|
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 for the year | |||||
| Adjustment for non-cash items | |||||
| Change in fair value of derivative and warrant liability | |||||
| Gain on settlement | |||||
| Shares and warrants issued/to be issued for services | |||||
| Recovery of sales tax recoverable | |||||
| Depreciation expense | |||||
| Operating lease expense | |||||
| Investment income from joint venture | |||||
| Changes in operating assets and liabilities: | |||||
| Change in accounts receivable - net of allowance | |||||
| Change in other assets | |||||
| Change in inventory | |||||
| Change in sales tax recoverable | |||||
| Change in accounts payable and accrued liabilities | |||||
| Change in operating lease liability, net | |||||
| Changes in interest receivable | |||||
| Change in deferred revenue | |||||
| Net cash (used) provided from operating activities | |||||
| INVESTING ACTIVITIES | |||||
| Amounts invested on fixed assets | |||||
| Net proceeds from joint venture | |||||
| Advancement on convertible note | |||||
| Recoverable expense | |||||
| Net cash provided (used) by investing activities | |||||
| FINANCING ACTIVITIES | |||||
| Proceeds from loans from related parties | |||||
| Settlement of related party loan | |||||
| Net cash (used) by financing activities | |||||
| Net change in cash and restricted cash during the year | |||||
| Effect of foreign currency translation | |||||
| Cash and restricted cash, beginning of year | |||||
| Cash and restricted cash, end of year | |||||
| Shares issued as consideration for services | |||||
| SUPPLEMENTARY CASH FLOW INFORMATION | |||||
| Cash paid for interest | |||||
Loading...