|
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
|
FY2020
12 months to Mar 31, 2021
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net income | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||
| Depreciation | |||||
| Amortization of debt discount | |||||
| Stock issued for services and other stock-based compensation | |||||
| Lease cost, net of repayment | |||||
| (Gain) loss on debt extinguishment | |||||
| (Gain) loss on disposal of assets | |||||
| (Gain) loss on fair value of derivative liability | |||||
| Realized (gain) loss on cryptocurrency | |||||
| Change in fair value of digital assets | |||||
| Realized (gain) loss on digital assets | |||||
| Impairment expense | |||||
| Digital assets collected for membership revenue | |||||
| Revenue recognized from bitcoin mined | |||||
| Operating expenses paid with digital assets | |||||
| Changes in operating assets and liabilities: | |||||
| Receivables | |||||
| Inventory | |||||
| Prepaid assets | |||||
| Income tax paid in advance | |||||
| Other current assets | |||||
| Deposits | |||||
| Accounts payable and accrued liabilities | |||||
| Income tax payable | |||||
| Customer advance | |||||
| Deferred revenue | |||||
| Accrued interest | |||||
| Accrued interest, related parties | |||||
| Net cash provided by (used in) operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchase of digital assets | |||||
| Proceeds from sale of digital assets | |||||
| Cash acquired in acquisition | |||||
| Cash received from the disposal of fixed assets | |||||
| Cash paid for purchase of Renu | |||||
| Purchase of Treasury Stock | |||||
| Cash paid for Dream SPV investment | |||||
| Cash paid for fixed assets | |||||
| Net cash provided by (used in) investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Repayments for related party debt | |||||
| Repayments for debt | |||||
| Payments for shares repurchased from related parties | |||||
| Payments for shares repurchased from former related parties | |||||
| Dividends paid | |||||
| Proceeds from the exercise of warrants | |||||
| Net cash provided by (used in) financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents - beginning of period | |||||
| Cash and cash equivalents - end of period | |||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||
| Cash paid during the period for: | |||||
| Interest | |||||
| Income taxes | |||||
| Non-cash investing and financing activities: | |||||
| Debt extinguished in exchange for cryptocurrency | |||||
| Common stock repurchased for payables | |||||
| Application of deposits to payables | |||||
| Dividends declared | |||||
| Recognition of lease liability and ROU asset at lease commencement | |||||
| Dividends paid with digital assets | |||||
| Debt extinguished in exchange for digital assets | |||||
| Dividends paid with cryptocurrency | |||||
| Common stock cancelled | |||||
| Cryptocurrency received from sale of fixed assets | |||||
| Derivative liability extinguished with warrant exercise | |||||
| Cumulative effect adjustment upon adoption of ASU 2023-08 | |||||
| Digital assets received from sale of fixed assets | |||||
| Common stock issued in exchange for IFGH Class B Units | |||||
Loading...