Derivative Liabilities (Tables)

6 Months Ended

12 Months Ended

Jun. 30, 2025

Dec. 31, 2024

Derivative Liabilities [Line Items]

Schedule of Common Stock Purchase Derivative Liability Warrants

A continuity of the Company’s common stock purchase derivative liability warrants is as follows:

	Derivative liabilities
Outstanding, December 31, 2023	$	369,158
Change in fair value of derivative liabilities		(369,158	)
Outstanding, December 31, 2024	$	-
Change in fair value of derivative liabilities		-
Outstanding, June 30, 2025	$	-

A continuity of the Company’s common stock purchase derivative liability warrants is as follows:

	Derivative liabilities
Outstanding, December 31, 2022	$	68,455
Addition of new derivatives during IPO		229,437
Change in fair value of derivative liabilities		71,266
Outstanding, December 31, 2023	$	369,158
Change in fair value of derivative liabilities		(369,158	)
Outstanding, December 31, 2024	$	-

Warrant [Member]

Derivative Liabilities [Line Items]

Schedule of Warrants Outstanding

As of June 30, 2025, the following warrants were outstanding:

Outstanding		Expiry date	Weighted average exercise price ($)
	167	April 27, 2027		2,817
	54	November 21, 2028		5,600
	221			3,497

As of December 31, 2024, the following warrants were outstanding:

Outstanding		Expiry date1		Weighted average exercise price ($)
	167		April 27, 2027		2,817
	54		November 21, 2028		5,600
	221				3,497

¹ On April 28, 2023, the Company amended the warrant agreements for the 167 derivative liability warrants outstanding. The amendment removed the clause to automatically convert warrants to shares on IPO date and all warrants were given an expiry date of April 27, 2027. This led to an increase in the expected life input in the Black-Scholes model as of December 31, 2023 compared to December 31, 2022, when the Company used the expected IPO date to calculate the expected life of the warrants.

Schedule of Black-Scholes Option Pricing Model

The following assumptions were used in the Black-Scholes option pricing model:

	December 31, 2024		December 31, 2023		November 21, 2023		December 31, 2022		July 15, 2022
Risk-free interest rate		4.25% - 4.27%		3.84 - 4.01%		4.41%		4.73%		3.12%
Expected life 1		2.32 – 3.90 years		3.32 – 4.90 years		5 years		0.75 years		0.6 years
Expected dividend rate		0.00%		0.00%		0.00%		0.00%		0.00%
Expected volatility		100%		100%		100%		100%		100.00%

¹ On April 28, 2023, the Company amended the warrant agreements for the 167 derivative liability warrants outstanding. The amendment removed the clause to automatically convert warrants to shares on IPO date and all warrants were given an expiry date of April 27, 2027. This led to an increase in the expected life input in the Black-Scholes model as of December 31, 2023 compared to December 31, 2022, when the Company used the expected IPO date to calculate the expected life of the warrants.