XML 109 R7.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss $ (4,769,774) $ (6,739,999) $ (9,841,638) $ (4,639,662)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization 583,006 656,100 882,177 654,572
Stock-based compensation 444,498 838,911 963,023 1,012,592
Issuance of common stock for services     290,551
Accretion of debt discount 75,192 1,299,985
FMV adjustment for Warrants (2,088,747) (415,958)    
Equity Issuance costs 205,112    
Escrow forfeited 1,000,000    
FMV for adjustment for contingent stock     (181,000)
FMV adjustment for Contingent warrants and warrants     (169,583) (5,211,911)
Fixed asset impairment 560,000
Deferred tax benefit     (30,000)
IPO issuance costs relating to warrants     205,112 550,433
Foreign exchange (gain)/loss 31,566 33,729 44,463 496
Changes in operating assets:        
Prepaid expenses and other current assets (47,233) (23,032) (82,169) (58,754)
Inventory (349,317) (1,039,152) (1,441,462) (34,109)
Other assets     (12,735) (12,000)
Accounts payable and accrued liabilities (51,326) 339,352 415,512 (104,352)
Net cash used in operating activities (5,172,135) (6,144,937) (8,507,300) (6,433,159)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Acquisition of fixed assets or deposits paid (69,659) (232,295) (209,678)
Escrow payment under agreement (1,000,000) (199,084)    
Purchase of fixed assets     (698,277) (542,662)
Asset acquisition     (2,365,576)
Net cash used in investing activities (1,069,659) (431,379) (698,277) (3,117,916)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Net proceeds from Initial Public Offering and additional offerings     8,029,628 14,202,975
Net proceeds from offerings and warrant exercises 2,972,646 8,029,628    
Net proceeds from Debt financing 2,735,300    
Repayment of note payable     (2,000,000)
Proceeds from subscriptions receivable     32,500
Net cash provided by financing activities 5,707,946 8,029,628 8,029,628 12,235,475
Effect of exchange rate changes on cash (5,863) (69,792) 17,960 7,331
NET INCREASE (DECREASE) IN CASH (539,711) 1,383,520 (1,157,989) 2,691,731
CASH — BEGINNING OF YEAR 3,012,908 4,170,897 4,170,897 1,479,166
CASH — END OF PERIOD $ 2,473,197 $ 5,554,417 3,012,908 4,170,897
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Cash paid for interest     47,111
Cash paid for taxes    
Non-cash investing and financing activity:        
FMV for Common stock issued for contingent shares     496,000
FMV for Warrants issued for contingent warrants     554,312
Common stock issued and vested stock options for fixed assets acquired     63,612
Common stock issued and vested stock options issued as consideration for acquisition     $ 60,435