|
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
|
|
|---|---|---|---|---|---|
| OPERATING ACTIVITIES | |||||
| Net loss | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities | |||||
| Depreciation and amortization | |||||
| Forgiveness of debt | |||||
| Right of use asset amortization | |||||
| Amortization of debt discount | |||||
| Derivative loss on derivative | |||||
| Non-cash revenue | |||||
| Stock based compensation | |||||
| Shares issued for non-employee services | |||||
| Warrants issued for services | |||||
| Warrants issued for extinguishment of debt | |||||
| (Gain) loss on change in fair value of derivative liability warrants | |||||
| Change in fair value of derivative liability | |||||
| Change in fair value of derivative liability warrants | |||||
| Total (Gain) loss on change in fair value of derivative liability warrants | |||||
| Loss on shares issued for conversion of debt | |||||
| Shares issued in connection with asset purchase agreement | |||||
| (Gain) loss on extinguishment of debt | |||||
| Forgiveness of interest | |||||
| Unrealized loss on investments | |||||
| Unrealized gain on marketable securities | |||||
| Interest receivable | |||||
| Prepaid assets | |||||
| Increase (decrease) in: | |||||
| Accounts receivable | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Right of use liability | |||||
| Prepaid assets | |||||
| Other current liabilities | |||||
| NET CASH USED IN OPERATING ACTIVITIES | |||||
| NET CASH USED IN INVESTING ACTIVITIES | |||||
| FINANCING ACTIVITIES | |||||
| Repayment of convertible notes payable | |||||
| Proceeds from issuance of common stock and warrants, net of issuance costs | |||||
| Proceeds from notes payable | |||||
| Cash paid for debt as part of merger/recapitalization | |||||
| Repayment of notes payable | |||||
| Shares issued for SEPA | |||||
| Shares issued for cash | |||||
| Shares issued for cash for the conversion warrants | |||||
| Warrants issued for cash | |||||
| Pre-funded warrants exercise | |||||
| Preferred stock offering | |||||
| NET CASH PROVIDED BY FINANCING ACTIVITIES | |||||
| NET INCREASE (DECREASE) IN CASH | |||||
| CASH AT BEGINNING OF PERIOD | |||||
| CASH AT END OF PERIOD | |||||
| SUPPLEMENTAL CASH FLOW DISCLOSURES | |||||
| Interest paid | |||||
| Taxes paid | |||||
| SUPPLEMENTAL NON-CASH DISCLOSURES | |||||
| Shares and warrants issued in exchange for notes receivable | |||||
| Warrants issued in exchange for subscription receivable | |||||
| Preferred stock issued in exchange for subscription receivable | |||||
| Subscriptions receivable | |||||
| Shares issued for the conversion of debt | |||||
| Shares issued for investment | |||||
Loading...