|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Net loss | |||||
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash provided by (used in) operating | |||||
| Depreciation and amortization | |||||
| Impairement of Hubei assets | |||||
| Issuance of common stock for consulting services | |||||
| Equity compensation charge | |||||
| Non-cash interest and fees | |||||
| Change in assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other assets | |||||
| Trade payables | |||||
| Advance investor deposit | |||||
| Operating leases | |||||
| Accrued liabilities | |||||
| Net cash (used in) provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchases of property, plant and equipment | |||||
| Net cash (used in) provided by investing activities | |||||
| Proceeds from issuance of long-term debt and revolving line of credit | |||||
| Cash flows from financing activities: | |||||
| Stock issuance | |||||
| Repayment of note payable, related party | |||||
| Repayment of note payable | |||||
| Net advances (repayments) on revolving line of credit | |||||
| Net cash provided by (used in) financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents at end of period | |||||
| Supplemental disclosure of cash flow information and noncash investing and financing activities: | |||||
| Cash payments for interest | |||||
| Accrued dividend and accretion on preferred stock | |||||
| Accretion of dividends on preferred stock | |||||
| Common stock issued in exchange for assets acquired | |||||
| Reduction of prepaid expense, in exchange for surrender of common stock | |||||
| Allocation of proceeds from preferred stock financing to the issuance of warrants for preferred stock | |||||
| Reclassification of advances upon issuances of preferred stock | |||||
| Adjustment to right-of-use asset and lease liability upon extension | |||||
| Conversion of notes and liabilities into common stock | |||||
| Conversion of advance received from investor into common stock | |||||
| Common stock issued in exchange for rent due to Icy Melon | |||||
| Conversion of preferred stock into common stock | |||||
| Conversion of notes and deposits into common stock | |||||
Loading...