Registration statement for securities of certain foreign private issuers

Condensed Consolidated Statements of Cash Flows

v3.23.3
Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Cash Flows From Operating Activities        
Net loss $ (10,774,702) $ (3,497,227) $ (55,251,547) $ (4,489,198) [1]
Adjustments to reconcile net loss to net cash used in operating activities:        
Stock-based compensation 402,565 150,317 1,308,784 293,837
Depreciation and amortization 1,208,772 835,757 2,350,640 [2],[3] 1,574,913 [2],[3]
Deferred income taxes (90,613) (29,679) (1,284,166) 105,650
Gain on foreign exchange transactions (2,425) (58,759) (135,625) 166,174
Provision for interest expense 1,277,162    
Provision for doubtful accounts 170,318 (1,509,486) (39,108)
Impairment loss 480,372 28,246,010
Revaluation adjustment on contingent liabilities     13,838,197
Amortization of debt discount     140,837
Interest expense on lease liabilities 444,553 58,026 491,336 131,291
Changes in operating assets and liabilities:        
Accounts receivable 842,905 (480,438) 1,161,349 (30,554)
Other receivable (3,556) (19,138) (66,000)
Prepaid expenses and other current assets (147,407) (1,840,348) 1,489,459 (1,927,176)
Inventory (169,751) (3,651) (545,449) 20,013
Accounts payable 551,988 430,633 (107,372) 256,562
Accrued expenses and other current liabilities (417,574) (609,406) 751,442 254,080
Deferred revenue (1,341,138) 82,841 996,324 1,015,200
Current tax provision     220,570 (257,953)
Income tax payable (485,980) (237,759)
Other non-current liabilities     (217,291)
Other non-current asset 178    
Total adjustments 2,239,996 (984,335) 47,015,116 1,420,475
Net Cash Used In Operating Activities (8,534,705) (4,481,562) (8,236,431) (3,068,723)
Cash Flows From Investing Activities        
Internally developed software (322,419) (313,876) (743,995) (804,314)
Acquisitions (2,299,231) (2,116,456) (8,843,458)
Purchase of equipment (111,151) (79,455) (222,680) (77,797)
Acquisition of intangible     (279,356)
Deposit on investment in UAV   (6,604,194)    
Purchase of investment (20,000) (80,514)    
Net Cash Used In Investing Activities (2,752,801) (9,194,496) (10,089,489) (882,111)
Cash Flows From Financing Activities        
Amount due to/from related party, net 726,649 (338,280) (221,842) (154,345)
Proceeds from derivative liability, net     (250,000)
Advance received for share issuances       953,087
Proceeds from IPO, net   18,060,447 17,308,453
Proceeds from convertible debt, net of issuance costs 8,923,994 4,184,964
Proceeds from equity issuances 2,605,215 2,701,215 3,127,442
Issuance from convertible debt (147,582) (509,311)
Lease liabilities (639,096) (306,811) (957,430) (758,522)
Proceeds from Loan     972,593
Repayment of loan (170,000) (192,465) (1,285,181) (71,967)
Net Cash Provided By Financing Activities 8,841,547 19,680,524 21,943,461 3,095,695
Net (Decrease) Increase In Cash (3,096,137) 5,791,649 3,617,541 (855,139)
Effect of Exchange Rate Changes on Cash (650,096) (212,817) 318,090 366,926
Cash – Beginning of year 5,720,569 1,784,938 1,784,938 2,273,151
Cash – End of period $ 2,624,432 $ 7,576,587 5,720,569 1,784,938
Supplemental Disclosures of Cash Flow Information:        
Cash paid during the period for interest     847,520 202,176
Non-Cash Investing and Financing Activities        
Fair value of shares issued in satisfaction of a liability     350,000
Fair value of shares issued for the acquisition of entities     35,098,001
Fair value of shares issued for conversion of convertible notes     $ 7,829,607 $ 293,837
[1] Restatement details in Note 2
[2] Consists of $577,998 (2021-$426,740) of Education segment depreciation and amortization which is included in cost of revenue and $667,217 (2021-$0) which is included in operating expenses in the accompanying statements of operations
[3] Consists of $590,228 (2021-$1,109,309) of Campus segment depreciation and amortization which is included in cost of revenue and $515,197 (2021-$38,864) which is included in operating expenses in the accompanying statements of operations