XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Interim Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Foreign Currency Translation Adjustments [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2022 $ 69 $ 28,710,412 $ (26,275) $ (22,837,827) $ 5,846,379 $ (109,038) $ 5,737,341
Balance, shares at Dec. 31, 2022 [1] 688,272            
Issuance of shares to services providers $ 1 67,613 67,614 67,614
Issuance of shares to services providers, shares [1] 6,288            
Comprehensive loss for the period (1,713,678) (1,713,678) (7,871) (1,721,549)
Share based compensation to employees and directors $ 14 691,005 691,019 201 691,220
Share based compensation to employees and directors, shares [1] 142,860            
Balance at Mar. 31, 2023 $ 84 29,469,030 (26,275) (24,551,505) 4,891,334 (116,708) 4,774,626
Balance, shares at Mar. 31, 2023 [1] 837,420            
Balance at Dec. 31, 2022 $ 69 28,710,412 (26,275) (22,837,827) 5,846,379 (109,038) 5,737,341
Balance, shares at Dec. 31, 2022 [1] 688,272            
Comprehensive loss for the period             (5,472,512)
Balance at Sep. 30, 2023 $ 146 32,238,304 (26,275) (27,626,606) 4,585,569 32,261 4,617,830
Balance, shares at Sep. 30, 2023 [1] 1,445,558            
Balance at Mar. 31, 2023 $ 84 29,469,030 (26,275) (24,551,505) 4,891,334 (116,708) 4,774,626
Balance, shares at Mar. 31, 2023 [1] 837,420            
Issuance of shares to services providers $ 14 670,226 670,240 670,240
Issuance of shares to services providers, shares [1] 135,926            
Comprehensive loss for the period (709,505) (709,505) (5,430) (714,935)
Issuance of shares for exchange agreement $ 17 826,688 826,705 826,705
Issuance of shares for exchange agreement, shares [1] 166,340            
Share based compensation to employees and directors 5,699 5,699 88 5,787
Balance at Jun. 30, 2023 $ 115 30,971,643 (26,275) (25,261,010) 5,684,473 (122,050) 5,562,423
Balance, shares at Jun. 30, 2023 [1] 1,139,686            
Issuance of shares to services providers $ 6 302,817 302,823 302,823
Issuance of shares to services providers, shares [1] 56,640            
Comprehensive loss for the period (2,365,596) (2,365,596) (670,432) (3,036,028)
Share based compensation to employees and directors 3,857 3,857 60 3,917
Issuance of shares for exchange agreement $ 22 997,002 997,024 664,683 1,661,707
Issuance of shares for exchange agreement, shares [1] 223,008            
Issuance of shares for standby equity purchase agreement I $ 3 122,985 122,988 122,988
Issuance of shares for standby equity purchase agreement I, shares [1] 26,224            
Transactions with non-controlling interests (160,000) (160,000) 160,000
Balance at Sep. 30, 2023 $ 146 32,238,304 (26,275) (27,626,606) 4,585,569 32,261 4,617,830
Balance, shares at Sep. 30, 2023 [1] 1,445,558            
Balance at Dec. 31, 2023 $ 296 35,866,223 (26,275) (29,360,235) 6,480,009 (21,431) 6,458,578
Balance, shares at Dec. 31, 2023 2,955,490            
Issuance of shares for standby equity purchase agreement II $ 3 39,947 39,950 39,950
Issuance of shares for standby equity purchase agreement II, shares 28,333            
Issuance of shares to services providers 23,738 23,738 23,738
Issuance of shares to services providers, shares 4,794            
Comprehensive loss for the period (769,564) (769,564) (52,794) (822,358)
Balance at Mar. 31, 2024 $ 299 35,929,908 (26,275) (30,129,799) 5,774,133 (74,225) 5,699,908
Balance, shares at Mar. 31, 2024 2,988,617            
Balance at Dec. 31, 2023 $ 296 35,866,223 (26,275) (29,360,235) 6,480,009 (21,431) 6,458,578
Balance, shares at Dec. 31, 2023 2,955,490            
Comprehensive loss for the period             (3,936,207)
Balance at Sep. 30, 2024 $ 958 38,646,023 (26,275) (33,180,457) 5,440,249 (137,416) 5,302,833
Balance, shares at Sep. 30, 2024 9,580,515            
Balance at Mar. 31, 2024 $ 299 35,929,908 (26,275) (30,129,799) 5,774,133 (74,225) 5,699,908
Balance, shares at Mar. 31, 2024 2,988,617            
Issuance of shares for standby equity purchase agreement II $ 114 936,980 937,094 937,094
Issuance of shares for standby equity purchase agreement II, shares 1,142,480            
Issuance of shares to services providers $ 3 48,811 48,814 48,814
Issuance of shares to services providers, shares 30,000            
Comprehensive loss for the period (787,448) (787,448) (12,694) (800,142)
Balance at Jun. 30, 2024 $ 416 36,915,699 (26,275) (30,917,247) 5,972,593 (86,919) 5,885,674
Balance, shares at Jun. 30, 2024 4,161,097            
Issuance of shares for standby equity purchase agreement II $ 372 1,245,826 1,246,198 1,246,198
Issuance of shares for standby equity purchase agreement II, shares 3,718,132            
Issuance of shares to services providers $ 170 484,498 484,668 484,668
Issuance of shares to services providers, shares 1,701,286            
Comprehensive loss for the period (2,263,210) (2,263,210) (50,497) (2,313,707)
Balance at Sep. 30, 2024 $ 958 $ 38,646,023 $ (26,275) $ (33,180,457) $ 5,440,249 $ (137,416) $ 5,302,833
Balance, shares at Sep. 30, 2024 9,580,515            
[1] Adjusted to reflect one (1) for seven (7) reverse stock split in October 2023 (see note 1B).