Effects of corrections of errors and restatement of quarterly financial statements (unaudited) | 22. Effects of corrections of errors and restatement of quarterly financial statements (unaudited) Further to Note 2, the tables below show the effects of correction of errors in the Company’s previously issued unaudited quarterly financial statements. The adjustments for the periods presented relate to the same matters discussed in Note 2. Specifically, for each period: - Revenue and cost of sales has been adjusted to record revenue on marine scrubber contracts as a single performance obligation recognized over time - Cost of sales has been adjusted to include amortization of certain intangible assets, commission amounts, salaries and wages, and technical consulting costs that had previously been included within other expense captions in the financial statements. The impact on the interim consolidated statement of cash flows has been reclassifications within the operating activities for all periods presented. BALANCE SHEET June 30, 2021 June 30, 2020 As Adjustments As As Reported Balance $ Adjustments $ As $ ASSETS Accrued revenue (1) – – – – 1,826,287 15,142,142 16,968,429 Prepaid manufacturing costs (2) 3,853,677 (2,769,529 ) 1,084,148 18,961,455 – (9,824,493 ) 9,136,962 Total Current Assets 35,533,308 (2,769,529 ) 32,763,779 55,141,251 – 5,317,650 60,458,901 (1) (2) Total Assets 56,927,908 (2,769,529 ) 54,158,379 78,342,418 – 5,317,650 83,660,068 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Accounts payable and accrued liabilities 21,690,414 364,495 22,054,909 35,915,513 – 4,616,593 40,532,106 Contract liabilities 13,584,240 (2,022,657 ) 11,561,583 18,853,138 – 1,669,072 20,522,210 Total Current Liabilities 38,056,285 (1,658,162 ) 36,398,123 56,906,612 – 6,285,666 63,192,278 Total Liabilities 40,399,372 (1,658,162 ) 38,741,210 61,264,352 – 6,285,666 67,550,018 Stockholders’ Equity Deficit (76,928,183 ) (1,111,367 ) (78,039,550 ) (73,832,654 ) – (968,016 ) (74,800,670 ) Total Stockholders’ Equity 16,528,536 (1,111,367 ) 15,417,169 17,078,066 – (968,016 ) 16,110,050 Total Liabilities and Stockholders’ Equity 56,927,908 (2,769,529 ) 54,158,379 78,342,418 – 5,317,650 83,660,068 CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME Three months ended June 30, 2021 Three months ended June 30, 2020 As Adjustments $ As As Adjustments As Revenue 2,653,439 (1,330,189 ) 1,323,250 28,496,361 (5,285,955 ) 23,210,406 Cost of Goods Sold 1,702,480 (181,471 ) 1,521,009 16,456,899 3,351,725 19,808,624 Gross Profit (Loss) 950,959 (1,148,717 ) (197,758 ) 12,039,462 (8,637,680 ) 3,401,782 Amortization of intangible assets 390,490 (219,367 ) 171,123 389,661 (230,966 ) 158,695 Consulting fees, technical support, and commissions 1,054,353 (308,801 ) 745,552 5,510,011 (4,699,616 ) 810,395 Salaries and wage expenses 1,401,980 (146,773 ) 1,255,207 2,202,387 (385,169 ) 1,817,218 Operating Expenses 3,894,925 (674,942 ) 3,219,983 10,610,955 (5,315,751 ) 5,295,204 Net Income / (Loss) for the period (2,787,926 ) (473,776 ) (3,261,702 ) 1,488,681 (3,321,928 ) (1,833,247 ) Comprehensive Income / (Loss) for the period (2,611,810 ) (473,776 ) (3,085,586 ) 1,432,884 (3,321,928 ) (1,889,044 ) Basic and diluted income (loss) per share (0.06 ) (0.07 ) 0.03 (0.04 ) BALANCE SHEET September 30, 2021 September 30, 2020 As Adjustments As As Previously Balance Adjustments As ASSETS Accrued revenue (1) – – – – 468,006 15,016,012 15,484,017 Prepaid manufacturing costs (2) 3,868,678 (2,828,375 ) 1,040,303 18,409,820 – (11,322,288 ) 7,087,532 Total Current Assets 30,909,147 (2,828,375 ) 28,080,772 47,232,323 – 3,693,724 50,926,047 (1) (2) Total Assets 51,303,726 (2,828,375 ) 48,475,351 69,494,891 – 3,693,724 73,188,615 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Accounts payable and accrued liabilities 15,628,689 492,325 16,121,014 28,691,182 – 2,800,967 31,492,149 Contract liabilities 19,038,435 (2,022,658 ) 17,015,777 15,879,562 – 500,363 16,379,925 Total Current Liabilities 37,307,526 (1,530,332 ) 35,777,194 46,724,689 – 3,301,329 50,026,018 Total Liabilities 38,870,300 (1,530,332 ) 37,339,968 50,727,986 – 3,301,329 54,029,315 Stockholders’ Equity Deficit (81,102,693 ) (1,298,043 ) (82,400,736 ) (72,512,645 ) – 392,395 (72,120,250 ) Total Stockholders’ Equity 12,433,426 (1,298,043 ) 11,135,383 18,766,905 – 392,395 19,159,300 Total Liabilities and Stockholders’ Equity 51,303,726 (2,828,375 ) 48,475,351 69,494,891 – 3,693,724 73,188,615 CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME Three months ended September 30, 2021 Three months ended September 30, 2020 As Adjustments As As Adjustments As $ $ $ $ $ $ Revenue 239,381 (100,845 ) 138,536 8,974,063 1,751,174 10,725,237 Cost of Goods Sold 106,429 577,632 684,061 5,433,145 3,172,780 8,605,925 Gross Profit (Loss) 132,952 (678,476 ) (545,524 ) 3,540,918 (1,421,606 ) 2,119,312 Amortization of intangible assets 391,188 (219,367 ) 171,821 389,675 (230,966 ) 158,709 Consulting fees, technical support, and commissions 991,101 (208,400 ) 782,701 2,834,170 (2,165,881 ) 668,289 Salaries and wage expenses 1,393,514 (64,034 ) 1,329,480 1,119,887 (385,169 ) 734,718 Operating Expenses 4,545,105 (491,801 ) 4,053,304 5,976,320 (2,782,016 ) 3,194,304 Net Income / (Loss) for the period (4,174,510 ) (186,675 ) (4,361,185 ) 1,320,009 1,360,410 2,680,419 Comprehensive Income / (Loss) for the period (4,133,301 ) (186,675 ) (4,319,976 ) 1,459,851 1,360,410 2,820,261 Basic and diluted income (loss) per share (0.09 ) (0.09 ) 0.03 0.06 CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME Six months ended September 30, 2021 Six months ended September 30, 2020 As Adjustments As As Adjustments As $ $ $ $ $ $ Revenue 2,892,820 (1,431,033 ) 1,461,787 37,470,424 (3,534,781 ) 33,935,643 Cost of Goods Sold 1,808,909 396,160 2,205,069 21,890,044 6,524,505 28,414,549 Gross Profit (Loss) 1,083,911 (1,827,194 ) (743,283 ) 15,580,380 (10,059,286 ) 5,521,094 Amortization of intangible assets 781,678 (438,734 ) 342,944 779,336 (461,932 ) 317,404 Consulting fees, technical support, and commissions 2,045,454 (517,201 ) 1,528,253 8,344,181 (6,865,497 ) 1,478,684 Salaries and wage expenses 2,795,494 (210,808 ) 2,584,686 3,322,274 (770,339 ) 2,551,935 Operating Expenses 8,440,030 (1,166,742 ) 7,273,288 16,587,275 (8,097,768 ) 8,489,507 Net Income / (Loss) for the period (6,962,436 ) (660,451 ) (7,622,887 ) 2,808,690 (1,961,518 ) 847,172 Comprehensive Income / (Loss) for the period (6,745,111 ) (660,451 ) (7,405,562 ) 2,892,735 (1,961,518 ) 931,217 Basic and diluted income (loss) per share (0.15 ) (0.16 ) 0.06 0.02 BALANCE SHEET December 31, 2021 December 31, 2020 As Adjustments As As Balance Adjustments As $ $ $ $ $ $ $ ASSETS Accrued revenue (1) – – – – 3,369,853 12,034,846 15,404,699 Prepaid manufacturing costs (2) 3,339,968 (3,037,138 ) 302,830 17,789,691 – (11,395,507 ) 6,394,184 Total Current Assets 23,050,745 (3,037,138 ) 20,013,607 45,958,263 – 639,339 46,597,602 (1) (2) Total Assets 43,000,344 (3,037,138 ) 39,963,206 66,981,557 – 639,339 67,620,896 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Accounts payable and accrued liabilities 12,185,211 334,489 12,519,700 28,699,844 – 570,038 29,269,882 Contract liabilities 18,006,220 (4,604,663 ) 13,401,557 16,442,665 – (718,412 ) 15,724,253 Total Current Liabilities 32,509,427 (4,270,174 ) 28,239,253 47,412,017 – (148,374 ) 47,263,643 Total Liabilities 33,501,848 (4,270,174 ) 29,231,674 50,110,950 – (148,374 ) 49,962,576 Stockholders’ Equity Deficit (84,084,161 ) 1,233,036 (82,851,125 ) (75,693,292 ) – 787,713 (74,905,579 ) Total stockholders’ equity before treasury stock 9,598,250 1,233,036 10,831,286 16,870,607 – 787,713 17,658,320 Total Stockholders’ Equity 9,498,496 1,233,036 10,731,532 16,870,607 – 787,713 17,658,320 Total Liabilities and Stockholders’ Equity 43,000,344 (3,037,138 ) 39,963,206 66,981,557 – 639,339 67,620,896 CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME Three months ended December 31, 2021 Three months ended December 31, 2020 As Previously Adjustments As As Adjustments As $ $ $ $ $ $ Revenue 2,642,184 2,610,624 5,252,808 4,658,466 (1,018,121 ) 3,640,345 Cost of Goods Sold 1,328,338 654,921 1,983,259 3,625,204 (145,318 ) 3,479,886 Gross Profit (Loss) 1,313,846 1,955,703 3,269,549 1,033,262 (872,803 ) 160,459 Amortization of intangible assets 396,539 (219,367 ) 177,172 389,703 (230,966 ) 158,737 Consulting fees, technical support, and commissions 1,026,808 (262,429 ) 764,379 1,238,962 (651,985 ) 586,977 Salaries and wage expenses 1,234,243 (93,580 ) 1,140,663 1,187,967 (385,169 ) 802,798 Operating Expenses 4,328,005 (575,376 ) 3,752,629 4,386,278 (1,268,121 ) 3,118,157 Net Income / (Loss) for the period (2,981,468 ) 2,531,078 (450,390 ) (3,180,647 ) 395,318 (2,785,329 ) Comprehensive Income / (Loss) for the period (2,848,965 ) 2,531,078 (317,887 ) (2,573,798 ) 395,318 (2,178,480 ) Basic and diluted loss per share (0.06 ) (0.01 ) (0.07 ) (0.06 ) CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME Nine months ended December 31, 2021 Nine months ended December 31, 2020 As Adjustments As As Adjustments As $ $ $ $ $ $ Revenue 5,535,004 1,179,590 6,714,594 42,128,890 (4,552,902 ) 37,575,988 Cost of Goods Sold 3,137,247 1,051,081 4,188,328 25,515,248 6,379,187 31,894,435 Gross Profit (Loss) 2,397,757 128,509 2,526,266 16,613,642 (10,932,088 ) 5,681,554 Amortization of intangible assets 1,178,217 (658,101 ) 520,116 1,169,039 (692,898 ) 476,141 Consulting fees, technical support, and commissions 3,072,262 (779,630 ) 2,292,632 9,583,143 (7,517,483 ) 2,065,660 Salaries and wage expenses 4,029,737 (304,388 ) 3,725,349 4,510,241 (1,155,508 ) 3,354,733 Operating Expenses 12,768,035 (1,742,118 ) 11,025,917 20,973,553 (9,365,888 ) 11,607,665 Net Income / (Loss) for the period (9,943,904 ) 1,870,627 (8,073,277 ) (371,957 ) (1,566,200 ) (1,938,157 ) Comprehensive Income / (Loss) for the period (9,594,076 ) 1,870,627 (7,723,449 ) 318,937 (1,566,200 ) (1,247,263 ) Basic and diluted loss per share (0.21 ) (0.17 ) (0.01 ) (0.04 ) |