|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|
| Cash flows from operating activities: | ||||
| Net loss from continuing operations | ||||
| Net gain (loss) from discontinued operations | ||||
| Net loss for the year | ||||
| Adjustments for non-cash items: | ||||
| Gain on loss of control of Canmart, net of cash surrendered and foreign currency translation adjustment | ||||
| Depreciation and amortization | ||||
| Depreciation and amortization from discontinued operations | ||||
| Interest expenses and accretion | ||||
| Interest expenses from discontinued operations | ||||
| Interest income from Bridge loans | ||||
| Fair value of RSUs granted and exercised | ||||
| Trade and other receivables | ||||
| Gain on settlement on debt | ||||
| Gain on sale of subsidiary | ||||
| Write-off of AP, net | ||||
| Write-off of holdback payable | ||||
| Write-off of loan receivable | ||||
| Foreign exchange gain, net | ||||
| Impairment loss | ||||
| Change in fair value of financial liabilities at FVTPL | ||||
| Working capital adjustments (net of amounts acquired/disposed): | ||||
| Trade and other receivables | ||||
| Prepayments | ||||
| Inventory | ||||
| Trade and other payables | ||||
| Due to related parties | ||||
| Cash flows used in operating activities | ||||
| Cash flows from investing activities: | ||||
| Additions to property, plant and equipment | ||||
| Cash surrendered on sale of RPK | ||||
| Net cash proceeds from sale of subsidiary | ||||
| Loan receivable | ||||
| Loan repayment (receivable) | ||||
| Cash lent for Bridge loan | ||||
| Cash surrendered on loss of control of Canmart | ||||
| Acquisition of First Towers, net of cash acquired and unpaid note consideration | ||||
| Cash flows used in investing activities | ||||
| Cash flows from financing activities: | ||||
| Proceeds from private placement, net of costs | ||||
| Advances from related parties | ||||
| Proceeds from issuance of convertible promissory notes | ||||
| Advances from (to) related parties | ||||
| Loans received | ||||
| Loans repaid | ||||
| Cash flows provided by financing activities | ||||
| Net increase (decrease) in cash and cash equivalents | ||||
| Effects of exchange rate changes on cash and cash equivalents | ||||
| Cash and cash equivalents at the beginning of the year | ||||
| Cash and cash equivalents at the end of the year | ||||
Loading...