Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss for the period $ (13,407,164) $ (7,740,078)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 499,187 512,695
Impairment of intangible asset 4,137,271
Share based compensation 22,780 211,243
Shares issued for consulting services 27,624 80,885
Shares issued for compensation 62,759 355,404
Amortization of debt issuance costs 2,619,362 5,873,396
Change in fair value of derivative liabilities (1,198,554) (6,159,067)
Loss on debt conversion 1,627,858 541,730
Loss on debt extinguishment 2,223,250
Loss on disposal of fixed assets 4,252
Loss on long-term investment 97,488
Write-off of deposit 12,000
Changes in operating assets and liabilities:    
Accounts receivable (164)
Other receivables 7,213 (25,794)
Prepaid expenses and other current assets (226,810) 344,309
Inventories (8,317) (38,167)
Advance (225,000)
Accounts payable and accrued liabilities 82,610 783,725
Lease deposit asset 15,502
Contract liabilities (15,336) 23,333
Right-of-use asset 134,688
Lease liabilities (122,894)
Net cash used in operating activities (3,429,189) (5,437,592)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of note payable (202,093)
Cash consideration paid for business combination (153,986)
Net cash used in investing activities (356,079)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from common shares issued for cash 1,342,915
Share issuance costs paid (153,220)
Proceeds from debentures – net of discount 2,250,000 4,615,385
Repayment of convertible debentures (802,282) (1,741,950)
Financing costs of debentures (84,463) (325,962)
Net cash provided by financing activities 1,363,255 3,737,168
Effect of exchange rate changes on cash and cash equivalent (83,271) 17,669
Change in cash (2,505,284) (1,682,755)
Cash, beginning of period 3,878,578 2,269,320
Cash, end of period 1,373,294 586,565
Supplemental cash flow information:    
Cash paid during the period for interest 53,403 171,818
Supplemental disclosure of non-cash investing and financing transactions    
Initial fair value of debenture warrants (“Fifth Tranche Warrants”) 564,000
Initial fair value of conversion feature of debentures (“Fifth Tranche Debentures”) 359,000
Initial fair value of debenture warrants (“Sixth Tranche Warrants”) 242,000
Initial fair value of conversion feature of debentures (“Six Tranche Debentures”) 198,000
Initial fair value of debenture warrants (“Seventh Tranche Warrants”) 369,000
Initial fair value of conversion feature of debentures (“Seventh Tranche Debentures”) 297,000
Shares issued for conversion of convertible debt 11,322,607 4,756,872
Reclassified accrued construction in progress fees 39,875
Forgiveness of note payable in business combination 202,093
Initial fair value of contingent consideration for business combination 79,000
Cancellation of investment balance due to business combination 118,850
Conversion of prefunded warrants to equity 530,429
Shares issued for business combination $ 295,000