|
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) income | |||||
| Adjustments to reconcile net (loss) income to net cash from operating activities: | |||||
| Depreciation and amortization | |||||
| Non cash lease expense | |||||
| Accretion of deferred issuance costs | |||||
| Loss on write down of impaired assets | |||||
| Gain on sale of equipment | |||||
| Bargain purchase gain RI Acquisition, net of deferred income taxes | |||||
| Deferred income taxes | |||||
| Accretion of unfavorable lease position | |||||
| Stock-based compensation | |||||
| Changes in operating assets and liabilities: | |||||
| Receivables | |||||
| Prepaid expenses and other assets | |||||
| Asset retirement obligations, related party | |||||
| Related party liabilities | |||||
| Accounts payable, accrued liabilities and deferred revenue | |||||
| Lease liability | |||||
| Accounts payable and accrued liabilities | |||||
| Income taxes payable | |||||
| Net cash provided by operating activities | |||||
| INVESTING ACTIVITIES | |||||
| Payment for purchases of property and equipment | |||||
| Cash received in excess of cash paid for RI Acquisition | |||||
| Proceeds from sale of equipment | |||||
| Net cash used in investing activities | |||||
| FINANCING ACTIVITIES | |||||
| Principal payments on long-term debt | |||||
| Principal payments on line of credit | |||||
| Advances on line of credit | |||||
| Long-term debt financing on purchase of property and equipment | |||||
| Debt issuance costs long-term debt | |||||
| Proceeds from options exercised | |||||
| Distributions to non-controlling interests | |||||
| Capital contributions from non-controlling interests | |||||
| Principal payments on short-term financing prepaid insurance | |||||
| Net cash (used in) provided by financing activities | |||||
| Net change in cash and cash equivalents | |||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of year | |||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of year | |||||
| SUPPLEMENTAL CASH FLOW DISCLOSURE | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES | |||||
| Equipment included in accounts payable and accrued liabilities | |||||
| Increase in ARO obligation | |||||
| DETAIL OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
Loading...