Shareholders’ equity (excluding reserves)

$

371,822

$

400,811

Non-controlling interest

$

1,144,969

$

1,238,776

Debt financing (excluding deferred financing costs, prepayment options, warrants and loss on repayment)

$

3,844,514

$

3,660,787