|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Net income | |||
| Depreciation and amortization | |||
| Stock compensation expense as settlement | |||
| Stock compensation expense | |||
| Unrealized gain on short-term investments | |||
| Realized gain on sale of short-term investments | |||
| Loss on impairment on goodwill | |||
| Change in fair value of derivatives and warrant liabilities | |||
| Gain on debt extinguishment | |||
| Credit loss provision | |||
| Income tax benefit | |||
| Accounts receivable | |||
| Deferred offering costs | |||
| Inventory | |||
| Prepaid inventory | |||
| Other assets | |||
| Right of use asset | |||
| Accounts payable and accrued expenses | |||
| Operating lease liabilities | |||
| Customer deposits and other current liabilities | |||
| Net cash used in operating activities | |||
| Cash portion of consideration paid for acquisition of businesses, net of cash received | |||
| Cash paid for short-term investments | |||
| Proceeds from sale of short-term investments | |||
| Purchases of property and equipment | |||
| Net cash used in investing activities | |||
| Proceeds from issuance of common shares, public offering | |||
| Proceeds from issuance of common shares, registered direct offering | |||
| Proceeds from issuance of common shares, at the market | |||
| Proceeds from option exercises | |||
| Proceeds from private placement | |||
| Warrants exercised cash proceeds | |||
| Common share issuance offering costs | |||
| Net cash provided by (used in) financing activities | |||
| Net increase (decrease) in cash | |||
| Effect of exchange rate changes on cash | |||
| Cash, beginning of year | |||
| Cash, end of year | |||
| Supplemental disclosures of cash flow information: | |||
| Cash paid for interest | |||
| Cash paid for income tax | |||
| Non-cash consideration paid for assets acquired and liabilities assumed | |||
| Deferred acquisitions costs | |||
| Deferred offering costs recorded as a reduction of proceeds |
Loading...