XML 17 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Interim Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Cash flows from operating activities    
Net loss $ (1,035,172) $ (2,863,226)
Adjustments for:    
Depreciation 108,678 116,529
Amortization of financing fees 18,824 33,532
Stock-based compensation 391,891 190,625
Loss on conversion of convertible promissory notes 20,513 0
(Gain) loss on revaluation of convertible promissory notes (33,326) 1,296,148
Changes in non-cash working capital:    
Trade receivables (12,227) 12,983
Government remittances receivable (13,524) (67,671)
Inventory (2,218) 4,022
Prepaid expenses and deposits (186) (295,664)
Accounts payable 206,655 800,629
Government remittances payable 22,634 19,447
Accrued liabilities 123,472 169,619
Net cash used in operating activities (203,986) (583,027)
Cash flows from investing activities    
Adjustments of long-lived assets 0 (736,421)
Net cash (used in) investing activities 0 (736,421)
Cash flows from financing activities    
Advances of long-term debt 1,109,100 0
Repayment of long-term debt (9,134) (45,647)
Financing fee on long-term debt (44,364) 0
Repayments of obligations under capital lease (14,148) (17,502)
Advances on convertible promissory notes 0 1,425,000
Repayment of convertible promissory notes 0 (42,660)
Advances of loans payable to related parties 39,939 28,828
Repayment of loans payable to related parties 0 (28,828)
Proceeds on private placement 0 16,560
Net cash provided by financing activities 1,081,393 1,335,751
Effect of exchange rate on cash 9,238 (16,278)
Increase in cash 886,645 25
Cash and cash equivalents-beginning of period 42,900 36,033
Cash and cash equivalents and restricted cash-end of period 929,545 36,058
Supplemental Cash Flow Disclosure:    
Interest paid 105,351 207,548
Supplemental Non-Cash Disclosure:    
Common stock issued at fair value for conversion of debt 220,154 0
Shares issued for prepaid services $ 141,869 $ 0