|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
FY2020
12 months to Dec 31, 2020
|
|
|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||
| Net loss | ||||
| Adjustments for: | ||||
| Depreciation and amortization | ||||
| Depreciation and amortization included in COGS | ||||
| Equity-based compensation expense | ||||
| Inventory write-off and provision | ||||
| Gain on business divestiture | ||||
| Loss on disposal of capital assets | ||||
| Loss on impairment | ||||
| Loss on notes receivable | ||||
| Recovery on notes receivable | ||||
| Bad debt expense | ||||
| Non-cash interest expense | ||||
| Non-cash operating lease expense | ||||
| (Gain) Loss on lease termination | ||||
| Deferred tax income | ||||
| Non-cash loss from investments, net | ||||
| Other non-cash income, net | ||||
| Write down (recovery) of assets held-for-sale | ||||
| Change, net of acquisitions in: | ||||
| Accounts receivable, net | ||||
| Inventory | ||||
| Other assets | ||||
| Interest receivable | ||||
| Accounts payable and accrued liabilities | ||||
| Taxes payable | ||||
| Interest payable | ||||
| Liability on unrecognized tax benefits | ||||
| Other liabilities | ||||
| Net cash used in operating activities | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||
| Purchases of capital assets | ||||
| Investments in notes receivable | ||||
| Collection of notes receivable | ||||
| Cash paid for long-term investments | ||||
| Proceeds from business divestiture | ||||
| Proceeds from sale of capital assets | ||||
| Business acquisitions, net of cash acquired | ||||
| Purchases of intangible assets | ||||
| Deferred acquisition costs and deposits | ||||
| Distributions from investments | ||||
| Insurance proceeds | ||||
| Proceeds from sale of promissory notes | ||||
| Proceeds from (purchase of) short-term investments | ||||
| Cash paid for short-term investment | ||||
| Proceeds from disposal of short-term investments | ||||
| Net cash provided by (used in) investing activities | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||
| Payments for equity transactions | ||||
| Proceeds from financing (refer to Note 14 for related party financing) | ||||
| Repayment of related party loan | ||||
| Deferred financing costs paid | ||||
| Proceeds from issuance of private placement units and warrants, net | ||||
| Collateral received from financing agreement | ||||
| Settlement of taxes withheld | ||||
| Repayment of debt | ||||
| Capital distributions - non-controlling interests | ||||
| Net cash provided by (used in) financing activities | ||||
| Net decrease in cash, cash equivalents, restricted cash, and cash held for sale | ||||
| Cash, cash equivalents, and restricted cash - Beginning of year | ||||
| Cash, cash equivalents, and restricted cash - End of year | ||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||
| Interest paid - non-lease | ||||
| Income taxes paid | ||||
| OTHER NON-CASH INVESTING AND FINANCING ACTIVITIES: | ||||
| Capital assets not yet paid for | ||||
| Exchange of intangible assets to notes receivable | ||||
| Holdback of Maine HSCP notes receivable | ||||
| Promissory note conversion | ||||
| Non-cash consideration related to business acquisition | ||||
| Non-cash proceeds from business divestiture | ||||
| Deferred tax liability related to business acquisition | ||||
| Beneficial conversion feature | ||||
| Convertible note conversion | ||||
| Unpaid debt issuance costs | ||||
| Non-cash proceeds from finance lease | ||||
| Reclassification of assets held-for-sale to in-use | ||||
| Issuance of SVS for operating lease | ||||
| RECONCILIATION OF CASH FLOW INFORMATION: | ||||
| Cash and cash equivalents | ||||
| Restricted cash | ||||
| Cash held for sale | ||||
Loading...