v3.25.3
Consolidated Statements of Cash Flow (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities:    
Net (loss) income $ (3,576,306) $ 669,019
Adjustments to reconcile net (loss) income to cash provided by operating activities:    
Fair value of stock-based compensation 3,003,054 3,252,803
Non-cash interest expense related to debt discount amortization 2,025,763 729,059
Amortization of intangible assets 7,193,854 4,317,523
Depreciation of property, plant and equipment 4,193,434 3,173,473
Bad debt expense 229,239 218,800
Changes in operating assets and liabilities:    
(Increase) decrease in accounts receivable (1,414,498) (2,030,489)
(Increase) decrease in accounts receivable - related party 163,623 62,166
(Increase) decrease in taxes receivable 62,764 696,429
(Increase) decrease in prepaid expenses 9,008 (783,980)
(Increase) decrease in other current assets 511,107 (494,078)
(Increase) decrease in inventories (1,430,867) (1,131,848)
(Increase) decrease in deposits (510,361) (471,700)
(Increase) decrease in other non-current assets 10,394 (344,476)
Increase (decrease) in accounts payable and accrued liabilities 6,169,306 1,441,319
Increase (decrease) in accounts payable - related party 316,660 (2,981)
Increase (decrease) in taxes payable 325,554 (3,903,981)
Increase (decrease) in deferred revenues (91,845) 74,422
Increase (decrease) in customer deposit 306 23,938
Increase (decrease) in other current liabilities 100,723 299,028
Increase (decrease) in other liabilities (881,463) 0
Increase (decrease) in operating lease liabilities 740,146 1,522,653
Net cash provided by operating activities 17,149,595 7,317,099
Cash flows from investing activities:    
Cash paid for intangible assets (8,229,598) (9,598,234)
Cash paid for investments (26,714) (2,324)
Cash paid for property, plant and equipment (4,424,257) (3,979,633)
Cash paid for purchase of subsidiaries (715,650) (4,452,143)
Cash assumed from investment in subsidiaries 0 2,265,276
Cash distribution to former owners of MeridianBet Group in connection with the Purchase (1,709,971) (23,294,833)
Cash assumed from acquisition with Golden Matrix 0 17,355,360
Net cash used in investing activities (15,106,190) (21,706,531)
Cash flows from financing activities:    
Repayment on debt (17,989,308) (1,174,383)
Proceeds from loans and borrowings 1,172,000 26,870,400
Proceeds from sale of note and warrant 0 9,685,305
Proceeds from sale of stock 1,692,430 0
Repayment of lease (1,999,714) (1,928,562)
Payments of dividends 0 (769,534)
Share repurchase 0 (1,671)
Proceeds from option exercise 0 34,800
Net cash provided by (used in) financing activities (17,124,592) 32,716,355
Effect of exchange rate changes on cash 6,997,881 (327,268)
Net increase in cash and cash equivalents (8,083,306) 17,999,655
Cash and cash equivalents at beginning of year 30,125,944 20,405,296
Cash and cash equivalents at end of the quarter 22,042,638 38,404,951
Supplemental cash flows disclosures    
Interest paid 1,416,882 89,455
Tax paid 3,047,948 2,712,786
Non-cash financing activities    
Debt conversion 11,997,408 2,000,000
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 $ 0