|
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 | |||||
| Add: | |||||
| Net interest expense and other financing charges | |||||
| Depreciation and amortization | |||||
| Share based compensation | |||||
| Loss on remeasurement of derivative liability | |||||
| Gain on settlement of convertible debt | |||||
| Loss (Gain) on remeasurement of deferred consideration | |||||
| Unrealized foreign exchange (gain) loss | |||||
| Income taxes expense | |||||
| Adjustments to reconcile profit (loss) before working capital changes and income tax payable | |||||
| Change in working capital | |||||
| Income taxes (paid) recovered | |||||
| Cash Flows From Operating Activities | |||||
| Investing Activities | |||||
| Purchases of property and equipment | |||||
| Additions of intangible assets | |||||
| Loan receivables | |||||
| Investment in associates | |||||
| Cash Flows (Used In) Investing Activities | |||||
| Financing Activities | |||||
| Proceeds from exercise of stock options | |||||
| Repayment of convertible debt | |||||
| Repayment of lease liability | |||||
| Proceeds from loans payable | |||||
| Repayment of loans payable | |||||
| Interest income | |||||
| Proceeds from (repayment of) loan | |||||
| Interest and financing fees | |||||
| Cash Flows (Used In) From Financing Activities | |||||
| Effect of foreign currency exchange rate changes on cash and cash equivalents | |||||
| Change In Cash And Cash Equivalents | |||||
| Cash and cash equivalents at beginning of year | |||||
| Cash And Cash Equivalents At End Of Year | |||||
Loading...