XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Interim Condensed Consolidated Statements of Changes in Stockholders' Equity
Common Shares [Member]
USD ($)
shares
Additional Paid-in Capital [Member]
USD ($)
Shares to be Issued [Member]
USD ($)
Accumulated Deficit [Member]
USD ($)
Accumulated Other Comprehensive Income (Loss) [Member]
USD ($)
CAD ($)
shares
USD ($)
shares
Beginning Balance at Dec. 31, 2022 $ 11,348 $ 17,152,018 $ 213,600 $ (30,345,197) $ 377,853   $ (12,590,378)
Beginning Balance (Shares) at Dec. 31, 2022 | shares 113,438,832            
Shares issued for proceeds previously received $ 50 153,450 (153,500)       0
Shares issued for proceeds previously received (Shares) | shares 500,000            
Shares issued to officers $ 310 446,090         446,400
Shares issued to officers (Shares) | shares 3,100,000            
Shares issued to employee $ 2 2,878         2,880
Shares issued to employee (Shares) | shares 20,000            
Shares issued to director $ 10 20,990         21,000
Shares issued to director (Shares) | shares 100,000            
Shares issued on conversion of debt to equity $ 105 220,049         220,154
Shares issued on conversion of debt to equity (Shares) | shares 1,049,413            
Shares issued for professional services $ 41 63,439         63,480
Shares issued for professional services (Shares) | shares 410,000            
Other comprehensive loss         (6,634)   (6,634)
Net income loss       (1,035,172)     (1,035,172)
Ending Balance at Mar. 31, 2023 $ 11,866 18,058,914 60,100 (31,380,369) 371,219   (12,878,270)
Ending Balance (Shares) at Mar. 31, 2023 | shares 118,618,245            
Beginning Balance at Dec. 31, 2022 $ 11,348 17,152,018 213,600 (30,345,197) 377,853   (12,590,378)
Beginning Balance (Shares) at Dec. 31, 2022 | shares 113,438,832            
Shares issued for professional services           $ 45,000 $ 34,124
Shares issued for professional services (Shares) | shares           225,000 225,000
Net income loss             $ (5,175,059)
Ending Balance at Sep. 30, 2023 $ 12,482 19,473,057 60,100 (35,520,256) 371,135   (15,603,482)
Ending Balance (Shares) at Sep. 30, 2023 | shares 124,783,286            
Beginning Balance at Mar. 31, 2023 $ 11,866 18,058,914 60,100 (31,380,369) 371,219   (12,878,270)
Beginning Balance (Shares) at Mar. 31, 2023 | shares 118,618,245            
Shares issued on conversion of related party accounts payable $ 117 278,728         278,845
Shares issued on conversion of related party accounts payable (in shares) | shares 1,167,371            
Shares issued on conversion of debt to equity $ 60 153,786         153,846
Shares issued on conversion of debt to equity (Shares) | shares 601,296            
Shares issued for professional services $ 63 139,102         139,165
Shares issued for professional services (Shares) | shares 630,000            
Shares issued on private placement $ 31 101,008         101,039
Shares issued on private placement (Shares) | shares 310,888            
Shares yet to be issued on private placement received     128,248       128,248
Other comprehensive loss         (328,045)   (328,045)
Net income loss       (2,946,778)     (2,946,778)
Ending Balance at Jun. 30, 2023 $ 12,137 18,731,538 188,348 (34,327,147) 43,174   (15,351,950)
Ending Balance (Shares) at Jun. 30, 2023 | shares 121,327,800            
Shares issued for proceeds previously received $ 53 128,248 (128,248)       0
Shares issued for proceeds previously received (Shares) | shares 531,250            
Shares issued for professional services $ 75 194,175         194,250
Shares issued for professional services (Shares) | shares 750,000            
Shares issued for other services $ 23 34,101         34,124
Shares issued for other services (Shares) | shares 225,000            
Shares issued on conversion of related party debt and accounts payable $ 125 233,433         233,558
Shares issued on conversion of related party debt and accounts payable (Shares) | shares 1,254,792            
Shares issued on private placement $ 69 151,615         151,684
Shares issued on private placement (Shares) | shares 694,444            
Other comprehensive loss         327,961   327,961
Net income loss       (1,193,109)     (1,193,109)
Ending Balance at Sep. 30, 2023 $ 12,482 19,473,057 60,100 (35,520,256) 371,135   (15,603,482)
Ending Balance (Shares) at Sep. 30, 2023 | shares 124,783,286            
Beginning Balance at Dec. 31, 2023 $ 12,531 19,539,606 0 (38,570,531) (49,666)   (19,068,060)
Beginning Balance (Shares) at Dec. 31, 2023 | shares 125,272,975            
Shares issued on conversion of related party accounts payable $ 81 101,049         101,130
Shares issued on conversion of related party accounts payable (in shares) | shares 809,044            
Cancellation of shares for professional services $ (75) 75         0
Cancellation of shares for professional services (in shares) | shares (750,000)            
Other comprehensive loss         462,182   462,182
Net income loss       (1,525,744)     (1,525,744)
Ending Balance at Mar. 31, 2024 $ 12,537 19,640,730 0 (40,096,275) 412,516   (20,030,492)
Ending Balance (Shares) at Mar. 31, 2024 | shares 125,332,019            
Beginning Balance at Dec. 31, 2023 $ 12,531 19,539,606 0 (38,570,531) (49,666)   (19,068,060)
Beginning Balance (Shares) at Dec. 31, 2023 | shares 125,272,975            
Shares issued for professional services           $ 0 0
Net income loss             (3,647,927)
Ending Balance at Sep. 30, 2024 $ 13,137 19,760,130 0 (42,218,458) 306,998   (22,138,193)
Ending Balance (Shares) at Sep. 30, 2024 | shares 131,332,019            
Beginning Balance at Mar. 31, 2024 $ 12,537 19,640,730 0 (40,096,275) 412,516   (20,030,492)
Beginning Balance (Shares) at Mar. 31, 2024 | shares 125,332,019            
Other comprehensive loss         207,798   207,798
Net income loss       (2,379,103)     (2,379,103)
Ending Balance at Jun. 30, 2024 $ 12,537 19,640,730 0 (42,475,378) 620,314   (22,201,797)
Ending Balance (Shares) at Jun. 30, 2024 | shares 125,332,019            
Shares issued on private placement $ 600 119,400         120,000
Shares issued on private placement (Shares) | shares 6,000,000            
Other comprehensive loss         (313,316)   (313,316)
Net income loss       256,920     256,920
Ending Balance at Sep. 30, 2024 $ 13,137 $ 19,760,130 $ 0 $ (42,218,458) $ 306,998   $ (22,138,193)
Ending Balance (Shares) at Sep. 30, 2024 | shares 131,332,019