XML 14 R5.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed 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 $ 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 A preferred stock $ (527) (527) 527   527
Redemption of Series A preferred stock, shares (52,685)                
Stock-based compensation 2,620,671   2,620,671
Foreign exchange translation gain (loss)   (505,932) (505,932)
Net loss   (18,471,333) (18,471,333)
Issuance of direct offering shares (see Note 7) $ 4,000 5,798,464   5,802,464
Issuance of direct offering shares, 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   $ 12,329 12,329 (12,329)   (12,329)
Accretion of embedded derivative to redemption value   110,991 110,991 (110,991)   (110,991)
Stock-based compensation   532,835   532,835
Foreign exchange translation gain (loss)     1,968 1,968
Net loss     (4,677,527) (4,677,527)
Balance at Mar. 31, 2023   $ 1,008,348 1,008,348 $ 20,782 94,805,177   (83,885,313) (534,766) 10,405,880
Mezzanine equity balance, shares at Mar. 31, 2023   1,000              
Ending balance, shares at Mar. 31, 2023       2,078,271          
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              
Beginning balance, shares at Dec. 31, 2022       2,078,271          
Preferred dividends attributable to redeemable                 (19,041)
Accretion of embedded derivative to redemption value                 (147,988)
Foreign exchange translation gain (loss)                 1,115
Net loss                 (13,855,796)
Balance at Sep. 30, 2023   $ 21,818 96,013,029   (93,063,582) (535,619) 2,435,646
Mezzanine equity balance, shares at Sep. 30, 2023                
Ending balance, shares at Sep. 30, 2023       2,181,912          
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              
Beginning balance, shares at Dec. 31, 2022       2,078,271          
Preferred dividends attributable to redeemable   $ 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 A preferred stock   $ (1,052,057) (1,052,057)
Redemption of Series A preferred stock, shares   (1,000)              
Stock-based compensation   2,150,160 2,150,160
Issuance of common shares in exchange for RSU conversions from the reduction in force   $ 1,036 (1,036)
Issuance of common shares in exchange for RSU conversions from the reduction in force, 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          
Proceeds from the subscription receivable related to the issuance of Inducement Warrants, net of offering costs of $12,821   1,967,424 (280,500) 1,686,924
Induced conversion of warrants and preferred investment options   683,997 683,997
Proceeds from the subscription receivable related to the exercise of warrants and preferred investment options and issuance of common stock in abeyance   $ 4,180 1,532,960 (1,537,140)
Proceeds from the subscription receivable related to the exercise of warrants and preferred investment options and issuance of common stock in abeyance, shares       418,000          
Foreign exchange translation gain (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          
Balance at Mar. 31, 2023   $ 1,008,348 1,008,348 $ 20,782 94,805,177   (83,885,313) (534,766) 10,405,880
Mezzanine equity balance, shares at Mar. 31, 2023   1,000              
Beginning balance, shares at Mar. 31, 2023       2,078,271          
Preferred dividends attributable to redeemable   $ 6,712 6,712 (6,712)   (6,712)
Accretion of embedded derivative to redemption value   36,997 36,997 (36,997)   (36,997)
Redemption of Series A preferred stock   $ (1,052,057) (1,052,057)  
Redemption of Series A preferred stock, shares   (1,000)              
Stock-based compensation   879,738   879,738
Issuance of common shares in exchange for RSU conversions from the reduction in force   $ 635 (635)  
Issuance of common shares in exchange for RSU conversions from the reduction in force, shares       63,511          
Foreign exchange translation gain (loss)     (11,286) (11,286)
Net loss     (6,356,053) (6,356,053)
Balance at Jun. 30, 2023   $ 21,417 95,640,571   (90,241,366) (546,052) 4,874,570
Mezzanine equity balance, shares at Jun. 30, 2023                
Ending balance, shares at Jun. 30, 2023       2,141,782          
Stock-based compensation   372,859   372,859
Foreign exchange translation gain (loss)     10,433 10,433
Net loss     (2,822,216) (2,822,216)
Issuance of common shares for vested RSU   $ 401 (401)  
Issuance of common shares for vested RSU, shares       40,130          
Balance at Sep. 30, 2023   $ 21,818 96,013,029   (93,063,582) (535,619) 2,435,646
Mezzanine equity balance, shares at Sep. 30, 2023                
Ending balance, shares at Sep. 30, 2023       2,181,912          
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              
Beginning balance, shares at Dec. 31, 2023       2,739,315          
Stock-based compensation   351,488 351,488
Proceeds from the subscription receivable related to the issuance of Inducement Warrants, net of offering costs of $12,821       (12,821) 280,500 267,679
Proceeds from the subscription receivable related to the exercise of warrants and preferred investment options and issuance of common stock in abeyance       $ 7,040 (7,040) 1,537,140 1,537,140
Proceeds from the subscription receivable related to the exercise of warrants and preferred investment options and issuance of common stock in abeyance, shares       704,000          
Foreign exchange translation gain (loss)       17,906 17,906
Net loss   (2,456,915) (2,456,915)
Issuance of direct offering shares (see Note 7)       $ 2,287 320,166 322,453
Issuance of direct offering shares, shares       228,690          
Common stock sold under the Purchase Agreement, net of offering costs of $290,029       $ 16,680 1,792,109 1,808,789
Common stock sold under the Equity Distribution Agreement, shares       1,668,000          
Exercise of Inducement Warrants for common stock       $ 19,540 2,657,440 2,676,980
Exercise of Inducement Warrants for common stock, shares       1,954,000          
Balance at Mar. 31, 2024   $ 72,939 105,917,193 (98,956,433) (551,843) 6,481,856
Ending balance, shares at Mar. 31, 2024       7,294,005          
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              
Beginning balance, shares at Dec. 31, 2023       2,739,315          
Preferred dividends attributable to redeemable                
Accretion of embedded derivative to redemption value                
Foreign exchange translation gain (loss)                 34,751
Net loss                 (6,420,341)
Balance at Sep. 30, 2024   $ 89,949 107,316,058 (102,919,859) (534,998) 3,951,150
Ending balance, shares at Sep. 30, 2024       8,994,920          
Balance at Mar. 31, 2024   $ 72,939 105,917,193 (98,956,433) (551,843) 6,481,856
Beginning balance, shares at Mar. 31, 2024       7,294,005          
Stock-based compensation       369,614 369,614
Foreign exchange translation gain (loss)       (14,652) (14,652)
Net loss   (1,879,394) (1,879,394)
Issuance of direct offering shares (see Note 7)       $ 4,580 444,260 448,840
Issuance of direct offering shares, shares       458,000          
Common stock sold under the Purchase Agreement, net of offering costs of $290,029       $ 1,250 (1,250)
Common stock sold under the Equity Distribution Agreement, shares       125,000          
Issuance of common shares for vested RSU       $ 16 (16)
Issuance of common shares for vested RSU, shares       1,563          
Balance at Jun. 30, 2024   $ 78,785 106,729,801 (100,835,827) (566,495) 5,406,264
Ending balance, shares at Jun. 30, 2024       7,878,568          
Stock-based compensation       369,614 369,614
Foreign exchange translation gain (loss)       31,497 31,497
Net loss   (2,084,032) (2,084,032)
Common stock sold under the Purchase Agreement, net of offering costs of $290,029       $ 10,905 216,902 227,807
Common stock sold under the Equity Distribution Agreement, shares       1,090,477          
Issuance of common shares for vested RSU       $ 259 (259)
Issuance of common shares for vested RSU, shares       25,875          
Balance at Sep. 30, 2024   $ 89,949 $ 107,316,058 $ (102,919,859) $ (534,998) $ 3,951,150
Ending balance, shares at Sep. 30, 2024       8,994,920