XML 22 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Changes in Mezzanine Equity and Shareholders' Equity - USD ($)
Series C Redeemable Preferred Stock [Member]
Redeemable Noncontrolling Interest [Member]
Mezzanine Equity [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Subscription Receivable [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Balance at Dec. 31, 2021 $ 6,519 $ 83,066,656   $ (60,736,453) $ (30,802) $ 22,305,920
Mezzanine equity balance, shares at Dec. 31, 2021              
Beginning balance, shares at Dec. 31, 2021       651,921          
Preferred dividends attributable to redeemable non-controlling interest $ 33,014 33,014 (33,014)   (33,014)
Accretion of embedded derivative to redemption value 295,976 295,976 (295,976)   (295,976)
Redemption of Series C preferred stock $ (527) (527) 527   527
Redemption of Series C preferred stock, shares (52,685)                
Stock-based compensation 2,620,671   2,620,671
Foreign exchange translation loss   (505,932) (505,932)
Net loss   (18,471,333) (18,471,333)
February 2022 registered direct offering, net of offering costs $ 4,000 5,798,464   5,802,464
February 2022 registered direct offering, net of offering costs, shares       400,000          
Conversion of RSUs into common shares $ 9 (9)  
Conversion of RSUs into common shares, shares       899          
Redeemable non-controlling interest, net of $402,000 embedded derivative and net of issuance costs of $41,962 $ 556,038 556,038  
Redeemable non-controlling interest, net of $402,000 embedded derivative and net of issuance costs of $41,962, shares   1,000              
Issuance of redeemable Series C preferred stock $ 527 527 (527)   (527)
Issuance of redeemable Series C preferred stock, shares 52,685                
Conversion of RSAs into common shares $ 12 (12)  
Conversion of RSAs into common shares, shares       1,223          
July 2022 registered direct offering, PIPE offering, modification of warrants and exercise of pre-funded warrants, net of offering costs $ 10,000 3,239,124   3,249,124
July 2022 registered direct offering, PIPE offering, modification of warrants and exercise of pre-funded warrants, net of offering costs, shares       1,000,000          
Issuance of rounded shares as a result of the reverse stock split $ 242 (242)  
Issuance of rounded shares as a result of the reverse stock split, shares       24,228          
Balance at Dec. 31, 2022 $ 885,028 885,028 $ 20,782 94,395,662 (79,207,786) (536,734) 14,671,924
Mezzanine equity balance, shares at Dec. 31, 2022 1,000              
Ending balance, shares at Dec. 31, 2022       2,078,271          
Preferred dividends attributable to redeemable non-controlling interest   $ 19,041 19,041 (19,041) (19,041)
Accretion of embedded derivative to redemption value   147,988 147,988 (147,988) (147,988)
Redemption of Series C preferred stock   $ (1,052,057) (1,052,057)
Redemption of Series C preferred stock, shares   (1,000)              
Stock-based compensation   2,150,160 2,150,160
Issuance of common shares in exchange for RSU conversions   $ 1,036 (1,036)
Issuance of common shares in exchange for RSU conversions, shares       103,641          
Issuance of common shares for deferred offering costs   $ 1,394 253,713 255,107
Issuance of common shares for deferred offering costs, shares       139,403          
Issuance of Inducement Warrants, net of offering costs of $239,302   1,967,424 (280,500) 1,686,924
Induced conversion of warrants and preferred investment options   683,997 683,997
Exercise of warrants and preferred investment options   $ 4,180 1,532,960 (1,537,140)
Exercise of warrants and preferred investment options, shares       418,000          
Foreign exchange translation loss   (33,015) (33,015)
Net loss (17,291,732) (17,291,732)
Balance at Dec. 31, 2023 $ 27,392 $ 100,815,851 $ (1,817,640) $ (96,499,518) $ (569,749) $ 1,956,336
Mezzanine equity balance, shares at Dec. 31, 2023              
Ending balance, shares at Dec. 31, 2023       2,739,315