Quarterly report pursuant to Section 13 or 15(d)

Consolidated Statements of Cash Flows

v3.22.2.2
Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Statement of Cash Flows [Abstract]    
Net Loss $ (10,193,114) $ (6,896,106)
Adjustments to reconcile net loss to net cash Used in Operating Activities    
Depreciation and amortization 1,315,593 885,437
Change in fair value of contingent purchase consideration 1,397,833 569,076
Amortization of present value discount 12,833
Restricted stock awards 2,012,600 140,000
Stock option compensation expense 2,381,974 1,251,808
Non-cash interest 17,637 6,788
Unrealized (gain) loss on trading securities (43,250) 292,500
Movement in deferred taxation (238,616) (116,896)
Gain on Government relief loan forgiven (7,992)
Changes in Operating Assets and Liabilities (Net of assets acquired and liabilities assumed)    
Prepaid expenses (2,043,015) (458,601)
Accounts payable and accrued liabilities (1,013,194) (1,095,287)
Accounts receivable (282,002) 79,467
Gaming accounts receivable 981,478 89,293
Gaming accounts liabilities 693,455 516,302
Taxes payable 391,339 (110,385)
Due from related parties (8,026) (1,968)
Other current assets (19,838) (134,648)
Long term liabilities 76,916 (280,230)
Net Cash Used in Operating Activities (4,572,230) (5,258,609)
Cash Flows from Investing Activities    
Acquisition of subsidiary, net of cash of $26,161 (5,973,839)
Acquisition of property, plant and equipment and intangible assets (355,939) (135,835)
Net Cash Used in Investing Activities (355,939) (6,109,674)
Cash Flows from Financing Activities    
Proceeds from warrants exercised 3,962,482
Proceeds from bank overdraft 1,045
Repayment of bank overdraft (7,043)
Repayment of bank credit line (500,000)
Repayment of bank loan (33,041) (100,850)
Redemption of convertible debentures (27,562)
Proceeds from promissory notes, related party 305,000
Proceeds from equipment funding, related party 360,000
Repayment of Government relief loan (25,438)
Proceeds from subscriptions – net of fees 2,616,679
Proceeds from. Pre-funded warrants 512,813
Repayment of deferred purchase consideration, non-related parties (385,121)
Repayment of deferred purchase consideration, related parties (25,262)
Repayment of financial leases (5,926) (8,108)
Net Cash Provided by Financing Activities 3,748,482 2,891,186
Effect of change in exchange rate (1,504,030) (766,233)
Net decrease in cash (2,683,717) (9,243,330)
Cash, cash equivalents and restricted cash – beginning of the period 7,706,357 20,044,769
Cash, cash equivalents and restricted cash – end of the period 5,022,640 10,801,439
Reconciliation of cash, cash equivalents and restricted cash within the Balance Sheets to the Statement of Cash Flows    
Cash and cash equivalents 4,690,034 9,408,035
Restricted cash included in non-current assets 332,606 1,393,404
Supplemental disclosure of cash flow information    
Interest 5,855 22,609
Income tax 84,988 266,211
Supplemental cash flow disclosure for non-cash activities    
Common stock issued to settle liabilities 2,676,901
Common shares issued in consideration of acquisition (Refer Note 3 below) $ 4,544,304