|
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 (deduct) items not affecting cash | |||||
| Depreciation and amortization | |||||
| Interest expense | |||||
| Accretion expense | |||||
| Share-based payments | |||||
| Change in fair value of investments | |||||
| Change in fair value of derivative liabilities | |||||
| Loss on issuance of convertible debt | |||||
| Unrealized foreign exchange (gain) loss | |||||
| Unrealized gain on change in fair value of digital assets | |||||
| Realized gain on sale of digital assets | |||||
| (Gain) loss on settlement of debt | |||||
| (Gain) on measurement of financial liability | |||||
| Impairment loss | |||||
| Gain on net investment in lease | |||||
| Realized (gain) on sale of investments | |||||
| Realized loss on sale of finance receivables | |||||
| Changes in non-cash working capital balances | |||||
| Finance receivables | |||||
| Other receivables | |||||
| Prepaid expenses and deposits | |||||
| Note receivable | |||||
| Cash used in continuing operating activities | |||||
| Cash used in discontinued operating activities | |||||
| Inventory | |||||
| Deferred income | |||||
| Trade and other payables | |||||
| Cash used in operating activities | |||||
| Cash acquired from acquisition of Lucid Psycheceuticals Inc. | |||||
| Redemption of investments | |||||
| Investing activities | |||||
| Redemption of investments | |||||
| Purchase of investments | |||||
| Purchase of equipment | |||||
| Additions to intangible assets | |||||
| Proceeds from sale of investments | |||||
| Cash (used in) provided by continuing investing activities | |||||
| Cash provided by discontinued investing activities | |||||
| Net cash upon control of subsidiary | |||||
| Purchases of digital assets | |||||
| Proceeds from sale of digital assets | |||||
| Cash (used in) provided by investing activities | |||||
| Share repurchase | |||||
| Financing activities | |||||
| Share repurchase | |||||
| Proceeds from issuance of shares, net | |||||
| Repayment of notes payable | |||||
| Proceeds from sale of finance receivables | |||||
| Proceeds from convertible debentures | |||||
| Proceeds from exercise of warrants | |||||
| Payment of lease obligation | |||||
| Proceeds from share options exercised | |||||
| Repayment of loans from tax rebate refund | |||||
| Proceeds from loans (RH and Bitgo) | |||||
| Cash (used in) provided by financing activities | |||||
| Net decrease | |||||
| Cash and cash equivalents, beginning of the year | |||||
| Cash and cash equivalents, end of the year | |||||
| Shares issued for debt | |||||
| Net increase (decrease) | |||||
| Cash and cash equivalents, beginning of the year | |||||
| Cash and cash equivalents, end of the year | |||||
| Non-cash transactions | |||||
| Shares issued for debt (in Shares) | |||||
| Exercise of warrants | |||||
Loading...