XML 36 R25.htm IDEA: XBRL DOCUMENT v3.24.2.u1
ORGANIZATION AND NATURE OF BUSINESS (Tables)
3 Months Ended
Mar. 31, 2024
ORGANIZATION AND NATURE OF BUSINESS (Policies)  
Schedule of Allocation of Purchase Price of Acquisition

Consideration

 

 

 

Cash

 

$5,331,120

 

Fair value of common stock issued

 

 

138,667

 

Fair value of total consideration transferred

 

$5,469,787

 

 

 

 

 

 

Recognized amounts of identifiable assets acquired

 

 

 

 

Financial assets

 

$1,796,911

 

Inventory

 

 

297,340

 

Property, plant and equipment

 

 

7,488,818

 

Identifiable intangible assets

 

 

562,200

 

Financial liabilities

 

 

(3,235,233)

Total identifiable net assets

 

$6,910,036

 

 

 

 

 

 

Bargain purchase gain

 

$1,440,249

 

 

 

 

 

 

Revenue for the 6- month period ended December 31, 2023

 

$344,708

 

Loss for the 6- month period ended December 31, 2023

 

$(1,232,732)
Summary of Allowance for Doubtful Accounts

 

 

March 31,

2024

 

 

 

 

 

Balance as of January 1, 2024

 

$19,686,091

 

Provisions for credit losses

 

 

-

 

Write-offs

 

 

-

 

Foreign exchange adjustments

 

 

(443,605)

Other adjustments

 

 

(31,070)

Balance as of March 31, 2024

 

$19,211,416

 

Schedule of Property and Equipment Estimated Useful Life

 

Estimated

Useful Life

Leasehold improvements and technical works

 

Lesser of lease term or 25 years

Buildings

 

 

25-30 years

 

Vehicles

 

6 years

Machinery

 

20 years

Furniture, fixtures and equipment

 

5–10 years

 

Computers and software

 

3-5 years

Schedule of Weighted Average Shares Outstanding

 

 

March 31,

2024

 

 

March 31,

2023

 

Weighted average number of common shares outstanding Basic

 

 

16,851,747

 

 

 

10,615,075

 

Potentially dilutive common stock equivalents

 

 

 

 

 

 

-

 

Weighted average number of common and equivalent shares outstanding – Diluted

 

 

16,851,747

 

 

 

10,615,075

 

Summary of Anti-Dilutive Securities

 

 

March 31,

2024

 

 

March 31,

2023

 

Warrants

 

 

8,558,380

 

 

 

4,194,236

 

Total

 

 

8,558,380

 

 

 

4,194,236