XML 147 R29.htm IDEA: XBRL DOCUMENT v3.24.3
ORGANIZATION AND NATURE OF BUSINESS (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
ORGANIZATION AND NATURE OF BUSINESS (Tables)    
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 9 - month period ended September 30, 2024

 

$549,567

 

Loss for the 9 - month period ended September 30, 2024

 

$(1,674,785 )

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 )
Schedule of Accounts Receivable & Allowance for Doubtful Accounts

 

 

September 30,

2024

 

 

 

 

 

Balance as of January 1st, 2024

 

$19,686,091

 

Provisions for credit losses

 

 

-

 

Write-offs

 

 

250,971

 

Foreign exchange adjustments

 

 

 

 

Other adjustments

 

 

(31,286 )

Balance as of September 30, 2024

 

$19,905,776

 

 

 

December 31,

2023

 

 

 

 

 

Balance as of January 1, 2023

 

$7,309,311

 

Provisions for credit losses

 

 

11,850,788

 

Write-offs

 

 

-

 

Foreign exchange adjustments

 

 

525,992

 

Other adjustments

 

 

-

 

Balance as of December 31, 2023

 

$19,686,091

 

Schedule of Property and Equipment, net

 

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

 

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 Basic and Diluted Net Loss per Common Share

 

 

September 30,

2024

 

 

September 30,

2023

 

Weighted average number of common shares outstanding Basic

 

 

17,724,305

 

 

 

11,346,071

 

Potentially dilutive common stock equivalents

 

 

-

 

 

 

-

 

Weighted average number of common and equivalent shares outstanding – Diluted

 

 

17,724,305

 

 

 

11,346,071

 

 
Schedule of potential shares of common stock

 

 

September 30,

2024

 

 

September 30,

2023

 

Warrants

 

 

13,432,507

 

 

 

6,124,412

 

Total

 

 

13,432,507

 

 

 

6,124,412