XML 42 R34.htm IDEA: XBRL DOCUMENT v3.22.1
Leases (Tables)
12 Months Ended
Dec. 31, 2021
Leases [Abstract]  
Schedule of Right of use assets
 Schedule of Right of use assets                
    December 31,
2021
  December 31,
2020
Non-current assets                
Right-of-use assets – finance leases, net of depreciation, included in Property and equipment   $ 49,268     $     
Right-of-use assets - operating leases, net of amortization   $ 1,653,816     $     
Schedule of Lease costs
 Schedule of Lease costs                
    Year ended December 31,
    2021   2020
 Finance lease cost:                
Amortization of right-of-use assets   $ 6,681     $     
Interest expense on finance lease liabilities     1,367           
Finance lease cost     8,048           
                 
Operating lease cost   $ 178,679     $ 5,512  
Lease cost   $ 186,727     $ 5,512  
Schedule of Other lease
 Schedule of Other lease                
    Year ended December 31,
    2021   2020
Cash paid for amounts included in the measurement of lease liabilities        
Operating cash flows from finance leases   $ (1,367 )   $     
Operating cash flows from operating leases     (160,272 )     (5,512 )
Financing cash flows from finance leases     40,281           
Cash paid for amounts included in the measurement of lease liabilities   $ (121,358 )   $ (5,512 )
                 
Weighted average lease term – finance leases     4 years and ten months       —    
Weighted average remaining lease term – operating leases     5 years and 1 months       —    
                 
Discount rate – finance leases     6.61 %     —    
Discount rate – operating leases     4.64 %     —   %
Schedule of Finance lease liability
 Schedule of Finance lease liability        
    Amount
2022   $ 9,829  
2023     9,829  
2024     9,829  
2025     9,829  
2026     7,902  
Total undiscounted minimum future lease payments     47,218  
Imputed interest     (6,937 )
Total finance lease liability   $ 40,281  
Disclosed as:        
Current portion   $ 7,386  
Non-Current portion     32,895  
Lease liability   $ 40,281  
Schedule of Operating lease liability
 Schedule of Operating lease liability    
    Amount
     
2022   $ 332,073  
2023     348,677  
2024     366,110  
2025     384,416  
2026     437,407  
Total undiscounted minimum future lease payments     1,868,683  
Imputed interest     (134,169 )
Total operating lease liability   $ 1,734,514  
         
Disclosed as:        
Current portion   $ 241,083  
Non-Current portion     1,493,431  
 Lease liability   $ 1,734,514