Post-effective amendment to a registration statement that is not immediately effective upon filing

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
OPERATING ACTIVITIES        
Net loss $ (3,530,376) $ (5,019,067) $ (10,512,157) $ (22,473,192)
Amortization (Note 7)     23,754 93,543
Amortization 1,688 57,013    
Impairment of goodwill and other intangibles     3,968,332 8,919,002
Amortization of intangible assets 1,870,045 2,444,445 2,937,423
Finance expense     60,770
Loss on sale of equipment 51,770 63,385
Gain from debt settlement     (49,498)
Accrued interest 2,582    
Effect of foreign exchange     61,235 70,157
Share-based compensation 160,865 (1,154,308) (1,452,380) 1,567,583
Change in fair value of warrant liability     (361,055)
Prepaid expenses and other current assets     62,752 154,700
Deposits     100,000
Adjustments to reconcile net loss to cash used in operating activities:        
Amortization (Note 7)     23,754 93,543
Amortization 1,688 57,013    
Impairment of goodwill and other intangibles     3,968,332 8,919,002
Amortization of intangible assets 1,870,045 2,444,445 2,937,423
Finance expense     60,770
Loss on sale of equipment 51,770 63,385
Gain from debt settlement     (49,498)
Accrued interest 2,582    
Effect of foreign exchange     61,235 70,157
Share-based compensation 160,865 (1,154,308) (1,452,380) 1,567,583
Change in fair value of warrant liability     (361,055)
Prepaid expenses and other current assets     62,752 154,700
Deposits     100,000
Changes in operating assets and liabilities:        
Receivables 17,468 31,463 42,527 62,868
Proceeds from office security deposit 100,000    
Prepaids (610,461) (972)    
Deferred revenue (33,885) (35,798) (34,226) (124,231)
Accounts payable and accrued liabilities (260,644) (258,451) (239,073) (61,112)
Cash flows used in operating activities (4,255,345) (4,355,723) (5,520,904) (9,153,544)
INVESTING ACTIVITIES        
Purchase of equipment     (40,211)
Proceeds from sale of equipment 4,899 4,899
Purchase of intangible assets (19,005) (19,413) (2,496,621)
Cash flows used in investing activities (14,106) (14,514) (2,536,832)
FINANCING ACTIVITIES        
Repayment of notes payable – related party (821,292) (2,519,835) (63,819)
Proceeds from warrant exercises 4,446,200 4,561,200
Proceeds from share issuances 2,250,000 7,812,663 13,251,733
Payments for lease liabilities     (128,560) (260,185)
Payments for finance lease liabilities (131,142)    
Payments of share issuance costs (380,788) (679,890) (1,736,662)
Cash flows provided by financing activities 5,362,978 9,045,578 11,191,067
Effect of exchange rates on cash and cash equivalents 37,586 (3,198)    
Change in cash during the period (4,217,759) 989,951 3,510,160 (499,309)
Cash – Beginning of period 4,689,007 1,178,847 1,178,847 1,678,156
Cash – End of period $ 471,248 $ 2,168,798 $ 4,689,007 $ 1,178,847