v3.26.1
Consolidated Statements of Cash Flow (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Cash flows from operating activities:    
Net income (loss) $ 4,130,027 $ (3,990,108)
Adjustments to reconcile net (loss) income to cash provided by operating activities:    
Fair value of stock-based compensation 150,765 2,456,639
Non-cash interest expense related to debt discount amortization 151,340 1,950,094
Amortization of intangible assets 2,556,674 4,618,020
Depreciation of property, plant and equipment 2,621,005 2,780,271
Bad debt expense 197,659 168,929
Non-cash transfer of property and equipment to employees 84,225 0
Changes in operating assets and liabilities:    
(Increase) decrease in accounts receivable (95,781) (1,190,337)
(Increase) decrease in accounts receivable - related party (71,599) 101,311
(Increase) decrease in taxes receivable (127,459) 17,468
(Increase) decrease in prepaid expenses (521,388) (196,491)
(Increase) decrease in other current assets (814,557) 106,245
(Increase) decrease in inventories 849,149 (470,500)
(Increase) decrease in deposits 708,884 (502,217)
(Increase) decrease in other non-current assets 58,824 45,906
Increase (decrease) in accounts payable and accrued liabilities 3,293,938 4,530,082
Increase (decrease) in accounts payable - related party (258,731) 420,011
Increase (decrease) in taxes payable (727,506) (804,244)
Increase (decrease) in deferred revenues (77,576) (3,876)
Increase (decrease) in customer deposit (427,740) 54,865
Increase (decrease) in other current liabilities 124,815 125,649
Increase (decrease) in other liabilities (78,816) (304,644)
Increase (decrease) in operating lease liabilities 1,228,643 204,094
Net cash provided by operating activities 12,954,795 10,117,167
Cash flows from investing activities:    
Cash paid for intangible assets (2,173,430) (5,976,880)
Cash paid for investments 0 (26,318)
Cash paid for property, plant and equipment (1,022,405) (3,574,317)
Cash paid for purchase of subsidiaries (517,579) (715,650)
Cash distribution to former owners of MeridianBet Group in connection with the Purchase (469,000) (1,610,343)
Net cash used in investing activities (4,182,414) (11,903,508)
Cash flows from financing activities:    
Repayment on debt (6,621,291) (15,060,133)
Repayment of lease (1,309,888) (1,093,927)
Payments of fractional shares (1,115) 0
Proceeds from dividends 0 48,072
Proceeds from loans and borrowings 0 1,172,000
Proceeds from sale of stock 0 632,813
Net cash used in financing activities (7,932,294) (14,301,175)
Effect of exchange rate changes on cash (1,599,636) 8,097,891
Net increase (decrease) in cash and cash equivalents (759,549) (7,989,625)
Cash and cash equivalents at beginning of year 18,078,300 30,125,944
Cash and cash equivalents at end of the quarter 17,318,751 22,136,319
Supplemental cash flows disclosures    
Interest paid 502,572 987,109
Tax paid 1,509,424 1,928,731
Non-cash financing activities    
Common stock issued for vested RSUs 0 1
Debt conversion 0 11,237,408
Acquisition of minority interest 0 393,038
Shares issued for settlement of True-up liability $ 0 $ 518,651