XML 31 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
Common shares [Member]
Additional paid-in capital [Member]
Accumulated deficit [Member]
Total
Beginning Balance at Dec. 31, 2022 $ 194,538 $ 0 $ (12,383,622) $ (12,189,084)
Beginning Balance (Shares) at Dec. 31, 2022 1,884,900      
Issuance of common shares upon acquisition of Interactive Capital Partners Ltd $ 0 0 (50,000) (50,000)
Issuance of common shares upon acquisition of Interactive Capital Partners Ltd (Shares) 287,471      
Issuance of common shares upon conversion of preferred shares $ 10,506,903 0 0 10,506,903
Issuance of common shares upon conversion of preferred shares (Shares) 3,952,366      
Issuance of common shares upon conversion of promissory notes $ 2,799,859 0 0 2,799,859
Issuance of common shares upon conversion of promissory notes (Shares) 647,224      
Issuance of common shares upon conversion of note payable $ 150,000 0 0 150,000
Issuance of common shares upon conversion of note payable (Shares) 27,286      
Issuance of common shares in connection with financing $ 5,109,950 0 0 5,109,950
Issuance of common shares in connection with financing (Shares) 1,277,426      
Stock-based compensation $ 0 98,585 0 98,585
Net loss and comprehensive loss for the year 0 0 (5,314,765) (5,314,765)
Ending Balance at Dec. 31, 2023 $ 18,761,250 98,585 (17,748,387) $ 1,111,448
Ending Balance (Shares) at Dec. 31, 2023 8,076,673     8,076,673
Issuance of common shares upon conversion of debt $ 5,210,962 0 0 $ 5,210,962
Issuance of common shares upon conversion of debt (Shares) 1,308,798      
Issuance of common shares in connection with a private placement, net of issuance costs $ 5,470,000 0 0 5,470,000
Issuance of common shares in connection with a private placement, net of issuance costs (Shares) 1,461,250      
Issuance of common shares and warrants in connection with initial public offering, net of issuance costs $ 1,075,983 708,708 0 1,784,691
Issuance of common shares and warrants in connection with initial public offering, net of issuance costs (Shares) 970,000      
Stock-based compensation $ 0 713,119 0 713,119
Net loss and comprehensive loss for the year 0 0 (11,155,516) (11,155,516)
Ending Balance at Dec. 31, 2024 $ 30,518,195 $ 1,520,412 $ (28,903,903) $ 3,134,704
Ending Balance (Shares) at Dec. 31, 2024 11,816,721     11,816,721