XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Interim 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, 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
Balance, shares at Mar. 31, 2024 6,305 9,514,440 344,276            
Issuance of common shares against preferred shares settlement [Note 9]   $ 2,208,599              
Conversion of mezzanine equity into common shares [Note 9], shares   287,802              
Stock based compensation - ESOP [Note 9]       58,978     58,978    
Translation adjustment         23,583   23,583    
Net loss before dividends for the period (3,694,520) (3,694,520)    
Preferred stock dividends           (199,092) (199,092)    
Issuance of mezzanine equity [Note 9]             $ 840,191 840,191
Issuance of mezzanine equity [Note 9], shares               165  
Issuance of common shares from shares to be issued [Note 9]   $ 320 $ (228,786) 228,466        
Issuance of common shares from shares to be issued [Note 9], shares   320,321 (320,321)            
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 mezzanine equity into common shares [Note 9], shares   $ 345   231,377     231,722 $ (142,908) (142,908)
Conversion of mezzanine equity into common shares [Note 9], shares               (25)  
Conversion of mezzanine equity into common shares [Note 9], shares   345,204              
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              
Conversion of convertible notes into common shares [Note 9]   $ 1,345 $ 311,790 1,895,464     2,208,599    
Conversion of convertible notes into common shares [Note 9], shares   1,344,709 287,802            
Issuance of shares for services [Note 9]   $ 70 $ 7,640 53,410     61,120    
Issuance of shares for services [Note 9], shares   70,000 10,000            
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 [Note 9]           (3,054,680) (3,054,680)    
Balance at Jun. 30, 2024 $ 1 $ 21,645 $ 359,709 104,231,071 55,961 (134,448,077) (29,779,690)    
Temporary equity, shares at Jun. 30, 2024               405  
Temporary equity, value at Jun. 30, 2024               $ 2,186,203 2,186,203
Balance, shares at Jun. 30, 2024 201 21,645,068 321,757            
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
Balance, shares at Mar. 31, 2024 6,305 9,514,440 344,276            
Balance at Mar. 31, 2025 $ 1 $ 26,243 $ 284,244 106,971,115 145,792 (139,441,785) (32,014,390)    
Temporary equity, shares at Mar. 31, 2025               385  
Temporary equity, value at Mar. 31, 2025               $ 2,000,290 2,000,290
Balance, shares at Mar. 31, 2025 201 26,241,967 581,599            
Issuance of common shares against preferred shares settlement [Note 9]   $ 486   (486)        
Conversion of mezzanine equity into common shares [Note 9], shares   486,474              
Stock based compensation - ESOP [Note 9]       5,935     5,935    
Translation adjustment         (36,169)   (36,169)    
Net loss before dividends for the period (671,977) (671,977)    
Preferred stock dividends           (82,316) $ (82,316)    
Issuance of common shares from shares to be issued [Note 9], shares             0    
Issuance of shares for services [Note 9], shares             70,000    
Balance at Jun. 30, 2025 $ 1 $ 26,729 $ 284,244 $ 106,976,564 $ 109,623 $ (140,196,078) $ (32,798,917)    
Temporary equity, shares at Jun. 30, 2025               385  
Temporary equity, value at Jun. 30, 2025               $ 2,000,290 $ 2,000,290
Balance, shares at Jun. 30, 2025 201 26,728,441 581,599