XML 18 R4.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Stockholders' Equity - USD ($)
Ordinary shares [member]
Warrant and option reserve [member]
Receivables for Equity Issued [Member]
Obligation to issue shares [member]
Shares to be cancelled [member]
Accumulated other comprehensive income [member]
Retained earnings [member]
Total
Balance at Dec. 31, 2021 $ 35,117,130 $ 1,165,170 $ (1,193,641) $ 7,450 $ 5,323 $ (847,412) $ (38,715,250) $ (4,461,230)
Balance, shares at Dec. 31, 2021 37,033,919              
Impact of change in functional currency 309,737 309,737
Issuance of common stock $ 29,097,587 2,253,535 31,351,122
Issuance of common stock, shares 35,838,968              
Stock issuance costs $ (2,649,823) (2,649,823)
Stock issued for debt settlement $ 391,021 391,021
Stock issued for debt settlement, shares 600,000              
Stock issued for prepaid services $ 169,396 169,396
Stock issued for prepaid services, shares 221,818              
Stock issued for RSUs $ 111,122 (7,540) 103,582
Stock issued for RSUs, shares 220,000              
Stock issued for Warrant exercise $ 3,144,128 (935,888) (10,310) 2,197,930
Stock issued for warrant exercised, shares 2,185,366              
Options exercised $ 1,152,269 (474,906) (41,349) 2,322 638,336
Options exercised, shares 675,000              
Finder’s warrants issued $ (1,782,560) 1,782,560
Repayment or write-offs of notes receivables 183,238 183,238
Options issued 1,421,267 1,421,267
Equity to be issued for settlement agreement 94,300 94,300
RSUs to be issued 298,322 298,322
RSU repurchase (136,928) (136,928)
Impact of hyperinflation 473,907 473,907
Net loss and comprehensive loss (3,636,492) (6,121,754) (9,758,246)
Balance at Dec. 31, 2022 $ 64,750,270 5,682,869 (1,062,062) 94,210 7,645 (4,009,997) (44,837,004) 20,625,931
Balance, shares at Dec. 31, 2022 76,775,071              
Issuance of common stock $ 2,215 2,215
Issuance of common stock, shares 5,000              
Stock issuance costs $ (803,012) 259,955 (543,057)
Stock issued for debt settlement $ 212,402 212,402
Stock issued for debt settlement, shares 150,000              
Stock issued for RSUs $ 1,462,778 (1,146,982) 315,796
Stock issued for RSUs, shares 1,762,805              
Options exercised $ 972,085 (429,221) 542,864
Options exercised, shares 440,000              
Net loss and comprehensive loss (10,013,192) (43,842) (10,057,034)
Stock issued in market offering $ 7,960,687 7,960,687
Stock issued in market offering, shares 36,057,934              
Stock issued for services $ 29,299 58,881 18,873 107,053
Stock issued for services, shares 60,000              
Stock-based compensation – options 118,202 118,202
Stock-based compensation – RSU’s 1,879,832 1,879,832
RSU’s repurchased (919,790) 604,537 (315,253)
Convertible debt – Equity component 1,004,524 1,004,524
Deferred tax on equity component of convertible debt   (271,222)           (271,222)
Reduction of notes receivables 344,216 344,216
RSU grant accrual 2,322 283,094 285,416
Balance at Dec. 31, 2023 $ 74,586,724 6,239,370 (113,309) 396,177 7,645 (14,023,189) (44,880,846) 22,212,572
Balance, shares at Dec. 31, 2023 115,250,810              
Stock issued for debt settlement $ 1,470,079 (94,210) 1,375,869
Stock issued for debt settlement, shares 12,421,554              
Stock issued for RSUs $ 408,456 (85,634) (283,095) 39,727
Stock issued for RSUs, shares 2,155,578              
Stock issued for Warrant exercise $ 3,945 (1,728) 2,217
Stock issued for warrant exercised, shares 33,638              
Net loss and comprehensive loss (3,333,512) (9,128,642) (12,462,154)
Stock issued for services $ 264,648 (12,872) 251,776
Stock issued for services, shares 2,778,991              
Stock-based compensation – options 877,629 877,629
Stock-based compensation – RSU’s 126,154 126,154
Reduction of notes receivables 25,684 25,684
Stock issued in private placements $ 1,648,042 53,755 (2,800) 1,698,997
Stock issued in private placements, shares 26,847,863              
Shares issued on conversion of convertible debenture $ 737 737
Shares issued on conversion of convertible debenture, shares 333              
Balance at Dec. 31, 2024 $ 78,382,631 $ 7,209,546 $ (90,425) $ 6,000 $ 7,645 $ (17,356,701) $ (54,009,488) $ 14,149,208
Balance, shares at Dec. 31, 2024 159,488,767             5,551,257