XML 43 R33.htm IDEA: XBRL DOCUMENT v3.26.1
SEGMENTED DISCLOSURE, SIGNIFICANT CUSTOMER INFORMATION AND ECONOMIC DEPENDENCY (Tables)
3 Months Ended
Mar. 31, 2026
Segment Reporting [Abstract]  
SCHEDULE OF REPORTABLE SEGMENTS

 

   EWCP   BCPA   Other (1)   Consolidated 
Product Sales  $104,573   $8,192,424   $-   $8,296,997 
Cost of sales   66,478    6,341,213    -    6,407,691 
Gross profit   38,095    1,851,211    -    1,889,306 
Wages, administrative salaries and benefits   32,968    994,118    -    1,027,086 
Selling, general, and administrative   18,147    679,676    64,534    762,357 
Other segment items (2)   0    213,947    (28,119)   185,828 
Operating loss   (13,020)   (36,530)   (36,415)   (85,965)
Interest expense   -    134,069    -    134,069 
Depreciation and amortization (included in COGS)   2,928    506,567    -    509,495 
Capital expenditures   -    2,233,765    -    2,233,765 
Assets at March 31, 2026 (3)   1,570,655    61,075,433    1,285,475    63,931,563 

 

 

Three months ended March 31, 2025:

 

   EWCP   BCPA   Other (1)   Consolidated 
Sales  $40,185   $7,433,507   $-   $7,473,692 
Cost of sales   49,797    5,472,331    -    5,522,128 
Gross profit (loss)   (9,612)   1,961,176    -    1,951,564 
Wages, administrative salaries and benefits   17,593    877,644    -    895,237 
Selling, general, and administrative   27,265    685,859    42,926    756,050 
Other segment items (2)   6,000    235,033    128,401    369,434 
Operating income (loss)   (60,470)   162,640    (171,327)   (69,157)
Interest expense   -    198,019    -    198,019 
Depreciation and amortization (included in COGS)   3,206    461,992    -    465,198 
Capital expenditures   -    354,121    -    354,121 
Assets at December 31, 2025 (3)   2,097,454    58,533,323    1,201,602    61,832,379 

 

(1)   Other is not considered an operating segment and includes expenses and income not identifiable to an operating segment and is not included in operating segment results
     
(2)   Other segment items for each reportable segment includes items such as professional fees and research and development.
     
(3)   Segment assets include cash, term deposits, accounts receivable, inventory, prepaid expenses, property held for sale, property, equipment and leaseholds, right of use assets, intangible assets, long-term deposits, investments and goodwill.
SCHEDULE OF REVENUE GENERATED IN UNITED STATES AND CANADA

Sales by territory are shown below:

    

   Three months ended
March 31, 2026
   Three months ended
March 31, 2025
 
         
Canada  $88,292   $288,094 
United States and abroad   8,208,705    7,185,598 
Total  $8,296,997   $7,473,692 
SCHEDULE OF LONG-LIVED ASSETS ARE LOCATED IN CANADA AND UNITED STATE

The Company’s long-lived assets (property, equipment and leaseholds, right of use assets, intangibles, and goodwill) by territory as follows:

    

  

March 31, 2026

  

December 31, 2025

 
         
Canada  $103,729   $108,423 
United States and abroad   25,935,459    24,318,631 
Total  $26,039,188   $24,427,054