XML 25 R4.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Operating expenses    
Advertising and promotion $ 1,436,875 $ 183,790
Bank and interest charges 17,574 5,607
Business development 1,841,982 360,000
Consulting fees 4,263,195 998,364
Contract labor and fuel 1,387,747 403,800
Depreciation 36,408 15,319
Directors' fees 168,000 164,000
Franchise tax 84,892 0
Insurance 197,107 87,372
Licenses 475 620
Listing fees 37,202 292,293
Management fees 707,507 232,000
Office and administrative 286,033 166,196
Professional fees 2,521,680 786,338
Relocation costs 51,723 0
Rent expense 542,879 294,611
Repairs and maintenance 36,909 44,504
Research and development 1,027,203 0
Travel and entertainment 609,376 231,207
Vehicle 79,165 35,062
Total operating expenses (15,333,932) (4,301,083)
Other income (expense)    
Amortization of debt discount (500,937) (1,777,505)
Change in fair value of derivative liability (970,866) (1,642,697)
Other income 516,640 234,900
Grant income 163,723 0
Interest expense (555,985) (486,669)
Interest income 153,020 66,323
Write-off of other receivable (1,064) 0
Exchange loss (14,215) (2,046)
Total other income (expense) (1,209,684) (3,607,694)
Net loss before taxes (16,543,616) (7,908,777)
Income tax expense (benefit) 0 0
Net loss $ (16,543,616) $ (7,908,777)
Weighted average number of shares    
Weighted average number of shares - Basic 21,659,714 17,183,830
Weighted average number of shares - diluted 21,659,714 17,183,830
Net loss per share    
Net loss per share - Basic $ (0.76) $ (0.46)
Net loss per share - diluted $ (0.76) $ (0.46)