XML 22 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Interim Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash flows from operating activities    
Net loss $ (1,525,744) $ (1,035,172)
Adjustments for:    
Depreciation 79,239 108,678
Amortization of financing fees 57,516 18,824
Stock-based compensation 54,000 391,891
Loss on conversion of convertible promissory notes 0 20,513
Loss (gain) on revaluation of convertible promissory notes 133,686 (33,326)
Gain on forgiveness of long-term debt (22,242) 0
Changes in non-cash working capital:    
Trade receivables 51,761 (12,227)
Government remittances receivable 17,461 (13,524)
Inventory 0 (2,218)
Prepaid expenses and deposits (3,707) (186)
Accounts payable 583,688 206,655
Government remittances payable (29,316) 22,634
Accrued liabilities 135,242 123,472
Net cash used in operating activities (468,416) (203,986)
Cash flows from financing activities    
Advances of long-term debt 0 1,109,100
Repayment of long-term debt (58,298) (9,134)
Financing fee on long-term debt 0 (44,364)
Repayments of obligations under capital lease (4,887) (14,148)
Financing fee on loans payable to related parties (6,673) 0
Advances of loans payable to related parties 249,607 39,939
Net cash provided by financing activities 179,749 1,081,393
Effect of exchange rate on cash 287,626 9,238
(Decrease) increase in cash (1,041) 886,645
Cash and cash equivalents-beginning of period 1,263 42,900
Cash and cash equivalents and restricted cash-end of period 222 929,545
Supplemental Cash Flow Disclosure:    
Interest paid 48,033 105,351
Supplemental Non-Cash Disclosure:    
Common stock issued at fair value for conversion of debt 101,130 220,154
Cancellation of common stock 75 0
Shares issued for prepaid services $ 0 $ 141,869