XML 46 R38.htm IDEA: XBRL DOCUMENT v3.23.1
9. Leases (Tables)
12 Months Ended
Dec. 31, 2022
Leases  
Schedule of Right of use assets

    December 31,
2022
  December 31,
2021
Non-current assets                
Right-of-use assets – finance leases, net of depreciation, included in Property and equipment   $ 38,079     $ 49,268  
Right-of-use assets - operating leases, net of amortization   $ 1,393,071     $ 1,653,816  
Schedule of lease cost

               
    Year ended December 31,
    2022   2021
 Finance lease cost:                
Amortization of right-of-use assets   $ 11,190     $ 6,681  
Interest expense on finance lease liabilities     2,443       1,367  
      13,633       8,048  
                 
Operating lease cost   $ 400,207     $ 178,679  
Lease cost   $ 413,840     $ 186,727  
Schedule of Other lease

    Year ended December 31,
    2022   2021
Cash paid for amounts included in the measurement of lease liabilities        
Operating cash flows from finance leases   $ (2,443 )   $ (1,367 )
Operating cash flows from operating leases     (380,545 )     (160,272 )
Financing cash flows from finance leases     (7,437     40,281  
Cash paid for amounts included in the measurement of lease liabilities   $ (390,425 )   $ (121,358 )
                 
Weighted average lease term – finance leases     3 years and ten months       4 years and ten months  
Weighted average remaining lease term – operating leases     4 years and 1 months       5 years and 1 months  
                 
Discount rate – finance leases     6.60 %     6.61 %
Discount rate – operating leases     4.64 %     4.64 %
Schedule of Finance lease liability

 

    Amount
2023   $ 9,829  
2024     9,829  
2025     9,829  
2026     6,195  

2027

 

    1,707  
       37,389  
Imputed interest     (4,546)
Total finance lease liability   $ 32,843  
Disclosed as:        
Current portion   $ 7,891  
Non-Current portion     24,952  
Lease liability   $ 32,843  
Schedule of Operating lease liability

 Schedule of Operating lease liability    
    Amount
     
2022   $ 348,677  
2023     366,110  
2024     384,416  
2025     403,637  
2026     33,770  
Total undiscounted minimum future lease payments     1,536,610  
Imputed interest     (43,180 )
Total operating lease liability   $ 1,493,430  
         
Disclosed as:        
Current portion   $ 287,017  
Non-Current portion     1,206,413  
 Lease liability   $ 1,493,430