Annual and transition report of foreign private issuers pursuant to Section 13 or 15(d)

Consolidated Statements of Cash Flows

v3.24.1.1.u2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Operating activities      
Net loss for the year $ (2,158,065) $ (7,718,882) $ (1,579,274)
Items not affecting cash:      
Amortization 139,694 58,146 14,266
Fair value adjustment on derivative warrant liability (3,641,403) (3,396,137) (2,636,391)
Fair value of finders' warrants allocated to derivative liability   138,005  
Share-based payments 120,984 487,940 396,423
Unrealized foreign exchange (gain) loss (13,634) (6,391) 28,258
Shares issued for services     59,092
Changes in non-cash operating assets and liabilities:      
Accounts receivable 21,041 (41,098) (29,383)
Prepaid expenses 142,654 622,595 (794,713)
Accounts payable and accrued liabilities (1,194,436) 892,265 (259,323)
Cash flows from (used in) operating activities (6,583,165) (8,963,557) (4,801,045)
Investing activities      
Acquisition of intangible assets (42,052) (26,005) (31,807)
Acquisition of equipment (4,311) (19,696)  
Cash flows from (used in) investing activities (46,363) (45,701) (31,807)
Financing activities      
Pre-funded warrants and warrants exercised 296 64 1,932,183
Payment of lease obligation (66,089) (20,410)  
Cash share issuance costs (295,251) (269,555) (698,579)
Proceeds from issuance of equity instruments   4,999,640 18,072,228
Options exercised     66,502
Net cash flows from (used in) financing activities (361,044) 4,709,739 19,372,334
Effect of foreign exchange loss (gain) on cash 4,041   195,863
(Decrease) increase in cash (6,986,531) (4,435,665) 14,735,345
Cash, beginning of year 10,434,196 14,869,861 134,516
Cash, end of year $ 3,447,665 10,434,196 14,869,861
Supplemental Cash Flow and Non-Cash Investing and Financing Activities Disclosure      
Recognition of derivative warrant liabilities     10,083,230
Fair value of agent's warrants   185,738  
Derivative warrant liability reclassified to reserves     3,506,565
Derivative warrant liability reclassified to share capital on exercise of warrants     $ 338,689
Recognition of right-of-use asset   $ 114,588