v3.24.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Current    
Cash $ 1,373,294 $ 3,878,578
Accounts receivable 163
Other receivable 23,646 30,859
Prepaid expenses and other current assets 499,682 272,872
Inventories 47,174 38,857
Total current assets 1,943,959 4,221,166
Non-current    
Property and equipment, net 2,612 11,801
Intangible assets, net 8,370,423 12,733,885
Goodwill 314,387
Lease deposit 48,206 63,708
Construction in progress 112,281 113,566
Investment 223,801
Total assets 10,791,868 17,367,927
Current    
Accounts payable and accrued liabilities 2,024,621 1,942,011
Debentures 1,093,907 4,084,643
Contingent consideration payable - current 41,659
Contract liabilities 15,336
Total current liabilities 3,160,187 6,041,990
Non-current    
Other liabilities 25,165 25,684
Derivative liabilities 854,022 2,690,308
Contingent consideration payable – non-current 38,559
Long term loan 44,448 45,365
Total liabilities 4,122,381 8,803,347
Commitments and contingencies
Shareholders’ equity    
Common shares, no par value per share - unlimited shares authorized; 99,343,334 and 5,841,045 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively [1] 62,130,241 49,828,942
Additional paid-in-capital 2,964,795 3,472,444
Obligation to issue shares 44,214 97,094
Accumulated deficit (57,914,468) (44,507,304)
Accumulated other comprehensive loss (555,295) (326,596)
Total shareholders’ equity 6,669,487 8,564,580
Total liabilities and shareholders’ equity $ 10,791,868 $ 17,367,927
[1] reflects the 1:50 reverse stock split effected on October 11, 2023.

Source