XML 22 R5.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT) (UNAUDITED) - USD ($)
Common shares [Member]
Additional paid-in capital [Member]
Accumulated deficit [Member]
Total
Beginning Balance at Dec. 31, 2023 $ 18,761,250 $ 98,585 $ (17,748,387) $ 1,111,448
Beginning Balance (Shares) at Dec. 31, 2023 8,076,673      
Stock-based compensation $ 0 35,953 0 35,953
Net loss and comprehensive loss for the period 0 0 (1,707,358) (1,707,358)
Ending Balance at Mar. 31, 2024 $ 18,761,250 134,538 (19,455,745) (559,957)
Ending Balance (Shares) at Mar. 31, 2024 8,076,673      
Beginning Balance at Dec. 31, 2023 $ 18,761,250 98,585 (17,748,387) 1,111,448
Beginning Balance (Shares) at Dec. 31, 2023 8,076,673      
Net loss and comprehensive loss for the period       (5,340,217)
Ending Balance at Jun. 30, 2024 $ 29,442,212 719,980 (23,088,604) 7,073,588
Ending Balance (Shares) at Jun. 30, 2024 10,846,721      
Beginning Balance at Mar. 31, 2024 $ 18,761,250 134,538 (19,455,745) (559,957)
Beginning Balance (Shares) at Mar. 31, 2024 8,076,673      
Conversion of debt $ 5,210,962 0 0 5,210,962
Conversion of debt (Shares) 1,307,798      
Issuance of common shares $ 5,470,000 0 0 5,470,000
Issuance of common shares (Shares) 1,461,250      
Stock-based compensation $ 0 585,442 0 585,442
Net loss and comprehensive loss for the period 0 0 (3,632,859) (3,632,859)
Ending Balance at Jun. 30, 2024 $ 29,442,212 719,980 (23,088,604) 7,073,588
Ending Balance (Shares) at Jun. 30, 2024 10,846,721      
Beginning Balance at Dec. 31, 2024 $ 30,518,195 1,520,412 (28,903,903) $ 3,134,704
Beginning Balance (Shares) at Dec. 31, 2024 11,816,721     11,816,721
Issuance of common shares and warrants in connection with Regulation A, net of issuance costs $ 2,076,507 1,612,474 0 $ 3,688,981
Issuance of common shares and warrants in connection with Regulation A, net of issuance costs (Shares) 1,490,000      
Issuance of common shares in connection with SEPA offering costs $ 300,000 0 0 300,000
Issuance of common shares in connection with SEPA offering costs (Shares) 105,840      
Issuance of common shares upon exercise of stock warrants $ 14,000 0 0 14,000
Issuance of common shares upon exercise of stock warrants (Shares) 5,000      
Stock-based compensation $ 0 112,277 0 112,277
Net loss and comprehensive loss for the period 0 0 (5,102,408) (5,102,408)
Ending Balance at Mar. 31, 2025 $ 32,908,702 3,245,163 (34,006,311) 2,147,554
Ending Balance (Shares) at Mar. 31, 2025 13,417,561      
Beginning Balance at Dec. 31, 2024 $ 30,518,195 1,520,412 (28,903,903) $ 3,134,704
Beginning Balance (Shares) at Dec. 31, 2024 11,816,721     11,816,721
Net loss and comprehensive loss for the period       $ (11,278,492)
Ending Balance at Jun. 30, 2025 $ 37,833,999 5,597,106 (40,182,395) $ 3,248,710
Ending Balance (Shares) at Jun. 30, 2025 15,936,266     15,936,266
Beginning Balance at Mar. 31, 2025 $ 32,908,702 3,245,163 (34,006,311) $ 2,147,554
Beginning Balance (Shares) at Mar. 31, 2025 13,417,561      
Issuance of common shares in connection with equity financing $ 3,961,899 2,234,495   6,196,394
Issuance of common shares in connection with equity financing (Shares) 2,260,000      
Issuance of common shares upon exercise of stock warrants $ 963,398 0 0 963,398
Issuance of common shares upon exercise of stock warrants (Shares) 258,705      
Stock-based compensation $ 0 117,448 0 117,448
Net loss and comprehensive loss for the period 0 0 (6,176,084) (6,176,084)
Ending Balance at Jun. 30, 2025 $ 37,833,999 $ 5,597,106 $ (40,182,395) $ 3,248,710
Ending Balance (Shares) at Jun. 30, 2025 15,936,266     15,936,266