XML 49 R3.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Equity - USD ($)
Capital Stock [Member]
Reserve [Member]
Deficit [Member]
Total
Balance at Dec. 31, 2021 $ 27,123,039 $ 4,758,107 $ (19,826,033) $ 12,055,113
Balance (Shares) at Dec. 31, 2021 54,320,086      
Share-based expense   163,051   163,051
Repurchase of RSUs   (81,075)   (81,075)
Net loss for the year     (1,355,417) (1,355,417)
Balance at Dec. 31, 2022 $ 27,123,039 4,840,083 (21,181,450) 10,781,672
Balance (Shares) at Dec. 31, 2022 54,320,086      
Shares issued for RSUs $ 60,400 (60,400)    
Shares issued for RSUs (Shares) 123,336      
Share-based expense   129,490   129,490
Repurchase of RSUs   (66,073)   (66,073)
Modification of RSUs   (22,955)   (22,955)
Net loss for the year     (2,101,886) (2,101,886)
Balance at Dec. 31, 2023 $ 27,183,439 4,820,145 (23,283,336) 8,720,248
Balance (Shares) at Dec. 31, 2023 54,443,422      
Shares issued for RSUs $ 152,020 (152,020)    
Shares issued for RSUs (Shares) 716,664      
Share-based expense   165,510   165,510
Repurchase of RSUs   (34,431)   (34,431)
Net loss for the year     (4,622,297) (4,622,297)
Balance at Dec. 31, 2024 $ 27,335,459 $ 4,799,204 $ (27,905,633) $ 4,229,030
Balance (Shares) at Dec. 31, 2024 55,160,086