10-K Filing
Filing Information
| Form Type | 10-K |
| Accession Number | 0001493152-23-044927 |
| Period End Date | 20230831 |
| Filing Date | 20231214 |
| Fiscal Year | 2023 |
| Fiscal Period | FY |
| XBRL Instance | form10-k_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
55 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
6.31M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
6.31M | shares | Point-in-time |
| Cash |
Cash
|
$3.90M | USD | Point-in-time |
| Cash |
Cash
|
$720.37K | USD | Point-in-time |
| Trade and other receivables |
AccountsAndOtherReceivablesNetCurrent
|
$33.12K | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
6.31M | shares | Point-in-time |
| Trade and other receivables |
AccountsAndOtherReceivablesNetCurrent
|
$758.99K | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
6.31M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
6.31M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
2.56M | shares | Point-in-time |
| Prepaid expenses and deposits |
PrepaidExpensesAndDeposits
|
$218.15K | USD | Point-in-time |
| Prepaid expenses and deposits |
PrepaidExpensesAndDeposits
|
$483.69K | USD | Point-in-time |
| Income tax receivable |
IncomeTaxReceivable
|
$71.08K | USD | Point-in-time |
| Income tax receivable |
IncomeTaxReceivable
|
- | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$4.48M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$1.70M | USD | Point-in-time |
| Investments |
Investments
|
$38.21K | USD | Point-in-time |
| Investments |
Investments
|
$10.01K | USD | Point-in-time |
| Right-of-use asset |
OperatingLeaseRightOfUseAsset
|
$960.38K | USD | Point-in-time |
| Right-of-use asset |
OperatingLeaseRightOfUseAsset
|
$954.09K | USD | Point-in-time |
| Property and equipment |
PropertyPlantAndEquipmentNet
|
$247.66K | USD | Point-in-time |
| Property and equipment |
PropertyPlantAndEquipmentNet
|
$242.09K | USD | Point-in-time |
| Intangible assets |
IntangibleAssetsNetExcludingGoodwill
|
$702.39K | USD | Point-in-time |
| Intangible assets |
IntangibleAssetsNetExcludingGoodwill
|
$1.72M | USD | Point-in-time |
| Total Assets |
Assets
|
$6.43M | USD | Point-in-time |
| Total Assets |
Assets
|
$4.63M | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndAccruedLiabilitiesCurrent
|
$605.32K | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndAccruedLiabilitiesCurrent
|
$780.11K | USD | Point-in-time |
| Loan |
LoansPayable
|
$430.10K | USD | Point-in-time |
| Current portion of lease liability |
OperatingLeaseLiabilityCurrent
|
$138.37K | USD | Point-in-time |
| Current portion of lease liability |
OperatingLeaseLiabilityCurrent
|
$2.02K | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$1.17M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$782.14K | USD | Point-in-time |
| Deferred government grant |
DeferredIncome
|
$699.63K | USD | Point-in-time |
| Lease liability |
OperatingLeaseLiabilityNoncurrent
|
$969.59K | USD | Point-in-time |
| Lease liability |
OperatingLeaseLiabilityNoncurrent
|
$1.02M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$2.84M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$1.80M | USD | Point-in-time |
| Common shares, no par value; unlimited authorized; 6,306,979 issued and outstanding as at August 31, 2023 and 2022 |
CommonStockValue
|
$4.90M | USD | Point-in-time |
| Common shares, no par value; unlimited authorized; 6,306,979 issued and outstanding as at August 31, 2023 and 2022 |
CommonStockValue
|
$78.00 | USD | Point-in-time |
| Common shares, no par value; unlimited authorized; 6,306,979 issued and outstanding as at August 31, 2023 and 2022 |
CommonStockValue
|
$4.90M | USD | Point-in-time |
| Common shares, no par value; unlimited authorized; 6,306,979 issued and outstanding as at August 31, 2023 and 2022 |
CommonStockValue
|
$4.90M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$2.92M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$2.96M | USD | Point-in-time |
| Accumulated other comprehensive loss |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$-353.22K | USD | Point-in-time |
| Accumulated other comprehensive loss |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$-417.73K | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-5.66M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-2.85M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$4.63M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$6.92M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$1.79M | USD | Point-in-time |
| TOTAL LIABILITIES AND STOCKHOLDERS |
LiabilitiesAndStockholdersEquity
|
$4.63M | USD | Point-in-time |
| TOTAL LIABILITIES AND STOCKHOLDERS |
LiabilitiesAndStockholdersEquity
|
$6.43M | USD | Point-in-time |
Income Statement
39 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net Revenue |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$2.50M | USD | Annual |
| Net Revenue |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$3.60M | USD | Annual |
| Selling, general and administrative |
SellingGeneralAndAdministrativeExpense
|
$2.98M | USD | Annual |
| Selling, general and administrative |
SellingGeneralAndAdministrativeExpense
|
$3.01M | USD | Annual |
| Salaries, wages and benefits |
SalariesAndWages
|
$2.33M | USD | Annual |
| Salaries, wages and benefits |
SalariesAndWages
|
$2.36M | USD | Annual |
| Interest expense and bank charges |
InterestExpense
|
$94.20K | USD | Annual |
| Interest expense and bank charges |
InterestExpense
|
$56.32K | USD | Annual |
| Depreciation |
Depreciation
|
$255.87K | USD | Annual |
| Depreciation |
Depreciation
|
$441.16K | USD | Annual |
| Share-based compensation |
ShareBasedCompensation
|
$637.52K | USD | Point-in-time |
| Share-based compensation |
ShareBasedCompensation
|
$567.94K | USD | Annual |
| Share-based compensation |
ShareBasedCompensation
|
$33.09K | USD | Annual |
| Share-based compensation |
ShareBasedCompensation
|
$57.34K | USD | Point-in-time |
| Share-based compensation |
ShareBasedCompensation
|
$723.22K | USD | Annual |
| Government based incentive |
GovernmentBasedIncentive
|
- | USD | Annual |
| Government based incentive |
GovernmentBasedIncentive
|
$591.48K | USD | Annual |
| Total expenses |
OperatingExpenses
|
$6.41M | USD | Annual |
| Total expenses |
OperatingExpenses
|
$5.28M | USD | Annual |
| Writedown of investment |
InvestmentIncomeInvestmentExpense
|
- | USD | Annual |
| Writedown of investment |
InvestmentIncomeInvestmentExpense
|
$27.14K | USD | Annual |
| Loss before income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-2.81M | USD | Annual |
| Loss before income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-2.81M | USD | Annual |
| Income taxes (recovery) expense |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Income taxes (recovery) expense |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-2.81M | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-2.81M | USD | Annual |
| Foreign currency translation adjustment |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
$-64.51K | USD | Annual |
| Foreign currency translation adjustment |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
$-205.22K | USD | Annual |
| Net loss and comprehensive loss |
ComprehensiveIncomeNetOfTax
|
$-3.02M | USD | Annual |
| Net loss and comprehensive loss |
ComprehensiveIncomeNetOfTax
|
$-2.87M | USD | Annual |
| Loss per share - basic |
EarningsPerShareBasic
|
$-0.45 | USD | Annual |
| Loss per share - basic |
EarningsPerShareBasic
|
$-0.45 | USD | Annual |
| Loss per share - diluted |
EarningsPerShareDiluted
|
$-0.45 | USD | Annual |
| Loss per share - diluted |
EarningsPerShareDiluted
|
$-0.45 | USD | Annual |
| Weighted average number of common shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
6.31M | shares | Annual |
| Weighted average number of common shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
6.31M | shares | Annual |
| Weighted average number of common shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
6.31M | shares | Annual |
| Weighted average number of common shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
6.31M | shares | Annual |
Cash Flow Statement
55 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net (loss) and comprehensive (loss) |
NetIncomeLoss
|
$-2.81M | USD | Annual |
| Net (loss) and comprehensive (loss) |
NetIncomeLoss
|
$-2.81M | USD | Annual |
| Depreciation of property and equipment |
DepreciationOfPropertyAndEquipment
|
$42.22K | USD | Annual |
| Depreciation of property and equipment |
DepreciationOfPropertyAndEquipment
|
$67.67K | USD | Annual |
| Depreciation of intangible assets |
DepreciationOfIntangibleAssets
|
$79.49K | USD | Annual |
| Depreciation of intangible assets |
DepreciationOfIntangibleAssets
|
$265.15K | USD | Annual |
| Depreciation on right of use asset |
DepreciationOnRightOfUseAsset
|
$90.05K | USD | Annual |
| Depreciation on right of use asset |
DepreciationOnRightOfUseAsset
|
$108.33K | USD | Annual |
| Interest expense on lease liability |
InterestExpenseOther
|
$32.02K | USD | Annual |
| Interest expense on lease liability |
InterestExpenseOther
|
$56.32K | USD | Annual |
| Share-based compensation |
ShareBasedCompensation
|
$637.52K | USD | Point-in-time |
| Share-based compensation |
ShareBasedCompensation
|
$567.94K | USD | Annual |
| Share-based compensation |
ShareBasedCompensation
|
$33.09K | USD | Annual |
| Share-based compensation |
ShareBasedCompensation
|
$57.34K | USD | Point-in-time |
| Share-based compensation |
ShareBasedCompensation
|
$723.22K | USD | Annual |
| Writedown of investment |
InvestmentIncomeInvestmentExpense
|
- | USD | Annual |
| Writedown of investment |
InvestmentIncomeInvestmentExpense
|
$27.14K | USD | Annual |
| Trade and other receivables |
IncreaseDecreaseInAccountsAndOtherReceivables
|
$32.28K | USD | Annual |
| Trade and other receivables |
IncreaseDecreaseInAccountsAndOtherReceivables
|
$26.24K | USD | Annual |
| Prepaid expenses and deposits |
IncreaseDecreaseInPrepaidExpense
|
$-265.55K | USD | Annual |
| Prepaid expenses and deposits |
IncreaseDecreaseInPrepaidExpense
|
$336.36K | USD | Annual |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$-174.79K | USD | Annual |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$382.29K | USD | Annual |
| Income taxes receivable |
IncreaseDecreaseInIncomeTaxesReceivable
|
$-70.72K | USD | Annual |
| Income taxes receivable |
IncreaseDecreaseInIncomeTaxesReceivable
|
$5.49K | USD | Annual |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-2.12M | USD | Annual |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-1.83M | USD | Annual |
| Issuance costs paid in connection with the private Proceeds from Loan |
ProceedsFromIssuanceOfPrivatePlacement
|
$430.10K | USD | Annual |
| Issuance costs paid in connection with the private Proceeds from Loan |
ProceedsFromIssuanceOfPrivatePlacement
|
- | USD | Annual |
| Lease payments |
FinanceLeasePrincipalPayments
|
$81.09K | USD | Annual |
| Lease payments |
FinanceLeasePrincipalPayments
|
$61.47K | USD | Annual |
| Net cash provided by financing activity |
NetCashProvidedByUsedInFinancingActivities
|
$349.01K | USD | Annual |
| Net cash provided by financing activity |
NetCashProvidedByUsedInFinancingActivities
|
$-61.47K | USD | Annual |
| Investments |
PaymentsForProceedsFromInvestments
|
- | USD | Annual |
| Investments |
PaymentsForProceedsFromInvestments
|
- | USD | Annual |
| Additions to intangible assets |
PaymentsToAcquireIntangibleAssets
|
$803.61K | USD | Annual |
| Additions to intangible assets |
PaymentsToAcquireIntangibleAssets
|
$1.30M | USD | Annual |
| Additions to property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$62.07K | USD | Annual |
| Additions to property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$249.32K | USD | Annual |
| Net cash used in investing activity |
NetCashProvidedByUsedInInvestingActivities
|
$-1.05M | USD | Annual |
| Net cash used in investing activity |
NetCashProvidedByUsedInInvestingActivities
|
$-1.36M | USD | Annual |
| Net change in cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$-2.95M | USD | Annual |
| Net change in cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$-3.13M | USD | Annual |
| Effect of changes in foreign exchange rates |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$-165.39K | USD | Annual |
| Effect of changes in foreign exchange rates |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$-47.08K | USD | Annual |
| Cash, beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$7.01M | USD | Point-in-time |
| Cash, beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$720.37K | USD | Point-in-time |
| Cash, beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$3.90M | USD | Point-in-time |
| Cash, end of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$7.01M | USD | Point-in-time |
| Cash, end of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$720.37K | USD | Point-in-time |
| Cash, end of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$3.90M | USD | Point-in-time |
| Interest paid |
InterestPaidNet
|
- | USD | Annual |
| Interest paid |
InterestPaidNet
|
- | USD | Annual |
| Income taxes paid |
IncomeTaxesPaidNet
|
- | USD | Annual |
| Income taxes paid |
IncomeTaxesPaidNet
|
- | USD | Annual |
Stockholders Equity
12 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Balance |
StockholdersEquity
|
$4.63M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$6.92M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$1.79M | USD | Point-in-time |
| Share-based compensation |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
$723.22K | USD | Annual |
| Share-based compensation |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
$33.09K | USD | Annual |
| Foreign exchange translation |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent
|
$-64.51K | USD | Annual |
| Foreign exchange translation |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent
|
$-205.22K | USD | Annual |
| Net Loss |
NetIncomeLoss
|
$-2.81M | USD | Annual |
| Net Loss |
NetIncomeLoss
|
$-2.81M | USD | Annual |
| Balance |
StockholdersEquity
|
$4.63M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$6.92M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$1.79M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.