v3.25.2
Consolidated Statements of Cash Flow (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities:    
Net (loss) income $ (3,990,108) $ 3,964,648
Adjustments to reconcile net (loss) income to cash provided by operating activities:    
Fair value of stock-based compensation 2,456,639 1,638,052
Unrealized foreign exchange loss on contingent liability 0 500
Non-cash interest expense related to debt discount amortization 1,950,094 0
Amortization of intangible assets 4,618,020 2,355,366
Depreciation of property, plant and equipment 2,780,271 2,028,263
Bad debt expense 168,929 86,786
Changes in operating assets and liabilities:    
(Increase) decrease in accounts receivable (1,190,337) (637,937)
(Increase) decrease in accounts receivable - related party 101,311 (35,431)
(Increase) decrease in taxes receivable 17,468 569,184
(Increase) decrease in prepaid expenses (196,491) (1,017,633)
(Increase) decrease in other current assets 106,245 (391,394)
(Increase) decrease in inventories (470,500) (795,838)
(Increase) decrease in deposits (502,217) (162,370)
(Increase) decrease in other non-current assets 45,906 735
Increase (decrease) in accounts payable and accrued liabilities 4,530,082 (2,395,597)
Increase (decrease) in accounts payable - related party 420,011 (10,002)
Increase (decrease) in taxes payable (804,244) (3,739,539)
Increase (decrease) in deferred revenues (3,876) 79,829
Increase (decrease) in customer deposit 54,865 43,774
Increase (decrease) in other current liabilities 125,649 34,482
Increase (decrease) in other liabilities (304,644) 128,567
Increase (decrease) in operating lease liabilities 204,094 808,949
Net cash provided by operating activities 10,117,167 2,553,394
Cash flows from investing activities:    
Cash paid for intangible assets (5,976,880) (4,025,569)
Cash paid for investments (26,318) 7,426
Cash paid for property, plant and equipment (3,574,317) (1,523,493)
Cash paid for purchase of subsidiaries (715,650) 0
Cash distribution to former owners of MeridianBet Group in connection with the Purchase (1,610,343) (23,000,000)
Cash assumed from acquisition with Golden Matrix 0 17,355,360
Net cash used in investing activities (11,903,508) (11,186,276)
Cash flows from financing activities:    
Repayment on debt (15,060,133) (284,113)
Proceeds from loans and borrowings 1,172,000 25,451,100
Proceeds from sale of stock 632,813 0
Repayment of lease (1,093,927) (1,266,056)
Payments of dividends 48,072 (769,534)
Proceeds from option exercise 0 34,800
Net cash provided by (used in) financing activities (14,301,175) 23,166,197
Effect of exchange rate changes on cash 8,097,891 (2,108,867)
Net increase in cash and cash equivalents (7,989,625) 12,424,448
Cash and cash equivalents at beginning of year 30,125,944 20,405,296
Cash and cash equivalents at end of the quarter 22,136,319 32,829,744
Supplemental cash flows disclosures    
Interest paid 987,109 32,917
Tax paid 1,928,731 1,655,712
Non-cash financing activities    
Debt conversion 11,237,408 0
Shares issued for settlement of True-up liability 518,651 0
Acquisition of minority interest 393,038 0
Common stock issued for vested RSUs $ 13 $ 6