XML 28 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Equity - USD ($)
Issued capital
Share based payments reserve
Foreign currency translation reserves
Re-measurement reserves
Accumulated losses
Total
Balance at Dec. 31, 2021 $ 20,640,735 $ 876,914 $ (858,881) $ (369,811) $ (17,873,347) $ 2,415,610
Net loss (237,218) (237,218)
Other comprehensive income (loss) for the year (653,063) 272,858 (380,205)
Translation adjustment due to change in presentation currency (120,588) (120,588)
Total comprehensive loss for the year (773,651) 272,858 (237,218) (738,011)
Share-based payments (note 24) 189,499 189,499
Contributions of equity, net of transaction costs (note 21) 10,266,670 10,266,670
Expiry of options (226,271) 226,271
Forfeiture of options (69,004) 69,004
Balance at Dec. 31, 2022 30,907,405 771,138 (1,632,532) (96,953) (17,815,290) 12,133,768
Net loss (4,565,754) (4,565,754)
Other comprehensive income (loss) for the year (332,597) 6,267 (326,330)
Translation adjustment due to change in presentation currency (89,099) (89,099)
Total comprehensive loss for the year (421,696) 6,267 (4,565,754) (4,981,183)
Share-based payments (note 24) 623,230 623,230
Expiry of options 148,007 (148,007)
Cancellation of shares (20,291) (20,291)
Forfeiture of options (12,927) (12,927)
Balance at Dec. 31, 2023 31,035,121 1,233,434 (2,054,228) (90,686) (22,381,044) 7,742,597
Net loss (8,010,358) (8,010,358)
Other comprehensive income (loss) for the year (108,302) 17,860 (90,442)
Total comprehensive loss for the year (108,302) 17,860 (8,010,358) (8,100,800)
Share-based payments (note 24) 623,883 623,883
Contributions of equity, net of transaction costs (note 21) 3,775,653 3,775,653
Expiry of options 26,432 (26,432)
Forfeiture of options (13,488) (13,488)
Balance at Dec. 31, 2024 $ 34,837,206 $ 1,817,397 $ (2,162,530) $ (72,826) $ (30,391,402) $ 4,027,845