Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.25.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss for the period $ (145,455) $ (3,327,700)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 275,395 166,998
Share based compensation 127,165 (15,969)
Shares issued for consulting services 25,000
Amortization of debt issuance costs 946,083 1,238,955
Amortization of power purchase agreement 88,573
Change in fair value of derivative liabilities (2,976,911) 23,769
(Gain) loss on debt conversion (86,563) 272,732
Loss on debt extinguishment 115,384 410,433
Loss on disposal of fixed assets 4,252
Unrealized (gains)losses on digital assets 36,385  
Changes in operating assets and liabilities:    
Revenue from digital assets production (272,360)  
Deposit receivable 15,672
Other receivables (27,302) (16,307)
Prepaid expenses and other current assets (457,763) (122,405)
Inventories (38) 38,470
Accounts payable and accrued liabilities 189,326 (4,180)
Lease deposit asset (18,382)
Contract liabilities 15,000
Net cash used in operating activities (2,172,409) (1,309,334)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash consideration paid for business combination (4,765,000)
Net cash used in investing activities (4,765,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from debentures – net of discount and issuance costs 8,188,000 1,000,000
Repayment of convertible debentures (110,000) (668,568)
Financing costs of debentures (145,000) (50,000)
Net cash provided by financing activities 7,933,000 281,432
Effect of exchange rate changes on cash and cash equivalent (133,476) 12,715
Change in cash 862,115 (1,015,187)
Cash, beginning of period 489,868 3,878,578
Cash, end of period 1,351,983 2,863,391
Supplemental cash flow information:    
Cash paid during the period for interest 53,403 32,370
Supplemental disclosure of non-cash investing and financing transactions    
Initial fair value of debenture warrants (“Fifth Tranche Warrants”) 564,000
Initial fair value of conversion feature of debentures (“Fifth Tranche Debentures”) 359,000
Initial fair value of debenture warrants (“January 2025 Tranche Warrants”) 3,722,310
Initial fair value of conversion feature of debentures (“January 2025 Tranche Debentures”) 1,012,000
Initial fair value of debenture warrants (“March 2025 Tranche Warrants”) 428,350
Initial fair value of conversion feature of debentures (“March 2025 Tranche Debentures”) 171,000
Shares issued for conversion of convertible debt $ 404,032 $ 3,973,437