XML 99 R5.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' DEFICIT - USD ($)
Total Share Capital [Member]
Additional Paid-in Capital [Member]
Accumulated Deficit [Member]
Total shareholders' equity attributable to the Company [Member]
Non-controlling interests [Member]
Total
Beginning balance at Dec. 31, 2020 $ 37,097,376 $ 3,721,683 $ (39,408,964) $ 1,410,095   $ 1,410,095
Issuance of member units for cash 8,044,700     8,044,700   8,044,700
Issuance of member units exchanged for notes 3,475,000     3,475,000   3,475,000
Issuance of member units for oil and gas properties 3,499,995     3,499,995   3,499,995
Issuance of member units to contractors 9,073,228     9,073,228   9,073,228
Redemption of member units (8,680,786)   (11,884,916) (20,565,702)   (20,565,702)
Issuance of member units exchanged for notes 2,300,000     2,300,000   2,300,000
Origination Member Units split 1:3 0          
Allocation of opening non-controlling interest (18,721,276) 30,208,275   11,486,999 $ (11,486,999)  
Exchange of units for SVS and MVS 0          
Shares issued for cash, net of issuance costs of $247,218 5,499,832     5,499,832   5,499,832
PVS issued for cash 128,213     128,213   128,213
Shares issued on reverse recapitalization 1,697,865     1,697,865   1,697,865
Stock based compensation   5,405,548   5,405,548   5,405,548
Development partnership redemption for Origination Member Units   917,342   917,342 275,551 1,192,893
Conversion of MVS to SVS 0          
Net loss     (32,344,428) (32,344,428) (13,330,237) (45,674,665)
Ending balance at Dec. 31, 2021 43,414,147 40,252,848 (83,638,308) 28,687 (24,541,685) (24,512,998)
Settlement of RSUs 9,685,555 (9,685,555)        
Repurchase of SVS for cancellation (4,324,915)     (4,324,915)   (4,324,915)
Change in NCI ownership   1,445,850   1,445,850 (1,445,850)  
Automatic share purchase plan   (4,670,507)   (4,670,507)   (4,670,507)
Stock based compensation   10,197,720   10,197,720   10,197,720
Development partnership redemption for Origination Member Units   11,312,710   11,312,710 4,269,258 15,581,968
Dividends declared     (12,416,759) (12,416,759) (6,552,683) (18,969,442)
Net loss     7,428,135 7,428,135 3,189,196 10
Ending balance at Dec. 31, 2022 $ 48,774,787 $ 36,436,307 $ (76,210,173) $ 9,000,921 $ (25,081,764) $ (16,080,843)