XML 32 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
Common shares [Member]
Shares to be issued [Member]
Additional paid-in capital [Member]
Accumulated deficit [Member]
Accumulated Other Comprehensive Income [Member]
Non-Controlling Interest [Member]
Total
Beginning Balance at Dec. 31, 2023 $ 18,761,250 $ 0 $ 98,585 $ (17,748,387) $ 0 $ 0 $ 1,111,448
Beginning Balance (Shares) at Dec. 31, 2023 8,076,673 0          
Issuance of common shares upon conversion of debt $ 5,210,962 $ 0 0 0 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 0 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 0 708,708 0 0 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 0 713,119 0 0 0 713,119
Deemed dividend on warrant inducement             0
Net loss and comprehensive loss for the year 0 0 0 (11,155,516) 0 0 (11,155,516)
Ending Balance at Dec. 31, 2024 $ 30,518,195 $ 0 1,520,412 (28,903,903) 0 0 $ 3,134,704
Ending Balance (Shares) at Dec. 31, 2024 11,816,721 0         11,816,721
Issuance of common shares and warrants in connection with Regulation A offering, net of issuance costs $ 2,076,507 $ 0 1,612,474 0 0 0 $ 3,688,981
Issuance of common shares and warrants in connection with Regulation A offering, net of issuance costs (Shares) 1,490,000            
Issuance of common shares in connection with SEPA $ 9,006,270 0 0 0 0 0 9,006,270
Issuance of common shares in connection with SEPA (Shares) 3,783,693            
Issuance of common shares and warrants in connection with June equity financing, net of offering costs $ 3,961,899 0 2,234,495 0 0 0 6,196,394
Issuance of common shares and warrants in connection with June equity financing, net of offering costs (Shares) 2,260,000            
Issuance of common shares for asset acquisition $ 2,129,410 $ 313,934 0 0 0 105,161 2,548,505
Issuance of common shares for asset acquisition (Shares) 1,397,184 205,980          
Share issuance costs $ (653,504) $ 0 0 0 0 0 (653,504)
Issuance of common shares upon exercise of stock warrants $ 9,874,998 0 0 0 0 0 9,874,998
Issuance of common shares upon exercise of stock warrants (Shares) 4,283,705            
Issuance of common shares upon exercise of stock options $ 162,400 0 0 0 0 0 $ 162,400
Issuance of common shares upon exercise of stock options (Shares) 145,000           145,000
Stock-based compensation $ 0 0 1,512,194 0 0 0 $ 1,512,194
Warrants issued under warrant inducements 0 0 11,837,298 0 0 0 11,837,298
Deemed dividend on warrant inducement 0 0 (11,837,298) 0 0 0 (11,837,298)
Net loss and comprehensive loss for the year 0 0 0 (35,444,215) 0 (146) (35,444,361)
Other comprehensive income for the year 0 0 0 0 10,880 (150) 10,730
Ending Balance at Dec. 31, 2025 $ 57,076,175 $ 313,934 $ 6,879,575 $ (64,348,118) $ 10,880 $ 104,865 $ 37,311
Ending Balance (Shares) at Dec. 31, 2025 25,176,303 205,980         25,176,303