XML 21 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statements of Shareholders' Equity (Deficit) - USD ($)
Share capital
Holigen Acquisition
Share capital
ASDT
Share capital
Private Placement
Share capital
IPO
Share capital
Restricted stock units at $9.70 per share
Share capital
Restricted stock units at $8.30 per share
Share capital
Restricted stock units at $7.10 per share
Share capital
Restricted stock units at $2.60 per share
Share capital
Restricted stock units at $2.30 per share
Share capital
Restricted stock units at $1.84 per share
Share capital
Restricted stock units at $1.11 per share
Share capital
Restricted stock units at $0.61 per share
Share capital
Other reserves
Holigen Acquisition
Other reserves
ASDT
Other reserves
Private Placement
Other reserves
IPO
Other reserves
Restricted stock units at $9.70 per share
Other reserves
Restricted stock units at $8.30 per share
Other reserves
Restricted stock units at $7.10 per share
Other reserves
Restricted stock units at $2.60 per share
Other reserves
Restricted stock units at $2.30 per share
Other reserves
Restricted stock units at $1.84 per share
Other reserves
Restricted stock units at $1.11 per share
Other reserves
Restricted stock units at $0.61 per share
Other reserves
Accumulated deficit
Holigen Acquisition
Accumulated deficit
ASDT
Accumulated deficit
Private Placement
Accumulated deficit
IPO
Accumulated deficit
Restricted stock units at $9.70 per share
Accumulated deficit
Restricted stock units at $8.30 per share
Accumulated deficit
Restricted stock units at $7.10 per share
Accumulated deficit
Restricted stock units at $2.60 per share
Accumulated deficit
Restricted stock units at $2.30 per share
Accumulated deficit
Restricted stock units at $1.84 per share
Accumulated deficit
Restricted stock units at $1.11 per share
Accumulated deficit
Restricted stock units at $0.61 per share
Accumulated deficit
Accumulated other comprehensive income (loss)
Holigen Acquisition
Accumulated other comprehensive income (loss)
ASDT
Accumulated other comprehensive income (loss)
Private Placement
Accumulated other comprehensive income (loss)
IPO
Accumulated other comprehensive income (loss)
Restricted stock units at $9.70 per share
Accumulated other comprehensive income (loss)
Restricted stock units at $8.30 per share
Accumulated other comprehensive income (loss)
Restricted stock units at $7.10 per share
Accumulated other comprehensive income (loss)
Restricted stock units at $2.60 per share
Accumulated other comprehensive income (loss)
Restricted stock units at $2.30 per share
Accumulated other comprehensive income (loss)
Restricted stock units at $1.84 per share
Accumulated other comprehensive income (loss)
Restricted stock units at $1.11 per share
Accumulated other comprehensive income (loss)
Restricted stock units at $0.61 per share
Accumulated other comprehensive income (loss)
Holigen Acquisition
ASDT
Private Placement
IPO
Restricted stock units at $9.70 per share
Restricted stock units at $8.30 per share
Restricted stock units at $7.10 per share
Restricted stock units at $2.60 per share
Restricted stock units at $2.30 per share
Restricted stock units at $1.84 per share
Restricted stock units at $1.11 per share
Restricted stock units at $0.61 per share
Total
Balance at Dec. 31, 2021                         $ 7,255,695                         $ 3,618,670                         $ (13,293,889)                         $ 218,102                         $ (2,201,422)
Issuance of shares $ 16,131,000 $ 2,124,615 $ 278,481 $ 14,654,593                 6,559,000                                                 $ 16,131,000 $ 2,124,615 $ 278,481 $ 14,654,593                 6,559,000
Fair value of RSU’s issued         $ 1,090,832 $ 560,135 $ 431,757 $ 210,740 $ 138,000       (156)               (3,597,617)               3,863,601               (290,216)         $ 1,090,832 $ 560,135 $ 431,757 $ 210,740 $ 138,000       (24,388)
Net loss                                                                         (11,657,674)                                                 (11,657,674)
Translation adjustment                                                                                                 (1,395,508)                         (1,395,508)
Balance at Dec. 31, 2022                         49,434,692                         21,053                         (21,087,962)                         (1,467,622)                         26,900,161
Fair value of RSU’s issued                   $ 774,736 $ 179,037 $ 86,137                                                                                 $ 774,736 $ 179,037 $ 86,137  
Cancelled shares                         (200,014)                                                                                                 (200,014)
Issuance of shares upon conversion of note                         314,384                                                                                                 314,384
Issuance of shares pursuant to the first option payment to acquire a certain land property                         431,149                                                                                                 431,149
Net loss                                                                         (32,275,070)                                                 (32,275,070)
Translation adjustment                                                                                                 (39,412)                         (39,412)
Balance at Dec. 31, 2023                         $ 51,020,121                         $ 21,053                         $ (53,363,032)                         $ (1,507,034)                         $ (3,828,892)