XML 16 R5.htm IDEA: XBRL DOCUMENT v3.23.1
CONDENSED 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, 2021 $ 43,414,147 $ 40,252,848 $ (83,638,308) $ 28,687 $ (24,541,685) $ (24,512,998)
Settlement of RSUs 1,001,250 (1,001,250)        
Change in NCI ownership   (45,102)   (45,102) 45,102  
Stock based compensation   1,290,143   1,290,143   1,290,143
Development partnership redemption for Origination member units   2,355,869   2,355,869 803,826 3,159,695
Dividends declared and paid   (3,039,576)   (3,039,576) (1,560,047) (4,599,623)
Net income (loss)     (9,979,165) (9,979,165) (5,066,647) (15,045,812)
Ending balance at Mar. 31, 2022 44,415,397 39,812,932 (93,617,473) (9,389,144) (30,319,451) (39,708,595)
Beginning balance at Dec. 31, 2022 48,774,787 36,436,307 (76,210,173) 9,000,921 (25,081,764) (16,080,843)
Repurchase of SVS for cancellation (972,354)     (972,354)   (972,354)
Change in NCI ownership   381,477   381,477 (381,477)  
Automatic share purchase plan   4,670,507   4,670,507   4,670,507
Stock based compensation   328,993   328,993   328,993
Development partnership redemption for Origination member units   1,684,646   1,684,646 820,985 2,505,631
Dividends declared and paid   (2,190,709)   (2,190,709) (1,247,574) (3,438,283)
Net income (loss)     6,513,693 6,513,693 (3,726,852) 10,240,545
Ending balance at Mar. 31, 2023 $ 47,802,433 $ 41,311,221 $ (69,696,480) $ 19,417,174 $ (22,162,978) $ (2,745,804)