|
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 Aug 31, 2021
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Stock-based compensation | |||||
| Net change in fair value of trading marketable securities | |||||
| Net change in fair value of digital assets | |||||
| Non-cash lease expense | |||||
| Loss on extinguishment of debt | |||||
| Loss on extinguishment of debt - related party | |||||
| Amortization of debt discounts and debt issuance costs | |||||
| Amortization of debt discounts and debt issuance costs - related party | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable and accrued liabilities | |||||
| Accounts payable - related parties | |||||
| Accrued interest | |||||
| Accrued interest - related party | |||||
| Fixed cash payments related to operating leases | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Purchase of digital assets | |||||
| Proceeds from disposition of digital assets | |||||
| Investment in trading marketable securities | |||||
| Investment in available-for-sale securities | |||||
| Proceeds from disposition of marketable securities | |||||
| Proceeds from disposition of available-for-sale securities | |||||
| Net cash (used in) provided by investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Net proceed | |||||
| Proceeds from issuance of convertible notes, net | |||||
| Proceeds from issuance of convertible notes, net - related party | |||||
| Proceeds from exercise of warrants | |||||
| Repayment of convertible note | |||||
| Net cash provided by financing activities | |||||
| Cash and cash equivalents - beginning of period | |||||
| Cash and cash equivalents - end of period | |||||
| Effect of exchange rate changes on cash | |||||
| Net change in cash and cash equivalents | |||||
| Cash and cash equivalents - beginning of period | |||||
| Cash and cash equivalents - end of period | |||||
| Supplemental Cash Flow Information | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| Cash paid for income taxes | |||||
| NON-CASH FINANCING AND INVESTING ACTIVITIES: | |||||
| Common shares issued as commitment fee | |||||
| Unrealized loss from available-for-sale securities | |||||
| Initial recognition of the right-of-use asset and lease liability | |||||
Loading...