XML 37 R31.htm IDEA: XBRL DOCUMENT v3.25.1
Leases (Tables)
3 Months Ended
Mar. 31, 2025
Lease [Abstract]  
Summary of Long-term Leases in the Condensed Consolidated Balance Sheet

A summary of long-term leases in the condensed consolidated balance sheet as of March 31, 2025 is as follows:

 

 

ROU Asset

 

 

Operating Lease Liability - Current

 

 

Operating Lease Liability – Non-Current

 

 

Total Operating Lease Liability

 

Lease:

 

 

 

 

 

 

 

 

 

 

 

 

Office and laboratory, Pretoria, South Africa

 

$

536,626

 

 

$

68,854

 

 

$

552,588

 

 

$

621,442

 

Additional production, Pretoria, South Africa

 

 

173,615

 

 

 

173,615

 

 

 

 

 

 

173,615

 

Laboratory, Pretoria, South Africa

 

 

41,059

 

 

 

25,679

 

 

 

17,340

 

 

 

43,019

 

Office and production, Pretoria, South Africa

 

 

273,275

 

 

 

308,725

 

 

 

 

 

 

308,725

 

Total

 

$

1,024,575

 

 

$

576,873

 

 

$

569,928

 

 

$

1,146,801

 

 

A summary of long-term leases in the condensed consolidated balance sheet as of December 31, 2024 is as follows:

 

 

ROU Asset

 

 

Operating Lease Liability - Current

 

 

Operating Lease Liability – Non-Current

 

 

Total Operating Lease Liability

 

Lease:

 

 

 

 

 

 

 

 

 

 

 

 

Office and laboratory, Pretoria, South Africa

 

$

538,942

 

 

$

63,703

 

 

$

554,332

 

 

$

618,035

 

Additional production, Pretoria, South Africa

 

 

211,829

 

 

 

179,948

 

 

 

31,881

 

 

 

211,829

 

Laboratory, Pretoria, South Africa

 

 

45,433

 

 

 

23,653

 

 

 

23,674

 

 

 

47,327

 

Office and production, Pretoria, South Africa

 

 

325,930

 

 

 

290,372

 

 

 

78,592

 

 

 

368,964

 

Total

 

$

1,122,134

 

 

$

557,676

 

 

$

688,479

 

 

$

1,246,155

 

Schedule of Quantitative Information Regarding Operating Lease

Quantitative information regarding the Company’s operating lease liabilities is as follows:

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Operating Lease Cost

 

 

 

 

 

 

Operating lease cost

 

$

168,458

 

 

$

148,900

 

Other Information

 

 

 

 

 

 

Operating cash flows paid for amounts included in the
   measurement of lease liabilities

 

$

165,104

 

 

$

143,338

 

Operating lease liabilities arising from obtaining right-of-
   use assets

 

$

 

 

$

364,458

 

Weighted average remaining lease term (years)

 

 

3.58

 

 

 

3.94

 

Weighted average discount rate

 

 

9.63

%

 

 

10.23

%

Schedule of Future Lease Payments Under Noncancelable Operating Leases

Future lease payments under noncancelable operating lease liabilities as of March 31, 2025 are as follows:

 

 

Operating
Leases

 

Future Lease Payments

 

 

 

2025 (remaining nine months)

 

$

504,179

 

2026

 

 

261,317

 

2027

 

 

128,476

 

2028

 

 

138,112

 

2029

 

 

148,470

 

Thereafter

 

 

159,606

 

Total lease payments

 

$

1,340,160

 

Less: imputed interest

 

 

(193,359

)

Total operating lease liabilities

 

$

1,146,801

 

Less current portion

 

$

(576,873

)

Operating lease liability - noncurrent

 

$

569,928

 

Schedule of Quantitative Information Regarding the Company's Finance Lease Liabilities

Quantitative information regarding the Company’s finance lease liabilities is as follows:

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Finance Lease Cost

 

 

 

 

 

 

Interest on lease liabilities

 

$

22,247

 

 

$

7,040

 

Other Information

 

 

 

 

 

 

Operating cash flows paid for amounts included in the
   measurement of finance lease liabilities

 

$

29,911

 

 

$

14,378

 

Amortization of right-of-use assets

 

$

40,549

 

 

$

9,441

 

Weighted average remaining lease term (years)

 

 

4.2

 

 

 

3.7

 

Weighted average discount rate

 

 

13.0

%

 

 

11.3

%

Schedule of Future Lease Payments Under Noncancelable Finance Leases

Future lease payments under noncancelable finance lease liabilities are as follows as of March 31, 2025:

 

 

Finance
Leases

 

Future Lease Payments

 

 

 

2025 (remaining nine months)

 

$

161,588

 

2026

 

 

217,978

 

2027

 

 

213,065

 

2028

 

 

175,447

 

2029

 

 

68,184

 

Thereafter

 

 

66,841

 

Total lease payments

 

$

903,103

 

Less: imputed interest

 

 

(226,579

)

Total lease liabilities

 

$

676,524

 

Less current portion

 

$

(135,011

)

Finance lease liability - noncurrent

 

$

541,513