XML 77 R48.htm IDEA: XBRL DOCUMENT v3.24.1
FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2023
SCHEDULE OF AGING OF RECEIVABLES

The Company’s aging of receivables was as follows:

 SCHEDULE OF AGING OF RECEIVABLES

   December 31, 2023   December 31, 2022 
0 – 30 days  $271,622   $1,020,091 
31 – 60 days   109,928    116,378 
61 – 90 days   64,259    343,364 
91 + days   203,803    609,132 
 Total receivables  $649,612   $2,088,965 
SCHEDULE OF CONTRACTUAL MATURITIES OF FINANCIAL LIABILITIES

The following is an analysis of the contractual maturities of the Company’s financial liabilities at December 31, 2023:

 

 SCHEDULE OF CONTRACTUAL MATURITIES OF FINANCIAL LIABILITIES

   1 year   1 – 5 years   Total 
Trade payables and accrued liabilities  $2,638,981   $-   $2,638,981 
Customer deposits   104,715    -    104,715 
Deferred income   12,112    95,562    107,674 
Loans payable   85,058    -    85,058 
Derivative liability   4,196,125    -    4,196,125 
Lease liability   429,948    497,398    927,346 
 Financial liabilities  $7,466,939   $592,960   $8,059,899 
SCHEDULE OF CHANGES IN FOREIGN EXCHANGE RATES

The following table summarizes the sensitivity of the fair value of the Company’s risk to foreign exchange rates, with all other variables held constant. Fluctuations of 10 percent in the foreign exchange rate between US dollars and Canadian dollars could have resulted in a change impacting net loss upon consolidation as follows:

 

   December 31, 2023   December 31, 2022 
Foreign exchange rate  $530,758   $969,977 
SCHEDULE OF FINANCIAL ASSETS MEASURED FAIR VALUE THROUGH PROFIT AND LOSS

SCHEDULE OF FINANCIAL ASSETS MEASURED FAIR VALUE THROUGH PROFIT AND LOSS

December 31, 2023  Level 1   Level 2   Level 3   Total 
Equity securities in investee companies  $57,143   $       -   $132,260   $189,403 
Derivative liability   -    -    4,196,125    4,196,125 
Total  $57,413   $-   $4,328,385   $4,385,528 

 

December 31, 2022  Level 1   Level 2   Level 3   Total 
Equity securities in investee companies  $57,143   $    -   $

135,440

   $192,583 
Notes receivable   -    -    169,300    169,300 
Derivative liability   -    -    57,314    57,314 
Total  $57,143   $-   $362,054   $419,197 
SCHEDULE OF FAIR VALUE FOR DERIVATIVE LIABILITY

For the fair value of the derivative liability, reasonable possible changes to the expected volatility, the most significant unobservable input would have the following effects:

 

Unobservable Inputs  Change   Impact on comprehensive loss 
      

Year ended

December 31, 2023

  

Year ended

December 31, 2022

 
Volatility   20%  $291,149   $-