Registration statement for securities of certain foreign private issuers

CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.22.2.2
CONSOLIDATED STATEMENTS OF CASH FLOWS
12 Months Ended
Dec. 31, 2021
USD ($)
Cash Flows From Operating Activities  
Net loss $ (4,489,198)
Adjustments to reconcile net loss to net cash used in operating activities:  
Stock-based compensation 293,837
Depreciation and amortization 1,574,913
Deferred tax liability 105,650
Amortization of debt discount 140,837
Provision for doubtful debts (39,108)
Loss on foreign exchange transactions 153,692
Interest on lease liabilities 131,291
Changes in operating assets and liabilities:  
Accounts receivable (30,554)
Other receivable (66,000)
Prepaid expenses and other current assets (1,927,176)
Inventory 20,013
Accounts payable 256,562
Accrued expenses and other current liabilities 254,080
Deferred revenue 1,015,200
Deferred tax liability (257,953)
Other non-current liabilities (217,291)
Total adjustments 1,407,993
Net Cash Used In Operating Activities (3,081,205)
Cash Flows From Investing Activities  
Purchase of intangible assets (804,314)
Purchase of equipment (77,797)
Net Cash Used In Investing Activities (882,111)
Cash Flows From Financing Activities  
Amount due to/from related party (154,345)
Proceeds from sale of future shares 953,087
Proceeds from equity issuances, net of issuance costs 3,127,442
Operating lease liability payments (758,522)
Repayments of loans payable (71,967)
Net Cash Provided By Financing Activities 3,095,695
Effect of Exchange Rate Changes on Cash 379,408
Net Increase (Decrease) In Cash (488,213)
Cash - Beginning of year 2,273,151 [1]
Cash - End of year 1,784,938
Supplemental Disclosures of Cash Flow Information:  
Cash paid during the period for interest 202,176
Non-Cash Investing and Financing Activities  
Shares issued for conversion of convertible notes $ 293,837
[1] Restatements in Note 35 to align with IFRS 3 book value method for business combination