XML 118 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) - USD ($)
Common Stock
Preferred Stock
Series B
Preferred Stock
Series seed 1
Preferred Stock
Series seed 2
Preferred Stock
Series A
Additional paid-in capital
Accumulated deficit
Accumulated other comprehensive income
Total
Balance at Dec. 31, 2022 [1] $ 1   $ 3,853,571 $ (2,722,373) $ 111 $ 1,131,310
Balance (in Shares) at Dec. 31, 2022 [1] 6,840   153 2,596 1,330        
Exercise of Series A Warrants   37,500 37,500
Exercise of Series A Warrants (in Shares) 45                
Private placement   1,463,586 1,463,586
Private placement (in Shares) 349                
Exercise of stock options   37,500 37,500
Exercise of stock options (in Shares) 45                
Conversion of preferred shares on IPO  
Conversion of preferred shares on IPO (in Shares) 4,079   (153) (2,596) (1,330)        
Shares issued alongside IPO   6,000,000 6,000,000
Shares issued alongside IPO (in Shares) 1,071                
Share issuance costs for IPO   (991,632) (991,632)
Share-based compensation   487,738 487,738
Net loss for the period   (4,301,517) (4,301,517)
Currency translation adjustment   91 91
Balance at Dec. 31, 2023 [1] $ 1 10,850,763 (7,023,890) 202 3,827,076
Balance (in Shares) at Dec. 31, 2023 [1] 12,384        
Issued and issuable shares for acquisition of intangible assets $ 1       772,402 772,403
Issued and issuable shares for acquisition of intangible assets (in Shares) 1,117                
Obligation to issue stock for acquisition of intangible assets       838,374 838,374
Share-based compensation       10,484 10,484
Net loss for the period       (2,809,741) (2,809,741)
Currency translation adjustment           1,040 1,040
Balance at Jun. 30, 2024 [1] $ 2       12,472,023 (9,833,631) 1,242 2,639,636
Balance (in Shares) at Jun. 30, 2024 [1] 13,501              
Balance at Dec. 31, 2023 [1] $ 1 10,850,763 (7,023,890) 202 3,827,076
Balance (in Shares) at Dec. 31, 2023 [1] 12,384        
Issued and issuable shares for acquisition of intangible assets   1,610,778 1,610,778
Issued and issuable shares for acquisition of intangible assets (in Shares) 1,991                
Issuance of common shares under ATM program $ 2   7,044,998 7,045,000
Issuance of common shares under ATM program (in Shares) 20,408                
Issued pursuant to public offering $ 2   7,044,998 7,045,000
Issued pursuant to public offering (in Shares) 20,408                
Issued pursuant to Securities Purchase Agreement   325,819 325,819
Issued pursuant to Securities Purchase Agreement (in Shares) 929                
Exercise of Series B Warrants $ 41   (41)
Exercise of Series B Warrants (in Shares) 403,275                
Share-based compensation   97,167 97,167
Net loss for the period   (6,245,737) (6,245,737)
Currency translation adjustment   (539) (539)
Balance at Dec. 31, 2024 $ 44 [1] [1] [1] [1] 19,929,484 [1] (13,269,627) [1] (337) [1] 6,659,564 [1]
Balance (in Shares) at Dec. 31, 2024 438,987 [1] [1] [1] [1]        
Balance at Mar. 31, 2024 [1] $ 1       10,906,102 (8,421,140) 1,383 2,486,346
Balance (in Shares) at Mar. 31, 2024 [1] 12,384              
Issued and issuable shares for acquisition of intangible assets $ 1       772,402 772,403
Issued and issuable shares for acquisition of intangible assets (in Shares) 1,117                
Obligation to issue stock for acquisition of intangible assets       838,374 838,374
Share-based compensation       (44,855) (44,855)
Net loss for the period       (1,412,491) (1,412,491)
Currency translation adjustment           (141) (141)
Balance at Jun. 30, 2024 [1] $ 2       12,472,023 (9,833,631) 1,242 2,639,636
Balance (in Shares) at Jun. 30, 2024 [1] 13,501              
Balance at Dec. 31, 2024 $ 44 [1] [1] [1] [1] 19,929,484 [1] (13,269,627) [1] (337) [1] 6,659,564 [1]
Balance (in Shares) at Dec. 31, 2024 438,987 [1] [1] [1] [1]        
Settlement of accrued bonus liability $ 637       149,363 150,000
Settlement of accrued bonus liability (in Shares)   6,372,874              
Issued and issuable shares for acquisition of intangible assets $ 1       43,534 43,535
Issued and issuable shares for acquisition of intangible assets (in Shares) 12,438                
Exercise of Series A Warrants $ 14       1,698,044 1,698,058
Exercise of Series A Warrants (in Shares) 138,485                
Issued pursuant to the registered direct offering $ 13       1,245,293 1,245,306
Issued pursuant to the registered direct offering (in Shares) 129,145                
Repurchase of shares       (179) (179)
Repurchase of shares (in Shares) (40)                
Round up shares due to reverse stock splits      
Round up shares due to reverse stock splits (in Shares) 61                
Exercise of Pre-funded Warrants $ 17       (17)
Exercise of Pre-funded Warrants (in Shares) 165,305                
Issuance of common shares under ATM program $ 59       1,467,523 1,467,582
Issuance of common shares under ATM program (in Shares) 593,194                
Exercise of stock options $ 14       1,698,044 1,698,058
Exercise of stock options (in Shares) 138,485                
Issued pursuant to public offering $ 59       1,467,523 1,467,582
Issued pursuant to public offering (in Shares) 593,194                
Share-based compensation       (42,996) (42,996)
Net loss for the period       (2,170,810) (2,170,810)
Currency translation adjustment       (885) (885)
Balance at Jun. 30, 2025 $ 148 $ 637       24,490,049 (15,440,437) (1,222) 9,049,175
Balance (in Shares) at Jun. 30, 2025 1,477,575 6,372,874              
Balance at Mar. 31, 2025 $ 71 $ 637       23,006,702 (14,878,082) (816) 8,128,512
Balance (in Shares) at Mar. 31, 2025 707,076 6,372,874              
Issued and issuable shares for acquisition of intangible assets $ 1       (1)
Issued and issuable shares for acquisition of intangible assets (in Shares) 12,000                
Exercise of Pre-funded Warrants $ 17       (17)
Exercise of Pre-funded Warrants (in Shares) 165,305                
Issuance of common shares under ATM program $ 59       1,467,523 1,467,582
Issuance of common shares under ATM program (in Shares) 593,194                
Issued pursuant to public offering $ 59       1,467,523 1,467,582
Issued pursuant to public offering (in Shares) 593,194                
Share-based compensation       15,842 15,842
Net loss for the period       (562,355) (562,355)
Currency translation adjustment       (406) (406)
Balance at Jun. 30, 2025 $ 148 $ 637       $ 24,490,049 $ (15,440,437) $ (1,222) $ 9,049,175
Balance (in Shares) at Jun. 30, 2025 1,477,575 6,372,874              
[1] Reflects, retrospectively, the 1-for-200 reverse stock split that became effective on November 27, 2024 and the subsequent 1-for-7 reverse stock split that became effective March 10, 2025. On a combined basis, this reflects retrospectively a reverse stock split of 1-for-1,400. Refer to Note 1, “Organization and nature of operations.”