XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statements of Mezzanine Equity and Stockholders' Deficiency (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Shares to be Issued [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Series B Convertible Redeemable Preferred Stock [Member]
Mezzanine Equity [Member]
Balance at Mar. 31, 2023 $ 7 $ 8,753 $ 24,999 $ 92,844,478 $ (152,797) $ (112,570,825) $ (19,845,385)    
Balance, shares at Mar. 31, 2023 6,305 8,752,510 3,955            
Issuance of common stock $ 58 119,227 119,285    
Issuance of common stock, shares   57,743              
Issuance of shares for services [Note 9] $ 47 45,900 45,947    
Issuance of shares for services [Note 9], shares   47,125              
Stock based compensation - ESOP [Note 9] 544,655 544,655    
Translation adjustment (99,091) (99,091)    
Net loss before dividends for the period (9,911,813) (9,911,813)    
Preferred stock dividends (617,043) (617,043)    
Conversion of preferred shares into common shares [Note 9] $ 562 353,957 354,519    
Conversion of preferred shares into common shares [Note 9], shares   562,251              
Issuance of warrants for private placement holders [Note 9]       1,524,719     1,524,719    
Issuance of warrants for brokers [Note 9]       127,853     127,853    
Balance at Dec. 31, 2023 $ 7 $ 9,420 $ 24,999 95,560,789 (251,888) (123,099,681) (27,756,354)    
Balance, shares at Dec. 31, 2023 6,305 9,419,629 3,955            
Balance at Sep. 30, 2023 $ 7 $ 8,811 $ 24,999 93,338,220 (47,387) (120,053,686) (26,729,036)    
Balance, shares at Sep. 30, 2023 6,305 8,810,253 3,955            
Conversion of mezzanine equity into common shares [Note 9], shares   612,062              
Issuance of shares for services [Note 9] $ 47 45,900 45,947    
Issuance of shares for services [Note 9], shares   47,125              
Stock based compensation - ESOP [Note 9] 170,140 170,140    
Translation adjustment (204,501) (204,501)    
Net loss before dividends for the period           (2,808,091) (2,808,091)    
Preferred stock dividends (237,904) (237,904)    
Conversion of preferred shares into common shares [Note 9] $ 562 353,957 354,519    
Conversion of preferred shares into common shares [Note 9], shares   562,251              
Issuance of warrants for private placement holders [Note 9]       1,524,719     1,524,719    
Issuance of warrants for brokers [Note 9]       127,853     127,853    
Balance at Dec. 31, 2023 $ 7 $ 9,420 $ 24,999 95,560,789 (251,888) (123,099,681) (27,756,354)    
Balance, shares at Dec. 31, 2023 6,305 9,419,629 3,955            
Conversion of mezzanine equity into common shares [Note 9], shares   320,321              
Balance at Mar. 31, 2024 $ 7 $ 9,515 $ 269,065 95,723,083 32,378 (127,499,785) (31,465,737)    
Temporary equity, shares at Mar. 31, 2024               265  
Temporary equity, value at Mar. 31, 2024             1,488,920 $ 1,488,920 $ 1,488,920
Balance, shares at Mar. 31, 2024 6,305 9,514,440 344,276            
Issuance of common stock $ 678 $ (583,496) 582,818    
Issuance of common stock, shares   678,123 (678,123)            
Conversion of mezzanine equity into common shares [Note 9], shares $ 2,867 $ 65,407 671,281 739,554 $ (428,722) (428,722)
Conversion of mezzanine equity into common shares [Note 9], shares               (75)  
Conversion of mezzanine equity into common shares [Note 9], shares   2,867,448 394,340            
Conversion of convertible notes into common shares [Note 9] $ 1,345 $ 504,927 1,895,464 2,401,736    
Conversion of convertible notes into common shares [Note 9], shares   1,344,709 865,446            
Issuance of shares for services [Note 9] $ 100 $ 42,640 68,380 111,120    
Issuance of shares for services [Note 9], shares   100,000 80,000            
Stock based compensation - ESOP [Note 9] 172,802 172,801    
Translation adjustment (29,113) (29,113)    
Net loss before dividends for the period (6,485,442) (6,485,442)    
Preferred stock dividends (379,745) (379,745)    
Issuance of mezzanine equity [Note 9] $ 1,082,999 1,082,999
Issuance of mezzanine equity [Note 9], shares               220  
Issuance of common shares from at-the-market transaction [Note 9] $ 98 125,129 125,227    
Issuance of common shares from at-the-market transaction [Note 9], shares   97,811              
Conversion of preferred shares into common shares [Note 9] $ (6) $ 8,952 4,925,756 4,934,702    
Conversion of preferred shares into common shares [Note 9], shares (6,104) 8,952,170              
Issuance of shares for settlement of accounts payable [Note 9] $ 1,000 989,408 990,408    
Issuance of shares for settlement of accounts payable [Note 9], shares   1,000,413              
Deemed Dividend (3,054,680) (3,054,680)    
Balance at Dec. 31, 2024 $ 1 $ 24,555 $ 298,543 105,154,120 3,265 (137,419,652) (31,939,166)    
Temporary equity, shares at Dec. 31, 2024               410  
Temporary equity, value at Dec. 31, 2024             2,143,197 $ 2,143,197 2,143,197
Balance, shares at Dec. 31, 2024 201 24,555,114 1,005,939            
Balance at Sep. 30, 2024 $ 1 $ 23,024 $ 142,537 104,842,124 (73,415) (136,101,106) (31,166,835)    
Temporary equity, shares at Sep. 30, 2024               435  
Temporary equity, value at Sep. 30, 2024               $ 2,286,105 2,286,105
Balance, shares at Sep. 30, 2024 201 23,023,933 194,998            
Issuance of common stock   $ 70 $ (42,920) 42,850        
Issuance of common stock, shares   70,000 (70,000)            
Conversion of mezzanine equity into common shares [Note 9], shares   $ 1,431 $ 65,407 197,238     264,076 $ (142,908)  
Conversion of mezzanine equity into common shares [Note 9], shares               (25)  
Conversion of mezzanine equity into common shares [Note 9]                 (142,908)
Conversion of mezzanine equity into common shares [Note 9], shares   1,431,181 394,340            
Conversion of convertible notes into common shares [Note 9]     $ 118,519       118,519    
Conversion of convertible notes into common shares [Note 9], shares     456,601            
Issuance of shares for services [Note 9]   $ 30 $ 15,000 14,970     30,000    
Issuance of shares for services [Note 9], shares   30,000 30,000            
Stock based compensation - ESOP [Note 9]       56,938     56,938    
Translation adjustment         76,680   76,680    
Net loss before dividends for the period (1,229,154) (1,229,154)    
Preferred stock dividends           (89,392) (89,392)    
Balance at Dec. 31, 2024 $ 1 $ 24,555 $ 298,543 $ 105,154,120 $ 3,265 $ (137,419,652) (31,939,166)    
Temporary equity, shares at Dec. 31, 2024               410  
Temporary equity, value at Dec. 31, 2024             $ 2,143,197 $ 2,143,197 $ 2,143,197
Balance, shares at Dec. 31, 2024 201 24,555,114 1,005,939