Document And Entity Information
Document And Entity Information | 9 Months Ended |
Sep. 30, 2023 | |
Document Information Line Items | |
Entity Registrant Name | MAINZ BIOMED N.V. |
Document Type | 6-K |
Current Fiscal Year End Date | --12-31 |
Amendment Flag | false |
Entity Central Index Key | 0001874252 |
Document Period End Date | Sep. 30, 2023 |
Document Fiscal Year Focus | 2023 |
Document Fiscal Period Focus | Q3 |
Entity File Number | 001-41010 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Financial Position (Unaudited) - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Current Assets | ||
Cash | $ 9,320,381 | $ 17,141,775 |
Trade receivables, net | 108,630 | 66,984 |
Inventories | 493,588 | 175,469 |
Prepaid expenses and other current assets | 1,052,693 | 994,113 |
Total Current Assets | 10,975,292 | 18,378,341 |
Property and equipment, net | 1,606,333 | 661,692 |
Intangible assets | 3,536,089 | |
Right-of-use assets | 1,788,977 | 1,177,695 |
Other assets | 104 | 23,275 |
Total assets | 17,906,795 | 20,241,003 |
Current Liabilities | ||
Accounts payable and accrued liabilities | 3,104,456 | 2,916,679 |
Convertible debt | 7,249,439 | 43,057 |
Convertible debt - related party | 31,719 | 32,181 |
Silent partnerships, current portion | 759,168 | |
Silent partnerships, current portion - related party | 206,167 | |
Intellectual property acquisition liability, current portion - related party | 400,854 | |
Lease liabilities, current | 474,011 | 285,354 |
Total current liabilities | 11,260,479 | 4,242,606 |
Silent partnerships, non-current | 713,928 | 687,128 |
Silent partnerships, non-current - related party | 257,988 | 256,086 |
Lease liabilities, non-current | 1,428,368 | 959,116 |
Intellectual property acquisition liability, non-current - related party | 796,664 | |
Total Liabilities | 14,457,427 | 6,144,936 |
Shareholders’ equity | ||
Share capital | 187,890 | 164,896 |
Share premium | 46,525,899 | 38,831,542 |
Reserve | 20,497,224 | 18,079,741 |
Accumulated deficit | (64,144,694) | (43,032,294) |
Accumulated other comprehensive income | 383,049 | 52,182 |
Total shareholders’ equity | 3,449,368 | 14,096,067 |
Total liabilities and shareholders’ equity | $ 17,906,795 | $ 20,241,003 |
Condensed Interim Consolidated
Condensed Interim Consolidated Statements of Profit and Loss and Comprehensive Loss (Unaudited) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Profit or loss [abstract] | ||||
Revenue | $ 181,669 | $ 96,791 | $ 680,718 | $ 336,596 |
Cost of sales | 94,483 | 78,178 | 305,793 | 190,741 |
Product margin | 87,186 | 18,613 | 374,925 | 145,855 |
Operating expenses: | ||||
Sales and marketing | 1,122,134 | 605,844 | 5,207,795 | 3,393,858 |
Research and development | 1,854,795 | 909,003 | 7,591,168 | 1,702,491 |
General and administrative | 2,750,895 | 3,979,359 | 7,630,246 | 13,104,566 |
Total operating expenses | 5,727,824 | 5,494,206 | 20,429,209 | 18,200,915 |
Loss from operations | (5,640,638) | (5,475,593) | (20,054,284) | (18,055,060) |
Other income (expense) | ||||
Other income | 38,652 | 78,081 | 209,620 | 171,013 |
Other expense | (697,771) | (198,715) | (1,267,736) | (314,627) |
Total other expense | (659,119) | (120,634) | (1,058,116) | (143,614) |
Loss before income tax | (6,299,757) | (5,596,227) | (21,112,400) | (18,198,674) |
Income taxes provision | ||||
Net loss | (6,299,757) | (5,596,227) | (21,112,400) | (18,198,674) |
Foreign currency translation gain | 481,463 | 64,099 | 330,867 | 146,742 |
Comprehensive loss | $ (5,818,294) | $ (5,532,128) | $ (20,781,533) | $ (18,051,932) |
Basic and loss per ordinary share (in Dollars per share) | $ (0.39) | $ (0.39) | $ (1.38) | $ (1.32) |
Weighted average number of ordinary shares outstanding (in Shares) | 15,967,714 | 14,286,157 | 15,294,040 | 13,821,914 |
Condensed Interim Consolidate_2
Condensed Interim Consolidated Statements of Profit and Loss and Comprehensive Loss (Unaudited) (Parentheticals) - $ / shares | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Profit or loss [abstract] | ||||
Dilutive loss per ordinary share | $ (0.39) | $ (0.39) | $ (1.38) | $ (1.32) |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Changes in Shareholders’ Equity (Deficit) (Unaudited) - USD ($) | Share Capital | Share Premium | Reserve | Accumulated Deficit | Accumulated Other comprehensive Income (loss) | Total |
Balance at Dec. 31, 2021 | $ 141,075 | $ 13,126,493 | $ 9,736,066 | $ (16,644,958) | $ 2,479 | $ 6,361,155 |
Balance (in Shares) at Dec. 31, 2021 | 12,010,001 | |||||
Sale of ordinary shares | $ 15,525 | 23,850,364 | 23,865,889 | |||
Sale of ordinary shares (in Shares) | 1,725,000 | |||||
Issuance of ordinary shares for exercise of warrants | $ 968 | 321,533 | (64,156) | 258,344 | ||
Issuance of ordinary shares for exercise of warrants (in Shares) | 107,500 | |||||
Share based expenses | $ 522 | 787,098 | 787,620 | |||
Share based expenses (in Shares) | 58,000 | |||||
Stock option expense | 2,424,901 | 2,424,901 | ||||
Net loss | (5,663,736) | (5,663,736) | ||||
Foreign currency translation | 36,439 | 36,439 | ||||
Balance at Mar. 31, 2022 | $ 158,090 | 38,085,488 | 12,096,811 | (22,308,694) | 38,918 | 28,070,612 |
Balance (in Shares) at Mar. 31, 2022 | 13,900,501 | |||||
Balance at Dec. 31, 2021 | $ 141,075 | 13,126,493 | 9,736,066 | (16,644,958) | 2,479 | 6,361,155 |
Balance (in Shares) at Dec. 31, 2021 | 12,010,001 | |||||
Issuance of ordinary shares for conversion of debt | ||||||
Ordinary shares issued for acquisition of intangible asset | ||||||
Net loss | (18,198,674) | |||||
Balance at Sep. 30, 2022 | $ 163,332 | 38,256,659 | 17,099,419 | (34,843,632) | 149,221 | 20,824,999 |
Balance (in Shares) at Sep. 30, 2022 | 14,482,974 | |||||
Balance at Mar. 31, 2022 | $ 158,090 | 38,085,488 | 12,096,811 | (22,308,694) | 38,918 | 28,070,612 |
Balance (in Shares) at Mar. 31, 2022 | 13,900,501 | |||||
Issuance of ordinary shares for exercise of warrants | $ 5,243 | 171,172 | (52,258) | 124,156 | ||
Issuance of ordinary shares for exercise of warrants (in Shares) | 582,473 | |||||
Stock option expense | 2,469,549 | 2,469,549 | ||||
Net loss | (6,938,711) | (6,938,711) | ||||
Foreign currency translation | 46,204 | 46,204 | ||||
Balance at Jun. 30, 2022 | $ 163,332 | 38,256,659 | 14,514,102 | (29,247,405) | 85,122 | 23,771,810 |
Balance (in Shares) at Jun. 30, 2022 | 14,482,974 | |||||
Stock option expense | 2,585,317 | 2,585,317 | ||||
Net loss | (5,596,227) | (5,596,227) | ||||
Foreign currency translation | 64,099 | 64,099 | ||||
Balance at Sep. 30, 2022 | $ 163,332 | 38,256,659 | 17,099,419 | (34,843,632) | 149,221 | 20,824,999 |
Balance (in Shares) at Sep. 30, 2022 | 14,482,974 | |||||
Balance at Dec. 31, 2022 | $ 164,896 | 38,831,542 | 18,079,741 | (43,032,294) | 52,182 | 14,096,067 |
Balance (in Shares) at Dec. 31, 2022 | 14,629,457 | |||||
Sale of ordinary shares | $ 2,094 | 1,281,291 | 1,283,385 | |||
Sale of ordinary shares (in Shares) | 195,044 | |||||
Share based expenses | $ 22 | 14,741 | 14,763 | |||
Share based expenses (in Shares) | 2,112 | |||||
Stock option expense | 904,664 | 904,664 | ||||
Net loss | (6,560,916) | (6,560,916) | ||||
Foreign currency translation | (60,572) | (60,572) | ||||
Balance at Mar. 31, 2023 | $ 167,012 | 40,127,574 | 18,984,405 | (49,593,210) | (8,390) | 9,677,391 |
Balance (in Shares) at Mar. 31, 2023 | 14,826,613 | |||||
Balance at Dec. 31, 2022 | $ 164,896 | 38,831,542 | 18,079,741 | (43,032,294) | 52,182 | 14,096,067 |
Balance (in Shares) at Dec. 31, 2022 | 14,629,457 | |||||
Issuance of ordinary shares for conversion of debt | 3,000,000 | |||||
Ordinary shares issued for acquisition of intangible asset | 3,271,828 | |||||
Net loss | (21,112,400) | |||||
Balance at Sep. 30, 2023 | $ 187,890 | 46,525,899 | 20,497,224 | (64,144,694) | 383,049 | 3,449,368 |
Balance (in Shares) at Sep. 30, 2023 | 16,747,460 | |||||
Balance at Mar. 31, 2023 | $ 167,012 | 40,127,574 | 18,984,405 | (49,593,210) | (8,390) | 9,677,391 |
Balance (in Shares) at Mar. 31, 2023 | 14,826,613 | |||||
Sale of ordinary shares | $ 1,224 | 608,587 | 609,811 | |||
Sale of ordinary shares (in Shares) | 112,321 | |||||
Share based expenses | $ 353 | 162,574 | 162,927 | |||
Share based expenses (in Shares) | 32,388 | |||||
Ordinary shares issued for acquisition of intangible asset | $ 3,270 | 2,051,730 | 2,055,000 | |||
Ordinary shares issued for acquisition of intangible asset (in Shares) | 300,000 | |||||
Ordinary shares issued for commission of issuance of convertible debt | $ 593 | 249,407 | 250,000 | |||
Ordinary shares issued for commission of issuance of convertible debt (in Shares) | 54,428 | |||||
Ordinary shares issued for cashless exercise of warrants | $ 3,333 | 12,132 | (15,465) | |||
Ordinary shares issued for cashless exercise of warrants (in Shares) | 305,771 | |||||
Stock option expense | 764,009 | 764,009 | ||||
Net loss | (8,251,727) | (8,251,727) | ||||
Foreign currency translation | (90,024) | (90,024) | ||||
Balance at Jun. 30, 2023 | $ 175,785 | 43,212,004 | 19,732,949 | (57,844,937) | (98,414) | 5,177,387 |
Balance (in Shares) at Jun. 30, 2023 | 15,631,521 | |||||
Share based expenses | $ 1,085 | 324,915 | 326,000 | |||
Share based expenses (in Shares) | 100,000 | |||||
Issuance of ordinary shares for conversion of debt | $ 11,020 | 2,988,980 | 3,000,000 | |||
Issuance of ordinary shares for conversion of debt (in Shares) | 1,015,939 | |||||
Stock option expense | 764,275 | 764,275 | ||||
Net loss | (6,299,757) | (6,299,757) | ||||
Foreign currency translation | 481,463 | 481,463 | ||||
Balance at Sep. 30, 2023 | $ 187,890 | $ 46,525,899 | $ 20,497,224 | $ (64,144,694) | $ 383,049 | $ 3,449,368 |
Balance (in Shares) at Sep. 30, 2023 | 16,747,460 |
Condensed Interim Consolidate_3
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Cash Flows From Operating Activities | ||
Net loss | $ (21,112,400) | $ (18,198,674) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Share based compensation | 3,186,638 | 8,267,387 |
Depreciation and amortization | 661,942 | 135,276 |
Bad debt expense | 95,340 | |
Inventory write down | 13,301 | |
Accretion expense | 132,963 | 59,792 |
Government grant | (88,674) | |
Change in fair value of convertible debt | 87,000 | |
Debt forgiveness | (48,735) | |
Changes in operating assets and liabilities: | ||
Trade receivables. net | (85,689) | (148,110) |
Inventories | (342,056) | (7,155) |
Prepaid expenses and other assets | (107,528) | 151,743 |
Accounts payable and accrued liabilities | 235,566 | (228,827) |
Net cash used in operating activities | (17,283,658) | (10,057,242) |
Cash Flows From Investing Activities | ||
Purchase of intangible asset | (600,000) | |
Purchase of property and equipment | (1,037,033) | (643,637) |
Net cash used in investing activities | (1,637,033) | (643,637) |
Cash Flows From Financing Activities | ||
Sale of ordinary shares | 1,893,196 | 23,865,890 |
Warrant exercise proceeds | 382,500 | |
Proceeds from convertible debt | 10,120,000 | |
Payments on silent partnerships | (772,423) | (107,027) |
Payments on silent partnerships - related party | (162,450) | |
Payment of lease obligations | (317,437) | (88,432) |
Net cash provided by financing activities | 10,760,886 | 24,052,931 |
Effect of changes in exchange rates | 338,411 | (72,976) |
Net change in cash | (7,821,394) | 13,279,076 |
Cash at beginning of period | 17,141,775 | 8,727,542 |
Cash at end of period | 9,320,381 | 22,006,618 |
Non-Cash Investing and Financing Activities | ||
Right of use asset additions | 1,009,638 | 949,277 |
Ordinary shares issued for acquisition of intangible asset | 3,271,828 | |
Issuance of ordinary shares for cashless exercise of warrants | 15,465 | 52,258 |
Issuance of ordinary shares for conversion of debt | 3,000,000 | |
Supplemental Cash Flow Information | ||
Interest expense paid | 153,580 | 67,989 |
Income tax paid |
Nature of Operations and Going
Nature of Operations and Going Concern | 9 Months Ended |
Sep. 30, 2023 | |
Nature of Operations and Going Concern [Abstract] | |
NATURE OF OPERATIONS AND GOING CONCERN | NOTE 1. NATURE OF OPERATIONS AND GOING CONCERN Mainz Biomed N.V. (the “Company”) is domiciled in the Netherlands. The Company’s registered office is at Keizersgracht 391A, EJ Amsterdam and its headquarters are in Mainz, Germany. The Company was formed to acquire the business of Mainz Biomed Germany GmbH (f/k/a PharmGenomics GmbH (“PharmaGenomics”)). In September 2021, the Company completed such acquisition. We develop in-vitro diagnostic (“IVD”) tests for clinical diagnostics in the area of human genetics, focusing in the areas of personalized medicine, led by our flagship ColoAlert™ product in European markets. We additionally operate a clinical diagnostic laboratory. We develop and distribute our IVD kits to third-party laboratories and through our on-line store. Throughout these condensed consolidated financial statements, Mainz Biomed N.V. and its wholly owned subsidiaries, Mainz Biomed USA, Inc., Mainz Biomed GmbH (f/k/a PharmGenomics GmbH), and European Oncology Lab GmbH are referred to, collectively and individually as “Mainz”, “Mainz Biomed”, or the “Company”. Share Exchange On August 3, 2021, the Company entered into a contribution agreement (the “Contribution Agreement”) between Mainz Biomed B.V. (“Mainz”), which was a private company with limited liability under Dutch law incorporated for the purpose of acquiring PharmGenomics. Under the Contribution Agreement, 100% of the shares of PharmGenomics were acquired in exchange for 6,000,000 shares of the Company. Upon the closing of the Contribution Agreement, PharmGenomics became a wholly owned subsidiary of the Company and the former shareholders of PharmGenomics held approximately 62% of the outstanding shares of the Company prior to the Company’s initial public offering. On September 20, 2021, PharmGenomics and the Company closed the Contribution Agreement. IPO and Follow-on Equity Offering In November 2021, the Company completed its initial public offering (“IPO”) of its ordinary shares on the Nasdaq Capital Market, selling 2,300,000 shares at $5.00 per share. Upon its IPO, Mainz Biomed B.V. became Mainz Biomed N.V. In January 2022, the Company completed a follow on offering of its ordinary shares, selling 1,725,000 ordinary shares for gross proceeds of approximately $25.9 million (proceeds net of offering expenses was $23.9 million). Going Concern The Company has recurring losses, accumulated deficit totaling $64,144,694 and negative cash flows used in operating activities of $17,283,658 as of and for the nine months ended September 30, 2023. The Company also had $9,320,381 of cash on hand on September 30, 2023 and working capital, excluding liabilities expected to be settled with ordinary shares, of $6,921,813. These conditions are indicators that impact the Company’s ability to continue as a going concern for a period of one year from the issuance of these financial statements. If the Company is unable to obtain funding, the Company could be forced to further delay, reduce or eliminate its research and development, regulatory, and commercial efforts which could adversely affect its future business prospects and its ability to continue as a going concern. The Company plans to fund its cash flow and working capital needs through current cash on hand and future debt and/or equity financings which it may obtain through one or more public or private equity offerings, debt financings, government or other third-party funding, strategic alliances or collaboration agreements. In December 2022, the net cash from this facility during the nine months ended September 30, 2023. Additionally, on June 28, 2023, the Company entered into a Pre-Paid Advance Agreement and issued $11.0 million in convertible promissory notes (see Note 12) for net proceeds of $10.1 million during the nine months ended September 30, 2023. Management believes that the availability of its Controlled Equity Offering and/or Pre-Paid Advance Agreement, combined with the potential to execute a financing after the reporting of results from its clinical studies, will provide the financing necessary to fund the Company’s working capital needs for the foreseeable future. These financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities in the normal course of business. These financial statements do not reflect the adjustments to the carrying values of assets and liabilities, the reported revenues and expenses, and the statement of financial position classifications used, that would be necessary if the Company were unable to realize its assets and settle its liabilities as a going concern in the normal course of operations. Such adjustments could be material. |
Basis of Presentation
Basis of Presentation | 9 Months Ended |
Sep. 30, 2023 | |
Basis of Presentation [Abstract] | |
BASIS OF PRESENTATION | NOTE 2. BASIS OF PRESENTATION Basis of Presentation and Statement of Compliance These condensed interim financial statements have been prepared in accordance with International Accounting Standards (“IAS”) 34, “Interim Financial Reporting” using accounting policies consistent with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and International Financial Reporting Interpretations Committee (“IFRIC”). These condensed interim financial statements do not include all of the information required of a full set of annual financial statements and are intended to provide users with an update in relation to events and transactions that are significant to an understanding of the changes in financial position and performance of the Company since the end of the last annual reporting period. It is therefore recommended that these condensed interim financial statements be read in conjunction with the annual financial statements of the Company for the year ended December 31, 2022 and notes thereto contained in the Company’s Form 20-F. These condensed interim financial statements have been prepared on a historical cost basis, modified where applicable. In addition, these condensed interim financial statements have been prepared using the accrual basis of accounting except for cash flow information. The condensed unaudited interim financial statements were authorized for issuance by the Audit Committee of the Board of Directors on November 14, 2023. |
Accounting Policies, Estimates
Accounting Policies, Estimates and Significant Management Judgments | 9 Months Ended |
Sep. 30, 2023 | |
Accounting Policies, Estimates and Significant Management Judgments [Abstract] | |
ACCOUNTING POLICIES, ESTIMATES AND SIGNIFICANT MANAGEMENT JUDGMENTS | NOTE 3. ACCOUNTING POLICIES, ESTIMATES AND SIGNIFICANT MANAGEMENT JUDGMENTS Inventories Inventories are measured at the lower of cost or net realizable value. The cost of inventories is based on a weighted average cost and includes expenditure incurred in acquiring the inventories, production or conversion costs and other costs incurred in bringing them to their existing location and condition. Net realizable value is the estimated selling price in the ordinary course of business, less the estimated costs of completion and selling expenses. Reclassifications Certain prior year amounts have been reclassified for consistency with the current period presentation. Critical Accounting Estimates and Significant Management Judgments The preparation of financial statements in accordance with IFRS requires the Company to use judgment in applying its accounting policies and make estimates and assumptions about reported amounts at the date of the financial statements and in the future. The Company’s management reviews these estimates and underlying assumptions on an ongoing basis, based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to estimates are adjusted for prospectively in the period in which the estimates are revised. Useful lives of property and equipment and intangible assets Estimates of the useful lives of property and equipment and intangible assets are based on the period over which the assets are expected to be available for use. The estimated useful lives are reviewed annually and are updated if expectations differ from previous estimates due to physical wear and tear, technical or commercial obsolescence, not electing to exercise renewal options on Leases, and legal or other limits on the use of the relevant assets. In addition, the estimation of the useful lives of the relevant assets may be based on internal technical evaluation and experience with similar assets. It is possible, however, that future results of operations could be materially affected by changes in the estimates brought about by changes in the factors mentioned above. The amounts and timing of recorded expenses for any period would be affected by changes in these factors and circumstances. A reduction in the estimated useful lives of the property and equipment and intangible assets would increase the recorded expenses and decrease the non-current assets. Provision for expected credit losses on trade receivables The provision for expected credit losses on trade receivables are estimated based on historical information, customer concentrations, customer solvency, current economic and geographical trends, and changes in customer payment terms and practices. The Company will calibrate its provision matrix to adjust the historical credit loss experience with forward-looking information. The assessment of the correlation between historical observed default rates, forecast economic conditions and expected credit losses is a significant estimate. The amount of expected credit losses is sensitive to changes in circumstances and of forecast economic conditions. The Company’s historical credit loss experience and forecast of economic conditions may also not be representative of the customer’s actual default in the future. Estimating the incremental borrowing rate on leases The Company cannot readily determine the interest rate implicit in leases where it is the lessee. As such, it uses its incremental borrowing rate (“IBR”) to measure lease liabilities. The IBR is the rate of interest that the Company would have to pay to borrow over a similar term, and with a similar security, the funds necessary to obtain an asset of comparable value to the right-of-use asset in a similar economic environment. IBR therefore reflects what the Company “would have to pay”, which requires estimation when no observable rates are available or where the applicable rates need to be adjusted to reflect the terms and conditions of the lease. The Company estimates the IBR using observable inputs (such as market interest rates) when available and is required to make certain entity-specific estimates. Estimating the fair value of share-based payment transactions The Company utilizes a Black-Scholes model, or where appropriate, a Monte-Carlo Simulation to estimate the fair value of its share-based payments. In applying these models, management must estimate the expected future volatility of the Company’s estimated share price and makes such assumptions based on a proxy of publicly listed entities under an expectation that historical volatility is representative of the expected future volatility. Additionally, estimates have been made by management, in respect of the performance warrants, regarding the length of the vesting period as well as the number of performance warrants that are likely to vest. Estimating the fair value of financial instruments When the Company recognizes a financial instrument, where there is no active market for such an instrument, the Company utilizes alternative valuation methods. The Company utilizes inputs from observable markets to the extent that an appropriate market can be identified, but when there is a lack of such a market, the Company applies judgment to determine a fair value. Such judgments require those such as risk and volatility, of which changes in such assumptions may impact the fair value of the financial instrument. Other significant judgments The preparation of these financial statements in accordance with IFRS requires the Company to make judgments, apart from those involving estimates, in applying accounting policies. The most significant judgments in applying the Company’s financial statements include: ● The assessment of the Company’s ability to continue as a going concern and whether there are events or conditions that may give rise to significant uncertainty; ● The determination of the lease term of contracts with renewal and termination options; ● Determination of the extent to which it is probable that future taxable income will be available to allow all or part of the temporary differences and net operating losses to be utilized; ● Whether there are indicators of impairment of the Company’s long-lived assets, including its intangible assets; ● Development costs do not meet the conditions for capitalization in accordance with IAS 38 and therefore all research and development costs have been expensed as incurred. |
Trade Receivables
Trade Receivables | 9 Months Ended |
Sep. 30, 2023 | |
Trade Receivables [abstract] | |
TRADE RECEIVABLES | NOTE 4. TRADE RECEIVABLES September 30, 2023 December 31, Accounts receivable $ 133,347 $ 130,588 Less: allowance for doubtful accounts (24,717 ) (66,852 ) Accounts receivable, net 108,630 63,736 Other - 3,248 $ 108,630 $ 66,984 For the nine months ended September 30, 2023, the Company recorded bad debt expense of $42,045 for trade receivables. |
Inventories
Inventories | 9 Months Ended |
Sep. 30, 2023 | |
Inventories [Abstract] | |
INVENTORIES | NOTE 5. INVENTORIES September 30, 2023 December 31, Raw materials $ 331,090 $ 175,469 Finished goods 175,799 - 506,889 175,469 Less: write down (13,301 ) - $ 493,588 $ 175,469 For the nine months ended September 30, 2023, the Company recorded inventory write down of $13,301. |
Prepaid Expenses and Other Curr
Prepaid Expenses and Other Current Assets | 9 Months Ended |
Sep. 30, 2023 | |
Prepaid Expenses and Other Current Assets [Abstract] | |
PREPAID EXPENSES AND OTHER CURRENT ASSETS | NOTE 6. PREPAID EXPENSES AND OTHER CURRENT ASSETS September 30, December 31, Prepaid insurance $ 85,153 $ 624,033 Prepaid stock compensation 302,714 - Other prepaid expenses 131,483 55,356 Security deposit 129,358 122,570 VAT receivable 403,985 192,154 $ 1,052,693 $ 994,113 For the nine months ended September 30, 2023, the Company recorded bad debt reserve of $53,295 for VAT receivables. |
Property and Equipment
Property and Equipment | 9 Months Ended |
Sep. 30, 2023 | |
Property and Equipment [abstract] | |
PROPERTY AND EQUIPMENT | NOTE 7. PROPERTY AND EQUIPMENT Laboratory equipment Office Construction in progress Total Cost Balances at December 31, 2022 $ 579,171 $ 176,347 $ - $ 755,518 Additions 933,246 160,708 49,390 1,143,344 Disposals (16,810 ) - - (16,810 ) Effects of currency translation (30,055 ) (22,240 ) (1,174 ) (53,470 ) Balances at September 30, 2023 (unaudited) $ 1,465,551 $ 314,815 $ 48,216 $ 1,828,582 Accumulated depreciation Balances at December 31, 2022 $ 77,833 $ 15,993 $ - $ 93,826 Depreciation 92,068 43,404 - 135,472 Disposals (2,335 ) - - (2,335 ) Effects of currency translation (3,255 ) (1,459 ) - (4,714 ) Balances at September 30, 2023 (unaudited) $ 164,311 $ 57,938 $ - $ 222,249 Net book value at December 31, 2022 $ 501,338 $ 160,354 $ - $ 661,692 Net book value at September 30, 2023 (unaudited) $ 1,301,240 $ 256,877 $ 48,216 $ 1,606,333 For the nine months ended September 30, 2023 and 2022, the Company recorded deprecation of $135,472 and $32,767, respectively. During the first nine months of 2023 we have begun the expansion of our clinical laboratory in our headquarters facility. Expenditures related to that lab expansion are included in Construction in progress. |
Intangible asset
Intangible asset | 9 Months Ended |
Sep. 30, 2023 | |
Intangible assets [abstract] | |
INTANGIBLE ASSET | NOTE 8. INTANGIBLE ASSET Our flagship product is ColoAlert, a colorectal cancer (“CRC”) screening test. On January 1, 2019, we entered into an exclusive licensing agreement (the “Licensing Agreement”) with ColoAlert AS to license the intellectual property related to the ColoAlert test. On February 11, 2021, we obtained an option exercisable for three years to acquire the intellectual property for the ColoAlert test for (i) either a one-time cash payment of €2,000,000 or a €4,000,000 payment in ordinary shares at the valuation of our most recent financing plus (ii) a lifetime royalty payment of €5 per ColoAlert test sold (the “Option”). Subsequent to February 11, 2021, ColoAlert AS assigned their interest in ColoAlert and in the Licensing Agreement and the Option to Uni Targeting Research AS. On February 15, 2023, we entered into an Intellectual Property Asset Purchase Agreement (“IPA”), which supersedes the Licensing and Options Agreements. Pursuant to the IPA, we acquired the intellectual property underlying the ColoAlert test. Pursuant to the IPA, we were able to reduce the price paid for the intellectual property to (i) $2 million cash, to be paid out over the next four years, (ii) 300,000 ordinary restricted shares and (iii) a revenue share limited to $1 per test sold for a period of 10 years. The Company recognized an intangible asset from this purchase and assigned a 10-year useful life. The intangible assets were valued: (a) for the portion to be settled in stock of the Company at the value on the day of closing, or $6.85 per share, and (b) for the cash portion, at the present value of the future payments using a 10% discount. During the nine months ended September 30, 2023 the Company paid $600,000 to the seller. The Company recorded amortization of $235,739 and interest expense of $80,690 for the nine months ended September 30, 2023. As of September 30, 2023, the liability for remaining required payments of $1,197,518 is recorded on the statement of financial position. |
Leases
Leases | 9 Months Ended |
Sep. 30, 2023 | |
Leases [Abstract] | |
LEASES | NOTE 9. LEASES Right-of-Use Assets The Company leases certain assets under lease agreements. Office Laboratory Equipment Equipment Vehicle Office Total Cost Balances as of December 31, 2022 $ 64,226 $ 362,970 $ 94,008 $ 1,035,200 $ 1,556,404 Additions - 370,011 51,675 587,951 1,009,637 Effects of currency translation (922 ) (13,992 ) (2,575 ) (28,814 ) (46,303 ) Balances at September 30, 2023 $ 63,304 $ 718,989 $ 143,108 $ 1,594,337 $ 2,519,738 Accumulated amortization Balances as of December 31, 2022 $ 20,707 $ 77,838 $ 22,109 $ 258,055 $ 378,709 Amortization 9,060 152,755 37,878 166,486 366,179 Effects of currency translation (512 ) (4,742 ) (1,216 ) (7,657 ) (14,127 ) Balances at September 30, 2023 $ 29,255 $ 225,851 $ 58,771 $ 416,884 $ 730,761 Net book value December 31, 2022 $ 43,519 $ 285,132 $ 71,899 $ 777,145 $ 1,177,695 September 30, 2023 $ 34,049 $ 493,138 $ 84,337 $ 1,177,453 $ 1,788,977 As of September 30, 2023, management assessed that there were no events or changes in circumstances that would require impairment testing. The carrying amount of the right-of-use assets is amortized on a straight-line basis over the life of the leases, which at September 30, 2023, had a weighted average expected life of 4.24 years. Lease Liabilities The Company’s lease liabilities consist of office and laboratory equipment and office space. The present value of future lease payments was measured using an incremental borrowing rate of 10% per annum as of January 1, 2022 and January 1, 2023. Total Balance as of December 31, 2022 $ 1,244,470 Additions 1,009,637 Interest expenses 141,097 Lease payments (458,534 ) Effects of currency translation (34,291 ) As of September 30, 2023 $ 1,902,379 Lease liabilities September 30, December 31, Current portion $ 474,011 $ 285,354 Long-term portion 1,428,368 959,116 Total lease liabilities $ 1,902,379 $ 1,244,470 On September 30, 2023, the Company was committed to minimum lease payments as follows: Maturity analysis September 30, Remaining of 2023 $ 174,452 2024 622,666 2025 529,912 2026 353,897 2027 225,147 Thereafter 504,663 Total undiscounted lease liabilities $ 2,410,737 Amount representing implicit interest (508,358 ) Lease obligations $ 1,902,379 |
Accounts Payable and Accrued Ex
Accounts Payable and Accrued Expenses | 9 Months Ended |
Sep. 30, 2023 | |
Accounts Payable And Accrued Expenses [abstract] | |
ACCOUNTS PAYABLE AND ACCRUED EXPENSES | NOTE 10. ACCOUNTS PAYABLE AND ACCRUED EXPENSES September 30, 2023 December 31, Accounts payable $ 1,504,273 $ 1,333,044 Accrued liabilities 1,463,834 1,236,942 Payroll liabilities 136,349 346,693 $ 3,104,456 $ 2,916,679 |
Convertible Debt - Related Part
Convertible Debt - Related Party | 9 Months Ended |
Sep. 30, 2023 | |
Convertible Debt - Related Party [Abstract] | |
CONVERTIBLE DEBT - RELATED PARTY | NOTE 11. CONVERTIBLE DEBT – RELATED PARTY During the years ended December 31, 2019 and 2020, the Company entered into loan agreements with related parties totaling EUR417,133 (approximately $467,154) (the “2019 and 2020 Convertible Loans”). The 2019 and 2020 Convertible Loans bear interest at 3.5% and have a maturity date of September 30, 2022. One of those loans was not converted and is payable on demand (balance of $31,719 as of September 30, 2023). While the 2019 and 2020 Convertible Loans are outstanding, the lenders are entitled to 0.5% of the Company’s net income each year should the Company be profitable and provided that the amount paid does not exceed the principal amount of the debt; the lenders do not partake in the Company’s losses. As the Company incurred losses during 2021, 2020 and 2019, no expense has been recorded in any period for profit sharing. At maturity, the 2019 and 2020 Convertible Loans are convertible into ordinary shares of the Company at EUR1 per share. The 2019 and 2020 Convertible Loans were determined to be a financial instrument comprising an equity classified conversion feature with a host debt component. On initial recognition, the Company used the residual value method to allocate the principal amount of the 2019 and 2020 Convertible Loans between the two components. The host debt component was valued first, based on similar debt securities without an embedded conversion feature and the residual was allocated to the equity-classified conversion feature. The Company recognized debt discounts totaling EUR13,064 on issuance of the 2019 and 2020 Convertible Loans. As of September 30, 2023 and December 31, 2022, the Company’s Convertible Debt – Related Party is $31,719 (EUR30,000) and $32,181 (EUR30,000), respectively. |
Convertible Debt
Convertible Debt | 9 Months Ended |
Sep. 30, 2023 | |
Convertible Debt [Abstract] | |
CONVERTIBLE DEBT | NOTE 12. CONVERTIBLE DEBT Convertible Loans In November 2017, the Company entered into loan agreements with two shareholders of the Company for loans totaling EUR80,278 (approximately $92,007) (the “2017 Convertible Loans”). The loans are convertible at the option of the lender to shares totaling 4.25% of the Company’s common shares outstanding at the time of conversion. The loans are non-interest bearing, are unsecured and are due on demand. As of September 30, 2023 and December 31, 2022, the Company’s Convertible loan was $42,439 (EUR40,139) and $40,057 (EUR40,139), respectively. Convertible Promissory Notes On June 28, 2023, we entered into a Pre-Paid Advance Agreement (the “PPA”) with YA II PN, Ltd. (“Holder”). Pursuant to the PPA, we may request that the Holder purchase from us up to $50,000,000 (the “Commitment Amount”) of promissory notes (each, a “Promissory Note”). The Holder will purchase each Promissory Note at 92% of the principal amount of that Promissory Note. On June 28, 2023, we sold the Holder a Promissory Note (the “Initial Promissory Note”) in the principal amount of $5,500,000 and received $5,060,000, net of discount. The Holder is not obligated to purchase any additional Promissory Notes from us under the PPA. On September 26, 2023, the Company issued 2 nd Each Promissory Note matures one year from the date of its issuance. The Promissory Notes do not carry any interest, except if there is an event of default in which case the interest will increase to 15% per annum. We may prepay a Promissory Note with at an 8% premium with advance written notice ranging between five business days and thirty calendar days prior to such prepayment, depending on the market price of our ordinary shares at the time of the notice. The Promissory Notes are convertible at the Holder’s discretion into our ordinary shares at a conversion price (the “Conversion Price”) equal to the lower of (a) (I) $4.9986 in respect of the Initial Promissory Note and (II) with respect to each subsequent Promissory Note, if any, 110% of the volume weighted average price (“VWAP”) of our ordinary shares on the trading day immediately preceding the issuance of such Promissory Note (the “Fixed Price”) or (b) 92% of the average of the two lowest daily VWAPs of the shares during the eight trading days immediately prior to such conversion. In no event, however, shall the conversion price be less than a floor price of $2.00, as may be adjusted for stock splits and other similar transactions (the “Floor Price”). Under the Promissory Notes, a “Trigger Event” occurs if the trading price of an ordinary share is lower than the applicable Floor Price for any five of seven consecutive trading days. Within five trading days of a Trigger Event, we must make a monthly cash payment to the Holder in connection with the Promissory Notes (the “Monthly Payment”) equal to the lesser of (i) $550,000, plus an 8% redemption premium on any principal being repaid plus any accrued and unpaid interest and (ii) all principal outstanding under all outstanding Promissory Notes, plus an 8% redemption premium on any principal being repaid plus any accrued and unpaid interest. Thereafter, we must pay the Holder a Monthly Payment every 30 calendar days after the due date of the initial Monthly Payment; provided that our monthly obligation hereunder will end with respect to a particular Trigger Event if (i) the daily VWAP of the ordinary shares for seven consecutive trading days immediately prior to the due date of the next Monthly Payment is 10% or greater than the Floor Price or (ii) we reduce the Floor Price for all outstanding Promissory Notes by 50%, unless a new Trigger Event occurs. In connection with the execution of the PPA, we agreed to pay a commitment fee of $250,000. Such commitment fee was paid on the date of the PPA in the form of 54,428 ordinary shares, which was derived using a per ordinary share price equal to the average of the daily VWAPs of the Ordinary Shares during the three trading days prior to the PPA. The Company elected to account for the Promissory Notes at fair value. Management believes that the fair value option appropriately reflects the underlying economics of the Promissory Notes. Under the fair value election, changes in fair value will be reported in the consolidated statements of operations, under change in fair value of debt instrument, in each reporting period subsequent to the issuance of the Promissory Note. The Initial Promissory Note had a face value of $5,500,000 and had an original issue discount of $440,000. The Company recorded the Initial Promissory Note at its fair value of $5,060,000, which was also the cash received and the 2 nd During the period ended September 30, 2023, principal amounts of the Initial Promissory Note of $3,000,000 was converted into 1,015,939 ordinary shares, at conversion prices ranging from $2.70 to $4.17. For the period ended September 30, 2023, the Company recorded a change in fair value of $87,000, resulting in a balance of $7,207,000 as of September 30, 2023. Changes in the balance of the convertible notes are as follows: Carrying Face Amount at Value Fair Value Balance at December 31, 2022 $ - $ - Issuance of convertible promissory notes 11,000,000 10,120,000 Repayments of debt - - Conversion of notes with ordinary shares (3,000,000 ) (3,000,000 ) Change in fair value of convertible promissory notes - 87,000 Balance at September 30, 2023 $ 8,000,000 $ 7,207,000 We classified this fair value as a Level 3 fair value measurement and used a fair value pricing model to calculate the fair value for the period ended September 30, 2023. Key inputs for the fair value model are summarized below. A summary of the Company’s significant inputs into the fair value of the Promissory Notes is as follows: September 30, 2023 Stock price $ 2.92 - 4.82 Expected life in years 0.74 - 1.00 Risk free rate 5.32% - 5.57 % Expected volatility 74.65% - 75.00 % Discount rate 78.54% - 82.88 % |
Silent Partnerships
Silent Partnerships | 9 Months Ended |
Sep. 30, 2023 | |
Silent Partnerships [Abstract] | |
SILENT PARTNERSHIPS | NOTE 13. SILENT PARTNERSHIPS During the year ended December 31, 2020, the Company entered into silent partnership agreements whereby the lender agreed to lend a total of EUR299,400 (approximately $341,740) (the “3% SPAs”). The Company is to repay the amount by December 31, 2025. The Company must pay a minimum of 3% interest per annum on the loans. The lender is entitled to 3% of the Company’s net income each year should the Company be profitable and provided that the amount paid does not exceed the principal amount of the debt; the lender does not partake in the Company’s losses. Upon the amounts coming due, the lender of the 3% SPAs has the option to demand an additional payment equal to 15% of the contribution as a final remuneration (the “Final Renumeration”). The Final Remuneration is considered to be the cost of issuing debt. The 3% SPAs were received at below market interest rates as part of a government program for COVID-19 relief. The initial fair value of the 3% SPAs was determined to be EUR218,120 (approximately $248,966), which was determined using an estimated effective interest rate of 11.5%. The difference between the face value and the fair value of the 3% SPAs of EUR81,280 ($92,774) has been recognized as government grant income during the period. During the year ended December 31, 2021 the Company received the remaining EUR200,000 ($236,640). The initial fair value of the 3.0% SPAs received was determined to be EUR230,000 (approximately $272,136), determined using an estimated effective interest rate of 11.5%. The initial fair value of the 3.0% SPAs received in 2021 was determined to be EUR156,549 (approximately $185,229), which was determined using an estimated effective interest rate of 11.5%. The difference between the face value and the fair value of the 3.0% SPAs received in 2021 of EUR43,451 (approximately $51,410) has been recognized as government grant income during the period. During the year ended December 31, 2020, the Company entered into silent partnership agreements whereby the lender agreed to lend a total of EUR50,000 (approximately $57,071) (the “3.5% SPAs”). The Company is to repay the amount by June 30, 2025. The Company must pay a minimum of 3.5% interest per annum on the loans. The lender is entitled to 0.5% of the Company’s net income each year should the Company be profitable and provided that the amount paid does not exceed the principal amount of the debt; the lender does not partake in the Company’s losses. The 3.5% SPAs are convertible to common shares of the Company at EUR1 per share in the event that the Company is involved in any of the following transactions: capital increases, a share or asset deal or a public offering. Pursuant to the silent partnership agreement, the Company notified the holder, at which point the holder declined the opportunity to convert their loan into common shares. The 3.5% SPAs were determined to be a financial instrument comprising an equity classified conversion feature with a host debt component. On initial recognition, the Company used the residual value method to allocate the principal amount of the 3.5% SPAs between the two components. The host debt component was valued first, based on similar debt securities without an embedded conversion feature and the residual was allocated to the equity-classified conversion feature. Between the years of 2013 to 2016, the Company entered into silent partnership agreements for loans totaling EUR798,694 (approximately $915,383) (the “8.5% SPAs”). Under the 8.5% SPAs, the Company is to repay EUR398,634 (approximately $408,496) of the loans by June 30, 2023 (such amounts were paid between the end of June and the beginning of July 2023) and EUR400,000 (approximately $409,859) of the loans matures on December 31, 2025. The Company must pay a minimum of 8.5% interest per annum on the loans. The lenders are entitled to 1.66% of the Company’s net income each year should the Company be profitable and provided that the amount paid does not exceed the principal amount of the debt; the lenders do not partake in the Company’s losses. At maturity, the lenders of the 8.5% SPAs have the option to demand an additional payment equal to 30% of the principal of the loans as a Final Remuneration. The Final Remuneration is considered to be cost of issuing the debt and as such, the initial fair value of the 8.5% SPAs was determined to be EUR772,568 (approximately $85,440), determined using an estimated effective interest rate of 11.5%. Under the agreements, the lenders also agreed to invest in the Company and contributed EUR676,366 (approximately $775,183) to acquire 27,752 shares of the Company between the years of 2013 and 2016. During the year ended December 31, 2020, EUR80,000 (approximately $99,527) of the 8.5% SPAs was extinguished as the lender, who is also a customer of the Company, elected to offset the debt amount against amounts in trade receivables due to the Company. The debtor did not demand the Final Remuneration, and the Company recognized a gain on the extinguishment of $8,214. In 2010, the Company entered into a silent partnership agreement whereby the lender agreed to lend the Company EUR300,000 (approximately $343,830) (the “8% SPA”). The Company repaid this loan in January 2023. The Company must pay a minimum of 8% interest per annum on the loan. The lender is entitled to 1.95% of the Company’s net income each year should the Company be profitable and provided that the amount paid does not exceed the principal amount of the debt; the lender does not partake in the Company’s losses. At maturity, the lender of the 8% SPA has the option to demand an additional payment of up to 30% of the principal of the loan as a Final Remuneration. The Final Remuneration is considered to be cost of issuing the debt and as such, the initial fair value of the 8% SPA was determined to be EUR289,900 (approximately $332,254), determined using an estimated effective interest rate of 11.5%. Certain of the Silent Partnership agreements are with a German based bank, which also owns ordinary shares of the Company. Those debts are classified as “related party” in the statement of financial position. A continuity of the Company’s silent partnerships is as follows: 3% SPAs 3.5% SPAs 8.5% SPAs 8% SPAs Total Balance, December 31, 2022 $ 537,359 $ 43,938 $ 909,703 $ 417,549 $ 1,908,549 Issued during the year - - - - - Extinguished during the year - - (512,502 ) (422,370 ) (934,872 ) Debt forgiveness - - (48,735 ) - (48,735 ) Accretion 31,412 2,528 17,521 813 52,274 Effects of currency translation (8,460 ) (691 ) (157 ) 4,008 (5,300 ) Balance, September 30, 2023 $ 560,311 $ 45,775 $ 365,830 $ - $ 971,916 |
Equity
Equity | 9 Months Ended |
Sep. 30, 2023 | |
Equity [Abstract] | |
EQUITY | NOTE 14. EQUITY Ordinary shares The Company has 45 million ordinary shares authorized. Holders of ordinary shares are entitled to dividends as declared from time to time and are entitled to one vote per share at general meetings of the Company. The par value of share capital is EUR0.01 per share. Controlled Equity Offering In December 2022, the Company entered into a Controlled Equity Offering, known as an “ATM” facility. Pursuant to the ATM, the Company at its discretion and subject to an effective registration statement with the U.S. Securities and Exchange Commission, may sell through its agent ordinary shares at market prices, for a fee of 3%. During the nine months ended September 30, 2023 the Company issued 307,365 ordinary shares pursuant to the ATM for net proceeds of $1,894,742, at an average price of $6.16. In addition, during the nine months ended September 30, 2023, the Company issued ordinary shares as follows: ● 134,500 ordinary shares issued for services rendered which were valued at $503,690 ● 305,771 ordinary shares issued for cashless exercise of warrants ● 54,428 ordinary shares issued for a commitment fee on a convertible promissory note valued at $250,000 ● 300,000 ordinary shares issued for acquisition of intangible assets valued at $2,055,000 ● 1,015,939 ordinary shares issued for conversion of debt of $3,000,000 Warrants During the year ended December 31, 2021, in conjunction with private sales units, which included ordinary shares and warrants, the Company issued 3,755,000 warrants and issued 161,000 underwriter warrants with its IPO, cumulatively valued at $754,286, which was recorded to Reserve in the Statement of Financial Position. The warrants were valued using the Black-Scholes pricing model. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement. Unexercised warrants were to expire in November 2023. On September 8, 2023 the Board of Directors approved an amendment to the outstanding warrant agreements, which all warrant holders accepted. The amendment extended the remaining life of the warrants to November 9, 2024 and removed the option for cashless exercise. No other terms were changed. During the year ended December 31, 2021, the estimated fair value of the warrants as follows: Stock price at time of issuance $ 0.283 - 1.602 Exercise price $ 3.00 Expected term 2 - 5 years Expected average volatility 75 - 95 % Expected dividend yield 0 Risk-free interest rate 0.16 - 1.08 % A summary of activity during the nine months ended September 30, 2023 is as follows: Warrant Weighted- Weighted- Outstanding Exercise Price Life (years) Balance as of December 31, 2022 3,247,500 $ 3.00 0.44 Grants - - - Exercised (816,667 ) 3.00 - Expired - - - Balance as of September 30, 2023 2,430,833 $ 3.00 1.11 Stock options During 2021, we adopted our 2021 Omnibus Incentive Plan, and on June 28, 2022 we adopted our 2022 Omnibus Incentive Plan (the “Plans”). Under the Plans, we are authorized to issue equity incentives in the form of incentive stock options, non-statutory stock options, restricted shares, restricted share units, share appreciation rights, performance units or performance shares under separate award agreements. Under the Plans, the aggregate number of shares underlying awards that we could issue cannot exceed 3,100,000 ordinary shares. During the nine months ended September 30, 2023, the Company granted 332,500 stock options valued at $1,174,201. Stock options with time-based vesting were valued using the Black-Scholes pricing model. During the nine months ended September 30, 2023, the Company recorded stock-based compensation of $2,432,948 and had unamortized expense of $3,856,598 as of September 30, 2023. Forfeitures are estimated at the time of grant and adjusted, if necessary, in subsequent periods if actual forfeitures differ from those estimates. For the nine months ended September 30, 2023, the estimated fair values of the stock options are as follows: September 30, 2023 Exercise price $ 4.09 – 7.02 Expected term 5.25 – 7.00 years Expected average volatility 70% - 76 % Expected dividend yield - Risk-free interest rate 3.48% - 4.27 % A summary of activity during the nine months ended September 30, 2023 follows: Stock Weighted- Weighted- Outstanding Exercise Price Life (years) Balance as of December 31, 2022 2,394,150 $ 7.18 9.11 Grants 332,500 4.93 10.00 Exercised - - - Forfeited (47,092 ) 6.48 - Expiry - - - Balance as of September 30, 2023 2,679,558 $ 6.96 8.59 Exercisable as of September 30, 2023 1,626,816 $ 6.12 8.17 |
Cost of Revenue
Cost of Revenue | 9 Months Ended |
Sep. 30, 2023 | |
Cost of Revenue [Abstract] | |
COST OF REVENUE | NOTE 15. COST OF REVENUE For the nine months ended September 30, 2023 and 2022, cost of revenue consisted of test kit materials, both patient collection kits and lab-based PCR kits and the cost of performing those tests for ColoAlert tests run in our analytical laboratory. |
Related Party Transactions
Related Party Transactions | 9 Months Ended |
Sep. 30, 2023 | |
Related Party Transactions [Abstract] | |
RELATED PARTY TRANSACTIONS | NOTE 16. RELATED PARTY TRANSACTIONS Key management personnel include those people who have authority and responsibility for planning, directing and controlling the activities of the Company as a whole. The Company has determined that key management personnel consist of members of the Company’s Board, its Chief Executive Officer, Chief Financial Officer, Chief Operating Officer, Chief Commercial Officer and Chief Scientific Officer. The remuneration of directors and key management personnel during the nine months ended September 30, 2023 and 2022 was as follows: Nine months ended September 30, 2023 2022 Salaries and benefits $ 627,988 $ 468,050 Remuneration paid to related parties other than key personnel during the nine months ended September 30, 2023 and 2022 was as follows: Nine months ended September 30, 2023 2022 Salaries and benefits $ 14,902 $ 64,055 During the nine months ended September 30, 2023 and 2022, the Company incurred interest expense of $25,017 and $24,426 on balances owing to related parties, respectively. During the nine months ended September 30, 2023 and 2022, the Company incurred accretion expense of $8,752 and $11,553 on balances owing to related parties, respectively. During the nine months ended September 30, 2023 and 2022, we recorded expenses of $52,731 and $97,924, respectively, for the cost of royalties and other associated costs owed to ColoAlert AS (and its successor, Uni Targeting Research AS, collectively “ColoAlert AS”), the company from which we exclusively licensed the ColoAlert product until we purchased the intellectual property on February 15, 2023 (see Note 7). A member of our Board of Directors is also a significant equity holder of ColoAlert AS. |
Government Grants
Government Grants | 9 Months Ended |
Sep. 30, 2023 | |
Government Grants [Abstract] | |
GOVERNMENT GRANTS | NOTE 17. GOVERNMENT GRANTS The Company receives government grants related to its research and development activities. The amount of government grants received during the nine months ended September 30, 2023 and 2022 and recognized as research grant revenue were as follows: Nine months ended September 30, Research and Development Projects 2023 2022 Rapid detection of antibody-based pathogens $ - $ 42,055 Multi-marker test for the early detection of pancreatic cancer 27,696 108,999 $ 27,696 $ 151,054 As of September 30, 2023 and December 31, 2022, the grants for rapid detection of antibody-based pathogens and a multi-marker test for the early detection of pancreatic cancer had remaining grant balances of approximately $6,604 and $81,706, respectively. Grant income is included as Other Income in the condensed interim consolidated statements of profit and loss. |
Financial Instrument Risk Manag
Financial Instrument Risk Management | 9 Months Ended |
Sep. 30, 2023 | |
Financial Instrument Risk Management [Abstract] | |
FINANCIAL INSTRUMENT RISK MANAGEMENT | NOTE 18. FINANCIAL INSTRUMENT RISK MANAGEMENT Basis of Fair Value Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values. The three levels of the fair value hierarchy are: ● Level 1 — Unadjusted quoted prices in active markets for identical assets or liabilities. ● Level 2 — Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and ● Level 3 — Inputs that are not based on observable market data. The Company’s financial instruments consist of cash, trade receivables, accounts payable and accrued liabilities, lease liabilities, convertible debentures, and loans payable. With the exception of convertible debentures and loans payable, the carrying value of the Company’s financial instruments approximate their fair values due to their short-term maturities. The fair value of convertible debentures and notes payable approximate their carrying value, excluding discounts, due to minimal changes in interest rates and the Company’s credit risk since issuance of the instruments. The Company is exposed in varying degrees to a variety of financial instrument-related risks. The Board of Directors approves and monitors the risk management processes, inclusive of documented investment policies, counterparty limits, and controlling and reporting structures. Credit Risk The Company’s principal financial assets are cash and trade receivables. The Company’s credit risk is primarily concentrated in its cash which is held with institutions with a high credit worthiness. The Company carries cash balances at US financial institutions that exceed the federally insured limit of $250,000 per institution and in German financial institutions that exceed €100,000 limit per institution. The Company has not experienced losses on these accounts and management believes, based upon the quality of the financial institutions, that the credit risk with regard to these deposits is not significant. Management believes that the Company is not exposed to any significant credit risk with respect to its cash. The Company mitigates its credit risk on receivables by actively managing and monitoring its receivables. During the nine months ended September 30, 2023, the Company incurred $95,340 (related to Trade receivable and VAT receivable) and in bad debt expense (2022 - $0). The Company mitigates credit risk by evaluating the creditworthiness of customers prior to conducting business with them and monitoring its exposure for credit losses with existing customers. Liquidity Risk Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company has a planning and budgeting process in place to help determine the funds required to support the Company’s normal operating requirements on an ongoing basis. As of September 30, 2023, the Company had an unrestricted cash balance of $9,320,381 to settle current liabilities, excluding the Initial Promissory Note, which is expected to be settled in ordinary shares, of $6,921,813. Historically, the Company’s primary source of funding has been the issuance of ordinary shares and credit facility borrowings. The Company’s access to financing is always uncertain. There can be no assurance of continued access to equity or debt financing. The following is an analysis of the contractual maturities of the Company’s financial liabilities as of September 30, 2023: Within More than More than one year one year five years Accounts payable and accrued liabilities $ 3,104,456 $ - $ - Convertible promissory note to be settled with ordinary shares 7,207,000 - - Convertible loans 74,158 - - Silent partnerships - 971,916 - Lease liabilities 474,011 923,705 504,663 Intellectual property acquisition liability - related party 400,854 796,664 - $ 11,260,479 $ 2,692,285 $ 504,663 Foreign Exchange Risk Foreign currency risk is the risk that the fair values of future cash flows of a financial instrument will fluctuate because they are denominated in currencies that differ from the respective functional currency. As the Company operates in Germany it holds a portion of its cash balances in Euro to approximate its estimated short term operating needs. The remainder of the Company’s cash is held in U.S. Dollars, the Company’s reporting currency, which we also expect to be the currency of the Company’s largest cash outlays over the next twenty-four months. Interest Rate Risk Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is not exposed to interest rate risk as its financial liabilities carry interest at fixed rates. Capital Management In the management of capital, the Company includes components of stockholders’ equity. The Company aims to manage its capital resources to ensure financial strength and to maximize its financial flexibility by maintaining strong liquidity and by utilizing alternative sources of capital including equity, debt and bank loans or lines of credit to fund continued growth. The Company sets the amount of capital in proportion to risk and based on the availability of funding sources. The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. As a young growth company, issuance of equity has been the primary source of capital to date. Additional debt and/or equity financing may be pursued in future as deemed appropriate to balance debt and equity. To maintain or adjust the capital structure, the Company may issue new shares, take on additional debt or sell assets to reduce debt. |
Concentrations
Concentrations | 9 Months Ended |
Sep. 30, 2023 | |
Concentrations [Abstract] | |
CONCENTRATIONS | NOTE 19. CONCENTRATIONS Major customers are defined as customers that each individually account for greater than 10% of the Company’s annual revenues. For the nine months ended September 30, 2023 and 2022, the Company had revenue from one and four customers that accounted for approximately 18% and 81% of revenue, respectively. |
Operating Expenses
Operating Expenses | 9 Months Ended |
Sep. 30, 2023 | |
Operating Expenses [Abstract] | |
OPERATING EXPENSES | NOTE 20. OPERATING EXPENSES For the nine months ended September 30, 2023 and 2022, operating expenses consisted of the following: Nine months ended September 30, Research and development 2023 2022 Payroll expenses $ 2,969,663 $ 994,087 Clinical study expenses 3,322,251 597,439 Amortization of intangibles 342,075 - Travel expenses 140,839 29,795 Lab consumables 73,238 13,096 Lab overhead and other expenses 743,102 68,074 $ 7,591,168 $ 1,702,491 Nine months ended September 30, Sales and marketing 2023 2022 Payroll expenses $ 1,021,828 $ 248,263 Consulting services 1,630,346 198,372 Product and brand advertising 2,478,919 2,924,084 Other expenses 76,702 23,139 $ 5,207,795 $ 3,393,858 Nine months ended September 30, General and administrative 2023 2022 Payroll expenses $ 1,560,706 $ 1,531,427 Stock option expense 2,432,948 7,479,767 Depreciation and amortization 395,087 - Travel expenses 87,947 189,130 Consulting services 1,998,633 2,884,688 IT expense 171,560 - Training 17,052 6,365 Insurance and taxes 640,530 751,805 Rent and premises 115,124 129,203 Other expenses 210,659 132,181 $ 7,630,246 $ 13,104,566 |
Subsequent Events
Subsequent Events | 9 Months Ended |
Sep. 30, 2023 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | NOTE 21. SUBSEQUENT EVENTS Subsequent to September 30, 2023, On November 13, 2023, we entered into a securities purchase agreement with several institutional investors to purchase approximately $5.0 million of our ordinary shares (or pre-funded warrants to purchase ordinary shares in lieu thereof) and warrants to purchase ordinary shares in a registered direct offering. The combined effective purchase price for each ordinary share (or pre-funded warrant) and associated warrant to purchase one ordinary share will be $1.20. Under the terms of the securities purchase agreement, we have agreed to issue 4,166,667 ordinary shares (or pre-funded warrant in lieu thereof) and warrants (the “Warrants”) to purchase up to an aggregate of 4,166,667 shares. The Warrants will be exercisable immediately on the date of issuance until the fifth anniversary of the issuance date at a price of $1.20 per share. |
Accounting Policies, by Policy
Accounting Policies, by Policy (Policies) | 9 Months Ended |
Sep. 30, 2023 | |
Accounting Policies [Abstract] | |
Inventories | Inventories Inventories are measured at the lower of cost or net realizable value. The cost of inventories is based on a weighted average cost and includes expenditure incurred in acquiring the inventories, production or conversion costs and other costs incurred in bringing them to their existing location and condition. Net realizable value is the estimated selling price in the ordinary course of business, less the estimated costs of completion and selling expenses. |
Reclassifications | Reclassifications Certain prior year amounts have been reclassified for consistency with the current period presentation. |
Critical Accounting Estimates and Significant Management Judgments | Critical Accounting Estimates and Significant Management Judgments The preparation of financial statements in accordance with IFRS requires the Company to use judgment in applying its accounting policies and make estimates and assumptions about reported amounts at the date of the financial statements and in the future. The Company’s management reviews these estimates and underlying assumptions on an ongoing basis, based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to estimates are adjusted for prospectively in the period in which the estimates are revised. Useful lives of property and equipment and intangible assets Estimates of the useful lives of property and equipment and intangible assets are based on the period over which the assets are expected to be available for use. The estimated useful lives are reviewed annually and are updated if expectations differ from previous estimates due to physical wear and tear, technical or commercial obsolescence, not electing to exercise renewal options on Leases, and legal or other limits on the use of the relevant assets. In addition, the estimation of the useful lives of the relevant assets may be based on internal technical evaluation and experience with similar assets. It is possible, however, that future results of operations could be materially affected by changes in the estimates brought about by changes in the factors mentioned above. The amounts and timing of recorded expenses for any period would be affected by changes in these factors and circumstances. A reduction in the estimated useful lives of the property and equipment and intangible assets would increase the recorded expenses and decrease the non-current assets. Provision for expected credit losses on trade receivables The provision for expected credit losses on trade receivables are estimated based on historical information, customer concentrations, customer solvency, current economic and geographical trends, and changes in customer payment terms and practices. The Company will calibrate its provision matrix to adjust the historical credit loss experience with forward-looking information. The assessment of the correlation between historical observed default rates, forecast economic conditions and expected credit losses is a significant estimate. The amount of expected credit losses is sensitive to changes in circumstances and of forecast economic conditions. The Company’s historical credit loss experience and forecast of economic conditions may also not be representative of the customer’s actual default in the future. Estimating the incremental borrowing rate on leases The Company cannot readily determine the interest rate implicit in leases where it is the lessee. As such, it uses its incremental borrowing rate (“IBR”) to measure lease liabilities. The IBR is the rate of interest that the Company would have to pay to borrow over a similar term, and with a similar security, the funds necessary to obtain an asset of comparable value to the right-of-use asset in a similar economic environment. IBR therefore reflects what the Company “would have to pay”, which requires estimation when no observable rates are available or where the applicable rates need to be adjusted to reflect the terms and conditions of the lease. The Company estimates the IBR using observable inputs (such as market interest rates) when available and is required to make certain entity-specific estimates. Estimating the fair value of share-based payment transactions The Company utilizes a Black-Scholes model, or where appropriate, a Monte-Carlo Simulation to estimate the fair value of its share-based payments. In applying these models, management must estimate the expected future volatility of the Company’s estimated share price and makes such assumptions based on a proxy of publicly listed entities under an expectation that historical volatility is representative of the expected future volatility. Additionally, estimates have been made by management, in respect of the performance warrants, regarding the length of the vesting period as well as the number of performance warrants that are likely to vest. Estimating the fair value of financial instruments When the Company recognizes a financial instrument, where there is no active market for such an instrument, the Company utilizes alternative valuation methods. The Company utilizes inputs from observable markets to the extent that an appropriate market can be identified, but when there is a lack of such a market, the Company applies judgment to determine a fair value. Such judgments require those such as risk and volatility, of which changes in such assumptions may impact the fair value of the financial instrument. Other significant judgments The preparation of these financial statements in accordance with IFRS requires the Company to make judgments, apart from those involving estimates, in applying accounting policies. The most significant judgments in applying the Company’s financial statements include: ● The assessment of the Company’s ability to continue as a going concern and whether there are events or conditions that may give rise to significant uncertainty; ● The determination of the lease term of contracts with renewal and termination options; ● Determination of the extent to which it is probable that future taxable income will be available to allow all or part of the temporary differences and net operating losses to be utilized; ● Whether there are indicators of impairment of the Company’s long-lived assets, including its intangible assets; ● Development costs do not meet the conditions for capitalization in accordance with IAS 38 and therefore all research and development costs have been expensed as incurred. |
Trade Receivables (Tables)
Trade Receivables (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Trade Receivables [abstract] | |
Schedule of Trade Receivables | September 30, 2023 December 31, Accounts receivable $ 133,347 $ 130,588 Less: allowance for doubtful accounts (24,717 ) (66,852 ) Accounts receivable, net 108,630 63,736 Other - 3,248 $ 108,630 $ 66,984 |
Inventories (Tables)
Inventories (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Inventories [Abstract] | |
Schedule of Inventories | September 30, 2023 December 31, Raw materials $ 331,090 $ 175,469 Finished goods 175,799 - 506,889 175,469 Less: write down (13,301 ) - $ 493,588 $ 175,469 |
Prepaid Expenses and Other Cu_2
Prepaid Expenses and Other Current Assets (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Prepaid Expenses and Other Current Assets [Abstract] | |
Schedule of Prepaid and Other Current Assets | September 30, December 31, Prepaid insurance $ 85,153 $ 624,033 Prepaid stock compensation 302,714 - Other prepaid expenses 131,483 55,356 Security deposit 129,358 122,570 VAT receivable 403,985 192,154 $ 1,052,693 $ 994,113 |
Property and Equipment (Tables)
Property and Equipment (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Property and Equipment [abstract] | |
Schedule of Property and Equipment | Laboratory equipment Office Construction in progress Total Cost Balances at December 31, 2022 $ 579,171 $ 176,347 $ - $ 755,518 Additions 933,246 160,708 49,390 1,143,344 Disposals (16,810 ) - - (16,810 ) Effects of currency translation (30,055 ) (22,240 ) (1,174 ) (53,470 ) Balances at September 30, 2023 (unaudited) $ 1,465,551 $ 314,815 $ 48,216 $ 1,828,582 Accumulated depreciation Balances at December 31, 2022 $ 77,833 $ 15,993 $ - $ 93,826 Depreciation 92,068 43,404 - 135,472 Disposals (2,335 ) - - (2,335 ) Effects of currency translation (3,255 ) (1,459 ) - (4,714 ) Balances at September 30, 2023 (unaudited) $ 164,311 $ 57,938 $ - $ 222,249 Net book value at December 31, 2022 $ 501,338 $ 160,354 $ - $ 661,692 Net book value at September 30, 2023 (unaudited) $ 1,301,240 $ 256,877 $ 48,216 $ 1,606,333 |
Leases (Tables)
Leases (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Leases [Abstract] | |
Schedule of Leases Certain Assets Under Lease Agreements | The Company leases certain assets under lease agreements. Office Laboratory Equipment Equipment Vehicle Office Total Cost Balances as of December 31, 2022 $ 64,226 $ 362,970 $ 94,008 $ 1,035,200 $ 1,556,404 Additions - 370,011 51,675 587,951 1,009,637 Effects of currency translation (922 ) (13,992 ) (2,575 ) (28,814 ) (46,303 ) Balances at September 30, 2023 $ 63,304 $ 718,989 $ 143,108 $ 1,594,337 $ 2,519,738 Accumulated amortization Balances as of December 31, 2022 $ 20,707 $ 77,838 $ 22,109 $ 258,055 $ 378,709 Amortization 9,060 152,755 37,878 166,486 366,179 Effects of currency translation (512 ) (4,742 ) (1,216 ) (7,657 ) (14,127 ) Balances at September 30, 2023 $ 29,255 $ 225,851 $ 58,771 $ 416,884 $ 730,761 Net book value December 31, 2022 $ 43,519 $ 285,132 $ 71,899 $ 777,145 $ 1,177,695 September 30, 2023 $ 34,049 $ 493,138 $ 84,337 $ 1,177,453 $ 1,788,977 |
Schedule of Future Lease Payments | The Company’s lease liabilities consist of office and laboratory equipment and office space. The present value of future lease payments was measured using an incremental borrowing rate of 10% per annum as of January 1, 2022 and January 1, 2023. Total Balance as of December 31, 2022 $ 1,244,470 Additions 1,009,637 Interest expenses 141,097 Lease payments (458,534 ) Effects of currency translation (34,291 ) As of September 30, 2023 $ 1,902,379 |
Schedule of Lease Liabilities | Lease liabilities September 30, December 31, Current portion $ 474,011 $ 285,354 Long-term portion 1,428,368 959,116 Total lease liabilities $ 1,902,379 $ 1,244,470 |
Schedule of Committed to Minimum Lease Payments | On September 30, 2023, the Company was committed to minimum lease payments as follows: Maturity analysis September 30, Remaining of 2023 $ 174,452 2024 622,666 2025 529,912 2026 353,897 2027 225,147 Thereafter 504,663 Total undiscounted lease liabilities $ 2,410,737 Amount representing implicit interest (508,358 ) Lease obligations $ 1,902,379 |
Accounts Payable and Accrued _2
Accounts Payable and Accrued Expenses (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Accounts Payable And Accrued Expenses [abstract] | |
Schedule of Accounts Payable and Accrued Expenses | September 30, 2023 December 31, Accounts payable $ 1,504,273 $ 1,333,044 Accrued liabilities 1,463,834 1,236,942 Payroll liabilities 136,349 346,693 $ 3,104,456 $ 2,916,679 |
Convertible Debt (Tables)
Convertible Debt (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Convertible Debt [Abstract] | |
Schedule of Changes in the Balance of the Convertible Notes | Changes in the balance of the convertible notes are as follows: Carrying Face Amount at Value Fair Value Balance at December 31, 2022 $ - $ - Issuance of convertible promissory notes 11,000,000 10,120,000 Repayments of debt - - Conversion of notes with ordinary shares (3,000,000 ) (3,000,000 ) Change in fair value of convertible promissory notes - 87,000 Balance at September 30, 2023 $ 8,000,000 $ 7,207,000 |
Schedule of Significant Inputs into the Fair Value of the Promissory Notes | A summary of the Company’s significant inputs into the fair value of the Promissory Notes is as follows: September 30, 2023 Stock price $ 2.92 - 4.82 Expected life in years 0.74 - 1.00 Risk free rate 5.32% - 5.57 % Expected volatility 74.65% - 75.00 % Discount rate 78.54% - 82.88 % |
Silent Partnerships (Tables)
Silent Partnerships (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Silent Partnerships [Abstract] | |
Schedule of Continuity of the Company’s Silent Partnerships | Those debts are classified as “related party” in the statement of financial position. A continuity of the Company’s silent partnerships is as follows: 3% SPAs 3.5% SPAs 8.5% SPAs 8% SPAs Total Balance, December 31, 2022 $ 537,359 $ 43,938 $ 909,703 $ 417,549 $ 1,908,549 Issued during the year - - - - - Extinguished during the year - - (512,502 ) (422,370 ) (934,872 ) Debt forgiveness - - (48,735 ) - (48,735 ) Accretion 31,412 2,528 17,521 813 52,274 Effects of currency translation (8,460 ) (691 ) (157 ) 4,008 (5,300 ) Balance, September 30, 2023 $ 560,311 $ 45,775 $ 365,830 $ - $ 971,916 |
Equity (Tables)
Equity (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Equity [Abstract] | |
Schedule of Estimated Fair Values of the Warrants Measured | During the year ended December 31, 2021, the estimated fair value of the warrants as follows: Stock price at time of issuance $ 0.283 - 1.602 Exercise price $ 3.00 Expected term 2 - 5 years Expected average volatility 75 - 95 % Expected dividend yield 0 Risk-free interest rate 0.16 - 1.08 % September 30, 2023 Exercise price $ 4.09 – 7.02 Expected term 5.25 – 7.00 years Expected average volatility 70% - 76 % Expected dividend yield - Risk-free interest rate 3.48% - 4.27 % |
Schedule of Activity | A summary of activity during the nine months ended September 30, 2023 is as follows: Warrant Weighted- Weighted- Outstanding Exercise Price Life (years) Balance as of December 31, 2022 3,247,500 $ 3.00 0.44 Grants - - - Exercised (816,667 ) 3.00 - Expired - - - Balance as of September 30, 2023 2,430,833 $ 3.00 1.11 Stock Weighted- Weighted- Outstanding Exercise Price Life (years) Balance as of December 31, 2022 2,394,150 $ 7.18 9.11 Grants 332,500 4.93 10.00 Exercised - - - Forfeited (47,092 ) 6.48 - Expiry - - - Balance as of September 30, 2023 2,679,558 $ 6.96 8.59 Exercisable as of September 30, 2023 1,626,816 $ 6.12 8.17 |
Related Party Transactions (Tab
Related Party Transactions (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Related Party Transactions [Abstract] | |
Schedule of Remuneration of Directors and Key Management Personnel | The remuneration of directors and key management personnel during the nine months ended September 30, 2023 and 2022 was as follows: Nine months ended September 30, 2023 2022 Salaries and benefits $ 627,988 $ 468,050 |
Schedule of Remuneration Paid to Related Parties | Remuneration paid to related parties other than key personnel during the nine months ended September 30, 2023 and 2022 was as follows: Nine months ended September 30, 2023 2022 Salaries and benefits $ 14,902 $ 64,055 |
Government Grants (Tables)
Government Grants (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Government Grants [Abstract] | |
Schedule of Research and Development | The Company receives government grants related to its research and development activities. The amount of government grants received during the nine months ended September 30, 2023 and 2022 and recognized as research grant revenue were as follows: Nine months ended September 30, Research and Development Projects 2023 2022 Rapid detection of antibody-based pathogens $ - $ 42,055 Multi-marker test for the early detection of pancreatic cancer 27,696 108,999 $ 27,696 $ 151,054 |
Financial Instrument Risk Man_2
Financial Instrument Risk Management (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Financial Instrument Risk Management [Abstract] | |
Schedule of Contractual Maturities Financial Liabilities | The following is an analysis of the contractual maturities of the Company’s financial liabilities as of September 30, 2023: Within More than More than one year one year five years Accounts payable and accrued liabilities $ 3,104,456 $ - $ - Convertible promissory note to be settled with ordinary shares 7,207,000 - - Convertible loans 74,158 - - Silent partnerships - 971,916 - Lease liabilities 474,011 923,705 504,663 Intellectual property acquisition liability - related party 400,854 796,664 - $ 11,260,479 $ 2,692,285 $ 504,663 |
Operating Expenses (Tables)
Operating Expenses (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Operating Expenses [Abstract] | |
Schedule of Operating Expenses | For the nine months ended September 30, 2023 and 2022, operating expenses consisted of the following: Nine months ended September 30, Research and development 2023 2022 Payroll expenses $ 2,969,663 $ 994,087 Clinical study expenses 3,322,251 597,439 Amortization of intangibles 342,075 - Travel expenses 140,839 29,795 Lab consumables 73,238 13,096 Lab overhead and other expenses 743,102 68,074 $ 7,591,168 $ 1,702,491 Nine months ended September 30, Sales and marketing 2023 2022 Payroll expenses $ 1,021,828 $ 248,263 Consulting services 1,630,346 198,372 Product and brand advertising 2,478,919 2,924,084 Other expenses 76,702 23,139 $ 5,207,795 $ 3,393,858 Nine months ended September 30, General and administrative 2023 2022 Payroll expenses $ 1,560,706 $ 1,531,427 Stock option expense 2,432,948 7,479,767 Depreciation and amortization 395,087 - Travel expenses 87,947 189,130 Consulting services 1,998,633 2,884,688 IT expense 171,560 - Training 17,052 6,365 Insurance and taxes 640,530 751,805 Rent and premises 115,124 129,203 Other expenses 210,659 132,181 $ 7,630,246 $ 13,104,566 |
Nature of Operations and Goin_2
Nature of Operations and Going Concern (Details) - USD ($) | 1 Months Ended | 9 Months Ended | |||
Jan. 31, 2022 | Aug. 03, 2021 | Nov. 30, 2021 | Sep. 30, 2023 | Dec. 31, 2022 | |
Nature of Operations and Going Concern [Line Items] | |||||
Agreement percentage | 100% | ||||
Share exchange (in Shares) | 6,000,000 | ||||
Outstanding shares percentage | 62% | ||||
Shares sold (in Shares) | 2,300,000 | ||||
Shares per share (in Dollars per share) | $ 5 | ||||
Ordinary shares issued (in Shares) | 1,725,000 | ||||
Gross proceeds | $ 25,900,000 | ||||
Net of offering expenses | $ 23,900,000 | ||||
Accumulated deficit total | $ 64,144,694 | ||||
Operating activities | 17,283,658 | ||||
Cash on hand | 9,320,381 | ||||
Ordinary shares | $ 6,921,813 | ||||
Period of going concern | 1 year | ||||
Equity offering | $ 50,000,000 | ||||
Raised cash | $ 1,900,000 | ||||
Prepaid advance amount | 11,000,000 | ||||
Net proceed | $ 10,100,000 |
Trade Receivables (Details)
Trade Receivables (Details) | Sep. 30, 2023 USD ($) |
Trade Receivables [Line Items] | |
Debt reserve | $ 42,045 |
Trade Receivables (Details) - S
Trade Receivables (Details) - Schedule of Trade Receivables - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Dec. 31, 2022 | |
Schedule of trade and other receivables [Abstract] | ||
Accounts receivable | $ 133,347 | $ 130,588 |
Less: allowance for doubtful accounts | (24,717) | (66,852) |
Accounts receivable, net | 108,630 | 63,736 |
Other | 3,248 | |
Total | $ 108,630 | $ 66,984 |
Inventories (Details)
Inventories (Details) | 9 Months Ended |
Sep. 30, 2023 USD ($) | |
Inventories [Line Items] | |
Inventory write down | $ 13,301 |
Inventories (Details) - Schedul
Inventories (Details) - Schedule of Inventories - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Schedule of Inventories [Abstract] | ||
Raw materials | $ 331,090 | $ 175,469 |
Finished goods | 175,799 | |
Current inventories | 506,889 | 175,469 |
Less: write down | (13,301) | |
Total | $ 493,588 | $ 175,469 |
Prepaid Expenses and Other Cu_3
Prepaid Expenses and Other Current Assets (Details) | 9 Months Ended |
Sep. 30, 2023 USD ($) | |
Prepaid Expenses and Other Current Assets [Abstract] | |
VAT receivables | $ 53,295 |
Prepaid Expenses and Other Cu_4
Prepaid Expenses and Other Current Assets (Details) - Schedule of Prepaid and Other Current Assets - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Schedule of Prepaid and Other Current Assets [Abstract] | ||
Prepaid insurance | $ 85,153 | $ 624,033 |
Prepaid stock compensation | 302,714 | |
Other prepaid expense | 131,483 | 55,356 |
Total prepaid and other current assets | 129,358 | 122,570 |
VAT receivable | 403,985 | 192,154 |
Total | $ 1,052,693 | $ 994,113 |
Property and Equipment (Details
Property and Equipment (Details) - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Property, plant and equipment [member] | ||
Property, Plant and Equipment [Line Items] | ||
Deprecation | $ 135,472 | $ 32,767 |
Property and Equipment (Detai_2
Property and Equipment (Details) - Schedule of Property and Equipment - USD ($) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2023 | Dec. 31, 2022 | |
Cost | ||
Cost Balance | $ 755,518 | |
Additions | 1,143,344 | |
Disposal | (16,810) | |
Effects of currency translation | (53,470) | |
Cost Balance | 1,828,582 | |
Accumulated depreciation | ||
Accumulated depreciation Balance | 93,826 | |
Depreciation | 135,472 | |
Disposals | (2,335) | |
Effects of currency translation | (4,714) | |
Accumulated depreciation Balance | 222,249 | |
Net book value | $ 661,692 | |
Accumulated depreciation net book value | 1,606,333 | |
Laboratory equipment [Member] | ||
Cost | ||
Cost Balance | 579,171 | |
Additions | 933,246 | |
Disposal | (16,810) | |
Effects of currency translation | (30,055) | |
Cost Balance | 1,465,551 | |
Accumulated depreciation | ||
Accumulated depreciation Balance | 77,833 | |
Depreciation | 92,068 | |
Disposals | (2,335) | |
Effects of currency translation | (3,255) | |
Accumulated depreciation Balance | 164,311 | |
Net book value | 501,338 | |
Accumulated depreciation net book value | 1,301,240 | |
Office equipment [Member] | ||
Cost | ||
Cost Balance | 176,347 | |
Additions | 160,708 | |
Disposal | ||
Effects of currency translation | (22,240) | |
Cost Balance | 314,815 | |
Accumulated depreciation | ||
Accumulated depreciation Balance | 15,993 | |
Depreciation | 43,404 | |
Disposals | ||
Effects of currency translation | (1,459) | |
Accumulated depreciation Balance | 57,938 | |
Net book value | 160,354 | |
Accumulated depreciation net book value | 256,877 | |
Construction in progress [Member] | ||
Cost | ||
Cost Balance | ||
Additions | 49,390 | |
Disposal | ||
Effects of currency translation | (1,174) | |
Cost Balance | 48,216 | |
Accumulated depreciation | ||
Accumulated depreciation Balance | ||
Depreciation | ||
Disposals | ||
Effects of currency translation | ||
Accumulated depreciation Balance | ||
Net book value | ||
Accumulated depreciation net book value | $ 48,216 |
Intangible asset (Details)
Intangible asset (Details) | 1 Months Ended | 9 Months Ended | |
Feb. 11, 2021 EUR (€) € / shares | Feb. 15, 2023 USD ($) $ / shares shares | Sep. 30, 2023 USD ($) $ / shares | |
Intangible Assets [Line Items] | |||
Royalty payment per share (in Euro per share) | € / shares | € 5 | ||
intellectual property amount | $ 2,000,000 | ||
Ordinary restricted shares (in Shares) | shares | 300,000 | ||
Revenue (in Dollars per share) | $ / shares | $ 1 | ||
Estimated useful life | 10 years | ||
Closing company stock (in Dollars per share) | $ / shares | $ 6.85 | ||
Future payments percentage | 10% | ||
Amount paid to seller | $ 600,000 | ||
Amortization cost | 235,739 | ||
Interest expense | 80,690 | ||
Liability on required payment | $ 1,197,518 | ||
Bottom of range [member] | |||
Intangible Assets [Line Items] | |||
Cash Payment (in Euro) | € | € 2,000,000 | ||
Top of range [member] | |||
Intangible Assets [Line Items] | |||
Cash Payment (in Euro) | € | € 4,000,000 |
Leases (Details)
Leases (Details) | 9 Months Ended | ||
Jan. 01, 2023 | Jan. 01, 2022 | Sep. 30, 2023 | |
Leases [Abstract] | |||
Average expected life | 4 years 2 months 26 days | ||
Present value of future lease payments percentage | 10% | 10% |
Leases (Details) - Schedule of
Leases (Details) - Schedule of Leases Certain Assets Under Lease Agreements | 9 Months Ended |
Sep. 30, 2023 USD ($) | |
Cost | |
Balance | $ 1,556,404 |
Additions | 1,009,637 |
Effects of currency translation | (46,303) |
Balance | 2,519,738 |
Accumulated amortization | |
Balance | 378,709 |
Depreciation | 366,179 |
Effects of currency translation | (14,127) |
Balance | 730,761 |
Net book value | |
Net book value at December 31, 2022 | 1,177,695 |
Net book value at September 30, 2023 | 1,788,977 |
Office Equipment [Member] | |
Cost | |
Balance | 64,226 |
Additions | |
Effects of currency translation | (922) |
Balance | 63,304 |
Accumulated amortization | |
Balance | 20,707 |
Depreciation | 9,060 |
Effects of currency translation | (512) |
Balance | 29,255 |
Net book value | |
Net book value at December 31, 2022 | 43,519 |
Net book value at September 30, 2023 | 34,049 |
Laboratory Equipment [Member] | |
Cost | |
Balance | 362,970 |
Additions | 370,011 |
Effects of currency translation | (13,992) |
Balance | 718,989 |
Accumulated amortization | |
Balance | 77,838 |
Depreciation | 152,755 |
Effects of currency translation | (4,742) |
Balance | 225,851 |
Net book value | |
Net book value at December 31, 2022 | 285,132 |
Net book value at September 30, 2023 | 493,138 |
Vehicle [Member] | |
Cost | |
Balance | 94,008 |
Additions | 51,675 |
Effects of currency translation | (2,575) |
Balance | 143,108 |
Accumulated amortization | |
Balance | 22,109 |
Depreciation | 37,878 |
Effects of currency translation | (1,216) |
Balance | 58,771 |
Net book value | |
Net book value at December 31, 2022 | 71,899 |
Net book value at September 30, 2023 | 84,337 |
Office [Member] | |
Cost | |
Balance | 1,035,200 |
Additions | 587,951 |
Effects of currency translation | (28,814) |
Balance | 1,594,337 |
Accumulated amortization | |
Balance | 258,055 |
Depreciation | 166,486 |
Effects of currency translation | (7,657) |
Balance | 416,884 |
Net book value | |
Net book value at December 31, 2022 | 777,145 |
Net book value at September 30, 2023 | $ 1,177,453 |
Leases (Details) - Schedule o_2
Leases (Details) - Schedule of Future Lease Payments | 9 Months Ended |
Sep. 30, 2023 USD ($) | |
Schedule of Future Lease Payments [Abstract] | |
Balance | $ 1,244,470 |
Additions | 1,009,637 |
Interest expenses | 141,097 |
Lease payments | (458,534) |
Effects of currency translation | (34,291) |
Balance | $ 1,902,379 |
Leases (Details) - Schedule o_3
Leases (Details) - Schedule of Lease Liabilities - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Schedule of lease liabilities [Abstract] | ||
Current portion | $ 474,011 | $ 285,354 |
Long-term portion | 1,428,368 | 959,116 |
Total lease liabilities | $ 1,902,379 | $ 1,244,470 |
Leases (Details) - Schedule o_4
Leases (Details) - Schedule of Committed to Minimum Lease Payments | 9 Months Ended |
Sep. 30, 2023 USD ($) | |
Schedule of Committed to Minimum Lease Payments [Line Items] | |
Total undiscounted lease liabilities | $ 2,410,737 |
Amount representing implicit interest | (508,358) |
Lease obligations | 1,902,379 |
Remaining of 2023 [Member] | |
Schedule of Committed to Minimum Lease Payments [Line Items] | |
Total undiscounted lease liabilities | 174,452 |
2024 [Member] | |
Schedule of Committed to Minimum Lease Payments [Line Items] | |
Total undiscounted lease liabilities | 622,666 |
2025 [Member] | |
Schedule of Committed to Minimum Lease Payments [Line Items] | |
Total undiscounted lease liabilities | 529,912 |
2026 [Member] | |
Schedule of Committed to Minimum Lease Payments [Line Items] | |
Total undiscounted lease liabilities | 353,897 |
2027 [Member] | |
Schedule of Committed to Minimum Lease Payments [Line Items] | |
Total undiscounted lease liabilities | 225,147 |
Thereafter [Member] | |
Schedule of Committed to Minimum Lease Payments [Line Items] | |
Total undiscounted lease liabilities | $ 504,663 |
Accounts Payable and Accrued _3
Accounts Payable and Accrued Expenses (Details) - Schedule of Accounts Payable and Accrued Expenses - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Schedule of Accounts Payable and Accrued Expenses [Abstract] | ||
Accounts payable | $ 1,504,273 | $ 1,333,044 |
Accrued liabilities | 1,463,834 | 1,236,942 |
Payroll liabilities | 136,349 | 346,693 |
Total | $ 3,104,456 | $ 2,916,679 |
Convertible Debt - Related Pa_2
Convertible Debt - Related Party (Details) | 9 Months Ended | 12 Months Ended | ||||||
Sep. 30, 2023 USD ($) | Sep. 30, 2023 EUR (€) € / shares | Dec. 31, 2022 USD ($) | Dec. 31, 2022 EUR (€) | Dec. 31, 2020 USD ($) | Dec. 31, 2020 EUR (€) | Dec. 31, 2019 USD ($) | Dec. 31, 2019 EUR (€) | |
Convertible Debt - Related Party [Abstract] | ||||||||
Loan agreements totaling | $ 467,154 | € 417,133 | $ 467,154 | € 417,133 | ||||
Bear interest | 3.50% | |||||||
Convertible Debt maturity Date | Sep. 30, 2022 | Sep. 30, 2022 | ||||||
Demand balance (in Dollars) | $ | $ 31,719 | |||||||
Loans outstanding, percentage | 0.50% | 0.50% | ||||||
Convertible per share (in Euro per share) | € / shares | € 1 | |||||||
Debt discount | € | € 13,064 | € 13,064 | ||||||
Convertible debt related party | $ 31,719 | € 30,000 | $ 32,181 | € 30,000 |
Convertible Debt (Details)
Convertible Debt (Details) | 9 Months Ended | 12 Months Ended | |||||||||||
Jun. 28, 2023 USD ($) | Aug. 03, 2021 | Nov. 30, 2017 USD ($) | Nov. 30, 2017 EUR (€) | Sep. 30, 2023 USD ($) $ / shares shares | Sep. 30, 2023 EUR (€) shares | Dec. 31, 2022 USD ($) | Dec. 31, 2022 EUR (€) | Dec. 31, 2020 USD ($) | Dec. 31, 2020 EUR (€) | Dec. 31, 2019 USD ($) | Dec. 31, 2019 EUR (€) | Sep. 26, 2023 USD ($) | |
Convertible Debt [Line Items] | |||||||||||||
Loan agreements total | $ 467,154 | € 417,133 | $ 467,154 | € 417,133 | |||||||||
Convertible loan percentage | 4.25% | 4.25% | |||||||||||
Convertible loan amount | $ 42,439 | € 40,139 | $ 40,057 | € 40,139 | |||||||||
Commitment amount | $ 50,000,000 | ||||||||||||
Principal amount percentage | 92% | 3.50% | 3.50% | ||||||||||
Principal amount | $ 5,500,000 | ||||||||||||
Net of discount | $ 5,060,000 | $ 5,060,000 | |||||||||||
Second promissory note amount | $ 5,008,000 | $ 5,500,000 | |||||||||||
Average percentage | 92% | 92% | |||||||||||
Floor price per share (in Dollars per share) | $ / shares | $ 2 | ||||||||||||
Redemption premium percentage | 8% | 8% | |||||||||||
Floor price percentage | 62% | ||||||||||||
Commitment fee | $ 250,000 | ||||||||||||
Ordinary shares issued for commitment fee (in Shares) | shares | 54,428 | 54,428 | |||||||||||
Original issue discount | $ 440,000 | ||||||||||||
Loan amount | (1,015,939) | € 3,000,000 | |||||||||||
Balance of fair value | $ 7,207,000 | ||||||||||||
Bottom of range [member] | |||||||||||||
Convertible Debt [Line Items] | |||||||||||||
Promissory notes interest percentage | 15% | 15% | |||||||||||
Conversion price (in Dollars per share) | $ / shares | $ 2.7 | ||||||||||||
Top of range [member] | |||||||||||||
Convertible Debt [Line Items] | |||||||||||||
Promissory notes interest percentage | 8% | 8% | |||||||||||
Conversion price (in Dollars per share) | $ / shares | $ 4.17 | ||||||||||||
Monthly Payment [Member] | |||||||||||||
Convertible Debt [Line Items] | |||||||||||||
Redemption premium | $ 550,000 | ||||||||||||
Redemption premium percentage | 8% | 8% | |||||||||||
Monthly Payment [Member] | Bottom of range [member] | |||||||||||||
Convertible Debt [Line Items] | |||||||||||||
Floor price percentage | 10% | 10% | |||||||||||
Monthly Payment [Member] | Top of range [member] | |||||||||||||
Convertible Debt [Line Items] | |||||||||||||
Floor price percentage | 50% | 50% | |||||||||||
Convertible Promissory Notes [Member] | |||||||||||||
Convertible Debt [Line Items] | |||||||||||||
Initial promissory note amount | $ 5,060,000 | ||||||||||||
Convertible Loans [Member] | |||||||||||||
Convertible Debt [Line Items] | |||||||||||||
Loan agreements total | $ 92,007 | € 80,278 | |||||||||||
Conversion Price [Member] | |||||||||||||
Convertible Debt [Line Items] | |||||||||||||
Initial promissory note amount | $ 4.9986 | ||||||||||||
Average percentage | 110% | 110% | |||||||||||
Initial Promissory Note [Member] | |||||||||||||
Convertible Debt [Line Items] | |||||||||||||
Face value | $ 5,500,000 | ||||||||||||
Fair value | $ 87,000 |
Convertible Debt (Details) - Sc
Convertible Debt (Details) - Schedule of Changes in the Balance of the Convertible Notes | 9 Months Ended |
Sep. 30, 2023 USD ($) | |
Schedule Of Changes In The Balance Of The Convertible Notes [Abstract] | |
Balance at December 31, 2022 | |
Balance at December 31, 2022 | |
Balance at September 30, 2023 | 8,000,000 |
Balance at September 30, 2023 | 7,207,000 |
Issuance of convertible promissory notes | 11,000,000 |
Issuance of convertible promissory notes | 10,120,000 |
Repayments of debt | |
Repayments of debt | |
Conversion of notes with ordinary shares | (3,000,000) |
Conversion of notes with ordinary shares | (3,000,000) |
Change in fair value of convertible promissory notes | |
Change in fair value of convertible promissory notes | $ 87,000 |
Convertible Debt (Details) - _2
Convertible Debt (Details) - Schedule of Significant Inputs into the Fair Value of the Promissory Notes | 9 Months Ended |
Sep. 30, 2023 $ / shares | |
Minimum [Member] | |
Schedule of Significant Inputs into the Fair Value of the Promissory Notes [Line Items] | |
Stock price (in Dollars per share) | $ 2.92 |
Expected life in years | 8 months 26 days |
Risk free rate | 5.32% |
Expected volatility | 74.65% |
Discount rate | 78.54% |
Maximum [Member] | |
Schedule of Significant Inputs into the Fair Value of the Promissory Notes [Line Items] | |
Stock price (in Dollars per share) | $ 4.82 |
Expected life in years | 1 year |
Risk free rate | 5.57% |
Expected volatility | 75% |
Discount rate | 82.88% |
Silent Partnerships (Details)
Silent Partnerships (Details) | 9 Months Ended | 12 Months Ended | ||||
Sep. 30, 2023 | Dec. 31, 2020 USD ($) | Dec. 31, 2020 EUR (€) € / shares | Dec. 31, 2010 USD ($) | Dec. 31, 2010 EUR (€) | Jun. 28, 2023 | |
Silent Partnerships [Line Items] | ||||||
Silent partnership agreements description | the Company entered into silent partnership agreements whereby the lender agreed to lend a total of EUR299,400 (approximately $341,740) (the “3% SPAs”). The Company is to repay the amount by December 31, 2025. The Company must pay a minimum of 3% interest per annum on the loans. The lender is entitled to 3% of the Company’s net income each year should the Company be profitable and provided that the amount paid does not exceed the principal amount of the debt; the lender does not partake in the Company’s losses. Upon the amounts coming due, the lender of the 3% SPAs has the option to demand an additional payment equal to 15% of the contribution as a final remuneration (the “Final Renumeration”). The Final Remuneration is considered to be the cost of issuing debt. The 3% SPAs were received at below market interest rates as part of a government program for COVID-19 relief. The initial fair value of the 3% SPAs was determined to be EUR218,120 (approximately $248,966), which was determined using an estimated effective interest rate of 11.5%. The difference between the face value and the fair value of the 3% SPAs of EUR81,280 ($92,774) has been recognized as government grant income during the period. During the year ended December 31, 2021 the Company received the remaining EUR200,000 ($236,640). The initial fair value of the 3.0% SPAs received was determined to be EUR230,000 (approximately $272,136), determined using an estimated effective interest rate of 11.5%. The initial fair value of the 3.0% SPAs received in 2021 was determined to be EUR156,549 (approximately $185,229), which was determined using an estimated effective interest rate of 11.5%. The difference between the face value and the fair value of the 3.0% SPAs received in 2021 of EUR43,451 (approximately $51,410) has been recognized as government grant income during the period | |||||
Agreed to lend a total | $ 57,071 | € 50,000 | $ 343,830 | € 300,000 | ||
Convertible to common shares percentage | 3.50% | 8% | 8% | |||
Interest rate per annum | 3.50% | 8% | 8% | |||
Net income percent | 0.50% | |||||
Per share (in Euro per share) | € 1 | |||||
Principal amount percentage | 3.50% | 92% | ||||
Net income percent | 1.95% | 1.95% | ||||
Additional payment percentage | 30% | 30% | ||||
Initial fair value rate | 8% | 8% | ||||
Initial fair value amount | $ 332,254 | € 289,900 | ||||
SPAs [Member] | ||||||
Silent Partnerships [Line Items] | ||||||
Silent partnership agreements description | Between the years of 2013 to 2016, the Company entered into silent partnership agreements for loans totaling EUR798,694 (approximately $915,383) (the “8.5% SPAs”). Under the 8.5% SPAs, the Company is to repay EUR398,634 (approximately $408,496) of the loans by June 30, 2023 (such amounts were paid between the end of June and the beginning of July 2023) and EUR400,000 (approximately $409,859) of the loans matures on December 31, 2025. The Company must pay a minimum of 8.5% interest per annum on the loans. The lenders are entitled to 1.66% of the Company’s net income each year should the Company be profitable and provided that the amount paid does not exceed the principal amount of the debt; the lenders do not partake in the Company’s losses. At maturity, the lenders of the 8.5% SPAs have the option to demand an additional payment equal to 30% of the principal of the loans as a Final Remuneration. The Final Remuneration is considered to be cost of issuing the debt and as such, the initial fair value of the 8.5% SPAs was determined to be EUR772,568 (approximately $85,440), determined using an estimated effective interest rate of 11.5%. Under the agreements, the lenders also agreed to invest in the Company and contributed EUR676,366 (approximately $775,183) to acquire 27,752 shares of the Company between the years of 2013 and 2016. During the year ended December 31, 2020, EUR80,000 (approximately $99,527) of the 8.5% SPAs was extinguished as the lender, who is also a customer of the Company, elected to offset the debt amount against amounts in trade receivables due to the Company. The debtor did not demand the Final Remuneration, and the Company recognized a gain on the extinguishment of $8,214. | |||||
Convertible to common shares percentage | 3.50% | 8% | 8% | |||
Interest rate per annum | 3.50% | 11.50% | 11.50% |
Silent Partnerships (Details) -
Silent Partnerships (Details) - Schedule of Continuity of the Company’s Silent Partnerships | 9 Months Ended |
Sep. 30, 2023 USD ($) | |
Schedule of continuity of the company’s silent partnerships [Line Items] | |
Balance beginning | $ 1,908,549 |
Issued during the year | |
Extinguished during the year | (934,872) |
Debt forgiveness | (48,735) |
Accretion | 52,274 |
Effects of currency translation | (5,300) |
Balance ending | 971,916 |
3% SPAs [Member] | |
Schedule of continuity of the company’s silent partnerships [Line Items] | |
Balance beginning | 537,359 |
Issued during the year | |
Extinguished during the year | |
Debt forgiveness | |
Accretion | 31,412 |
Effects of currency translation | (8,460) |
Balance ending | 560,311 |
3.5% SPAs [Member] | |
Schedule of continuity of the company’s silent partnerships [Line Items] | |
Balance beginning | 43,938 |
Issued during the year | |
Extinguished during the year | |
Debt forgiveness | |
Accretion | 2,528 |
Effects of currency translation | (691) |
Balance ending | 45,775 |
8.5% SPAs [Member] | |
Schedule of continuity of the company’s silent partnerships [Line Items] | |
Balance beginning | 909,703 |
Issued during the year | |
Extinguished during the year | (512,502) |
Debt forgiveness | (48,735) |
Accretion | 17,521 |
Effects of currency translation | (157) |
Balance ending | 365,830 |
8% SPAs [Member] | |
Schedule of continuity of the company’s silent partnerships [Line Items] | |
Balance beginning | 417,549 |
Issued during the year | |
Extinguished during the year | (422,370) |
Debt forgiveness | |
Accretion | 813 |
Effects of currency translation | 4,008 |
Balance ending |
Equity (Details)
Equity (Details) | 9 Months Ended | 12 Months Ended | ||
Sep. 30, 2023 USD ($) $ / shares shares | Sep. 30, 2023 USD ($) $ / shares € / shares shares | Dec. 31, 2022 | Dec. 31, 2021 USD ($) shares | |
Equity [Line Items] | ||||
Ordinary shares authorized | 45,000,000 | 45,000,000 | ||
Vote per share | one | |||
Share capital per share. (in Euro per share) | € / shares | € 0.01 | |||
Ordinary shares at market prices | 3% | |||
Ordinary shares pursuant | 307,365 | |||
Aggregate proceeds per share (in Dollars per share) | $ / shares | $ 1,894,742 | € 1,894,742 | ||
Net of fees and expenses (in Dollars) | $ | $ 6.16 | |||
Ordinary shares issued for services | 134,500 | 134,500 | ||
Exercise of warrants shares | 305,771 | |||
Ordinary shares issued for commitment fee | 54,428 | |||
Convertible promissory note (in Dollars) | $ | $ 250,000 | |||
Ordinary shares issued for acquisition | 300,000 | |||
Intangible assets value (in Dollars) | $ | $ 2,055,000 | € 2,055,000 | ||
ordinary shares issued to conversion debt | 1,015,939 | |||
Conversion of debt (in Dollars) | $ | $ 250,000 | |||
Warrants issued | 3,755,000 | |||
Underwriting warrants | 161,000 | |||
Underwriting warrant in amount (in Dollars) | $ | $ 754,286 | |||
Granted shares | 332,500 | |||
Stock options (in Dollars) | $ | $ 1,174,201 | |||
Share-based compensation (in Dollars) | $ | $ 2,432,948 | |||
Description of unexercised warrant maturity | Unexercised warrants were to expire in November 2023 | |||
Controlled Equity Offering [Member] | ||||
Equity [Line Items] | ||||
Ordinary shares value (in Dollars) | $ | $ 503,690 | € 503,690 | ||
Stock Option [Member] | ||||
Equity [Line Items] | ||||
Ordinary shares | 3,100,000 | 3,100,000 | ||
Unamortized expense (in Dollars) | $ | $ 3,856,598 | € 3,856,598 | ||
Ordinary shares [member] | ||||
Equity [Line Items] | ||||
Conversion of debt (in Dollars) | $ | $ 3,000,000 |
Equity (Details) - Schedule of
Equity (Details) - Schedule of Estimated Fair Values of the Warrants Measured - USD ($) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2023 | Dec. 31, 2021 | |
Warrants [Member] | ||
Equity (Details) - Schedule of Estimated Fair Values of the Warrants Measured [Line Items] | ||
Exercise price (in Dollars per share) | $ 3 | |
Expected dividend yield (in Dollars) | $ 0 | |
Warrants [Member] | Bottom of range [Member] | ||
Equity (Details) - Schedule of Estimated Fair Values of the Warrants Measured [Line Items] | ||
Stock price at time of issuance (in Dollars) | $ 0.283 | |
Expected term | 2 years | |
Expected average volatility | 75% | |
Risk-free interest rate | 0.16% | |
Warrants [Member] | Top of range [Member] | ||
Equity (Details) - Schedule of Estimated Fair Values of the Warrants Measured [Line Items] | ||
Stock price at time of issuance (in Dollars) | $ 1.602 | |
Expected term | 5 years | |
Expected average volatility | 95% | |
Risk-free interest rate | 1.08% | |
Stock Options [Member] | ||
Equity (Details) - Schedule of Estimated Fair Values of the Warrants Measured [Line Items] | ||
Expected dividend yield (in Dollars) | ||
Stock Options [Member] | Bottom of range [Member] | ||
Equity (Details) - Schedule of Estimated Fair Values of the Warrants Measured [Line Items] | ||
Exercise price (in Dollars per share) | $ 4.09 | |
Expected term | 5 years 3 months | |
Expected average volatility | 70% | |
Risk-free interest rate | 3.48% | |
Stock Options [Member] | Top of range [Member] | ||
Equity (Details) - Schedule of Estimated Fair Values of the Warrants Measured [Line Items] | ||
Exercise price (in Dollars per share) | $ 7.02 | |
Expected term | 7 years | |
Expected average volatility | 76% | |
Risk-free interest rate | 4.27% |
Equity (Details) - Schedule o_2
Equity (Details) - Schedule of Activity | 9 Months Ended |
Sep. 30, 2023 $ / shares shares | |
Warrants [Member] | |
Schedule of Activity [Line Items] | |
Outstanding, Beginning Balance | shares | 3,247,500 |
Weighted-Average Exercise Price, Beginning Balance | $ / shares | $ 3 |
Weighted-Average Life (years), Beginning Balance | 5 months 8 days |
Outstanding, Grants | shares | |
Weighted-Average Exercise Price, Grants | $ / shares | |
Weighted-Average Life (years), Grants | |
Outstanding, Exercised | shares | (816,667) |
Weighted-Average Exercise Price, Exercised | $ / shares | $ 3 |
Weighted-Average Life (years), Exercised | |
Outstanding, Expired | shares | |
Weighted-Average Exercise Price, Expired | $ / shares | |
Weighted-Average Life (years), Expired | |
Outstanding, Ending Balance | shares | 2,430,833 |
Weighted-Average Exercise Price, Ending Balance | $ / shares | $ 3 |
Weighted-Average Life (years), Ending Balance | 1 year 1 month 9 days |
Stock Option [Member] | |
Schedule of Activity [Line Items] | |
Outstanding, Beginning Balance | shares | 2,394,150 |
Weighted-Average Exercise Price, Beginning Balance | $ / shares | $ 7.18 |
Weighted-Average Life (years), Beginning Balance | 9 years 1 month 9 days |
Outstanding, Grants | shares | 332,500 |
Weighted-Average Exercise Price, Grants | $ / shares | $ 4.93 |
Weighted-Average Life (years), Grants | 10 years |
Outstanding, Exercised | shares | |
Weighted-Average Exercise Price, Exercised | $ / shares | |
Weighted-Average Life (years), Exercised | |
Outstanding, Forfeited | shares | (47,092) |
Weighted-Average Exercise Price, Forfeited | $ / shares | $ 6.48 |
Weighted-Average Life (years), Forfeited | |
Outstanding, Expired | shares | |
Weighted-Average Exercise Price, Expired | $ / shares | |
Weighted-Average Life (years), Expired | |
Outstanding, Ending Balance | shares | 2,679,558 |
Weighted-Average Exercise Price, Ending Balance | $ / shares | $ 6.96 |
Weighted-Average Life (years), Ending Balance | 8 years 7 months 2 days |
Outstanding, Ending Balance | shares | 1,626,816 |
Weighted-Average Exercise Price, Ending Balance | $ / shares | $ 6.12 |
Weighted-Average Life (years), Ending Balance | 8 years 2 months 1 day |
Related Party Transactions (Det
Related Party Transactions (Details) - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Related Party Transactions [Line Items] | ||
Incurred interest expense | $ 25,017 | $ 24,426 |
Incurred accretion expense | 8,752 | 11,553 |
Recorded expenses | $ 52,731 | $ 97,924 |
Related Party Transactions (D_2
Related Party Transactions (Details) - Schedule of Remuneration of Directors and Key Management Personnel - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Schedule of Remuneration of Directors and Key Management Personnel [Abstract] | ||
Salaries and benefits | $ 627,988 | $ 468,050 |
Related Party Transactions (D_3
Related Party Transactions (Details) - Schedule of Remuneration Paid to Related Parties - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Schedule of Remuneration Paid to Related Parties [Abstract] | ||
Salaries and benefits | $ 14,902 | $ 64,055 |
Government Grants (Details)
Government Grants (Details) - USD ($) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2023 | Dec. 31, 2022 | |
Government Grants [Abstract] | ||
Antibody-based pathogens | $ 6,604 | |
Multi-marker test | $ 81,706 |
Government Grants (Details) - S
Government Grants (Details) - Schedule of Research and Development - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Schedule of Research and Development [Abstract] | ||
Rapid detection of antibody-based pathogens | $ 42,055 | |
Multi-marker test for the early detection of pancreatic cancer | $ 27,696 | 108,999 |
Total research and development projects | $ 27,696 | $ 151,054 |
Financial Instrument Risk Man_3
Financial Instrument Risk Management (Details) | 9 Months Ended | ||
Sep. 30, 2023 USD ($) | Sep. 30, 2023 EUR (€) | Sep. 30, 2022 USD ($) | |
Financial Instrument Risk Management [Abstract] | |||
Federal insured limit | $ 250,000 | € 100,000 | |
Bad debt expense | 95,340 | $ 0 | |
Unrestricted cash | 9,320,381 | ||
Current liabilities | $ 6,921,813 | ||
Foreign exchange risk, description | As the Company operates in Germany it holds a portion of its cash balances in Euro to approximate its estimated short term operating needs. The remainder of the Company’s cash is held in U.S. Dollars, the Company’s reporting currency, which we also expect to be the currency of the Company’s largest cash outlays over the next twenty-four months. | As the Company operates in Germany it holds a portion of its cash balances in Euro to approximate its estimated short term operating needs. The remainder of the Company’s cash is held in U.S. Dollars, the Company’s reporting currency, which we also expect to be the currency of the Company’s largest cash outlays over the next twenty-four months. |
Financial Instrument Risk Man_4
Financial Instrument Risk Management (Details) - Schedule of Contractual Maturities Financial Liabilities | Sep. 30, 2023 USD ($) |
Within one year [Member] | |
Schedule of Contractual Maturities Financial Liabilities [Line Items] | |
Accounts payable and accrued liabilities | $ 3,104,456 |
Convertible promissory note to be settled with ordinary shares | 7,207,000 |
Convertible loans | 74,158 |
Lease liabilities | 474,011 |
Intellectual property acquisition liability - related party | 400,854 |
Total | 11,260,479 |
More than one year [Member] | |
Schedule of Contractual Maturities Financial Liabilities [Line Items] | |
Accounts payable and accrued liabilities | |
Convertible promissory note to be settled with ordinary shares | |
Convertible loans | |
Silent partnerships | 971,916 |
Lease liabilities | 923,705 |
Intellectual property acquisition liability - related party | 796,664 |
Total | 2,692,285 |
More than five years [Member] | |
Schedule of Contractual Maturities Financial Liabilities [Line Items] | |
Accounts payable and accrued liabilities | |
Convertible promissory note to be settled with ordinary shares | |
Convertible loans | |
Silent partnerships | |
Lease liabilities | 504,663 |
Intellectual property acquisition liability - related party | |
Total | $ 504,663 |
Concentrations (Details)
Concentrations (Details) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Concentrations [Abstract] | ||
Annual revenues percentage | 10% | |
Revenue percentage | 18% | 81% |
Operating Expenses (Details) -
Operating Expenses (Details) - Schedule of Operating Expenses - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Research and development [Member] | ||
Schedule of Operating Expenses [Line Items] | ||
Payroll expenses | $ 2,969,663 | $ 994,087 |
Clinical study expenses | 3,322,251 | 597,439 |
Amortization of intangibles | 342,075 | |
Travel expenses | 140,839 | 29,795 |
Lab consumables | 73,238 | 13,096 |
Lab overhead and other expenses | 743,102 | 68,074 |
Research and development total | 7,591,168 | 1,702,491 |
Sales and marketing [Member] | ||
Schedule of Operating Expenses [Line Items] | ||
Payroll expenses | 1,021,828 | 248,263 |
Consulting services | 1,630,346 | 198,372 |
Product and brand advertising | 2,478,919 | 2,924,084 |
Other expenses | 76,702 | 23,139 |
Sales and marketing total | 5,207,795 | 3,393,858 |
General and administrative [Member] | ||
Schedule of Operating Expenses [Line Items] | ||
Payroll expenses | 1,560,706 | 1,531,427 |
Stock option expense | 2,432,948 | 7,479,767 |
Depreciation and amortization | 395,087 | |
Travel expenses | 87,947 | 189,130 |
Consulting services | 1,998,633 | 2,884,688 |
IT expense | 171,560 | |
Training | 17,052 | 6,365 |
Insurance and taxes | 640,530 | 751,805 |
Rent and premises | 115,124 | 129,203 |
Other expenses | 210,659 | 132,181 |
General and administrative total | $ 7,630,246 | $ 13,104,566 |
Subsequent Events (Details)
Subsequent Events (Details) - USD ($) | 9 Months Ended | ||
Jan. 31, 2022 | Nov. 13, 2013 | Sep. 30, 2023 | |
Subsequent Events [Line Items] | |||
Converted in principal value (in Dollars) | $ 500,000 | ||
Issuance of ordinary shares | 243,080 | ||
Ordinary share issued | 1,725,000 | ||
Major ordinary share transactions [member] | |||
Subsequent Events [Line Items] | |||
Purchase ordinary shares (in Dollars) | $ 5,000,000 | ||
Ordinary share price (in Dollars per share) | $ 1.2 | ||
Ordinary share issued | 4,166,667 | ||
Aggregate shares | 4,166,667 | ||
Issuance price per share (in Dollars per share) | $ 1.2 |