|
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
|
|
|---|---|---|---|---|---|
| Cash Flows From Operating Activities: | |||||
| Net (Loss) | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Goodwill impairment | |||||
| Foreign exchange | |||||
| Debt release | |||||
| Depreciation and amortization | |||||
| Income tax benefit | |||||
| Disposal of tangible assets | |||||
| Stock issued for services | |||||
| Intangible assets impairment | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses | |||||
| Right-of-use asset | |||||
| Accounts Payable & accrued expenses | |||||
| Deferred tax liability | |||||
| Lease liability | |||||
| Earn-out payable | |||||
| Income tax payable | |||||
| Interest payable | |||||
| Net Cash Flows (Used In) Operating Activities | |||||
| Cash Flows From Investing Activities: | |||||
| Reduction in Right-of-use asset | |||||
| Nora Pharma acquisition | |||||
| Cash from Nora Pharma acquisition | |||||
| Purchase of intangible assets | |||||
| Purchase of equipment | |||||
| Net Cash Flows (Used In) Investing Activities | |||||
| Cash Flows From Financing Activities: | |||||
| Proceeds from public offering net (common stock) | |||||
| Proceeds from warrant exercises | |||||
| Advances to Nora Pharma - pre acquisition | |||||
| Payments of notes payable | |||||
| Purchase of treasury stock | |||||
| Lease liability | |||||
| Net Cash Flows Provided by Financing Activities | |||||
| Cash and Cash Equivalents at Beginning of Period | |||||
| Net (decrease) in cash and cash equivalents | |||||
| Effect of exchange rate changes on cash | |||||
| Foreign currency translation adjustment | |||||
| Cash and Cash Equivalents at End of Period | |||||
| Supplementary Disclosure of Cash Flow Information: | |||||
| Cash paid for income taxes | |||||
| Cash paid for interest | |||||
| Stock issued for acquisition of Nora Pharma | |||||
| Stock issued for services | |||||
Loading...