XML 16 R5.htm IDEA: XBRL DOCUMENT v3.26.3
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' (DEFICIT) 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, 2024 $ 30,518,195 $ 0 $ 1,520,412 $ (28,903,903) $ 0 $ 0 $ 3,134,704
Beginning Balance (Shares) at Dec. 31, 2024 236,334 0          
Issuance of common shares and warrants in connection with Regulation A, 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, net of issuance costs (Shares) 29,800            
Issuance of common shares in connection with SEPA offering costs $ 300,000 0 0 0 0 0 300,000
Issuance of common shares in connection with SEPA offering costs (Shares) 2,116            
Issuance of common shares upon exercise of stock warrants $ 14,000 0 0 0 0 0 14,000
Issuance of common shares upon exercise of stock warrants (Shares) 100            
Stock-based compensation $ 0 0 112,277 0 0 0 112,277
Net loss for the period 0 0 0 (5,102,408) 0 0 (5,102,408)
Ending Balance at Mar. 31, 2025 $ 32,908,702 $ 0 3,245,163 (34,006,311) 0   2,147,554
Ending Balance (Shares) at Mar. 31, 2025 268,351 0          
Beginning Balance at Dec. 31, 2024 $ 30,518,195 $ 0 1,520,412 (28,903,903) 0 0 $ 3,134,704
Beginning Balance (Shares) at Dec. 31, 2024 236,334 0          
Issuance of common shares upon exercise of stock options (Shares)             2,900
Deemed dividend on warrant inducement             $ (4,954,518)
Net loss for the period             (27,259,804)
Ending Balance at Sep. 30, 2025 $ 48,479,031 $ 313,934 6,449,863 (56,163,630) 10,676 105,236 (804,890)
Ending Balance (Shares) at Sep. 30, 2025 419,421 4,119          
Beginning Balance at Mar. 31, 2025 $ 32,908,702 $ 0 3,245,163 (34,006,311) 0   2,147,554
Beginning Balance (Shares) at Mar. 31, 2025 268,351 0          
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) 45,200            
Issuance of common shares upon exercise of stock warrants $ 963,398 0 0 0 0 0 963,398
Issuance of common shares upon exercise of stock warrants (Shares) 5,174            
Stock-based compensation $ 0 0 117,448 0 0 0 117,448
Net loss for the period 0 0 0 (6,176,084) 0 0 (6,176,084)
Ending Balance at Jun. 30, 2025 $ 37,833,999 $ 0 5,597,106 (40,182,395) 0   3,248,710
Ending Balance (Shares) at Jun. 30, 2025 318,725 0          
Issuance of common shares in connection with SEPA offering costs $ 5,254,726 $ 0 0 0 0 0 5,254,726
Issuance of common shares in connection with SEPA offering costs (Shares) 43,053            
Issuance of common shares upon exercise of stock warrants $ 3,752,000 0 0 0 0 0 3,752,000
Issuance of common shares upon exercise of stock warrants (Shares) 26,800            
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) 2,900            
Issuance of common shares for asset acquisition $ 27,943 $ 313,934 0 0   105,161 2,548,505
Issuance of common shares for asset acquisition (Shares) 2,129,410 4,119          
Share issuance costs $ (653,504) $ 0 0 0 0 0 (653,504)
Warrants issued under warrant inducements 0 0 4,954,518 0 0 0 4,954,518
Deemed dividend on warrant inducement 0 0 (4,954,518) 0 0 0 (4,954,518)
Stock-based compensation 0 0 852,757 0 0 0 852,757
Net loss for the period 0 0 0 (15,981,235) 0 (77) (15,981,312)
Other comprehensive loss for the period 0 0 0 0 10,676 152 10,828
Ending Balance at Sep. 30, 2025 $ 48,479,031 $ 313,934 6,449,863 (56,163,630) 10,676 105,236 (804,890)
Ending Balance (Shares) at Sep. 30, 2025 419,421 4,119          
Beginning Balance at Dec. 31, 2025 $ 57,076,175 $ 313,934 6,879,575 (64,348,118) 10,880 104,865 $ 37,311
Beginning Balance (Shares) at Dec. 31, 2025 503,526 4,119         503,526
Issuance of common shares in connection with SEPA offering costs $ 4,229,823 $ 0 0 0 0 0 $ 4,229,823
Issuance of common shares in connection with SEPA offering costs (Shares) 106,735            
Issuance of common shares in connection with ATM, net of issuance cost $ 5,808,013 0 0 0 0 0 5,808,013
Issuance of common shares in connection with ATM, net of issuance cost (Shares) 189,648            
Stock-based compensation $ 0 0 599,306 0 0 0 599,306
Net loss for the period 0 0 0 (9,042,143) 0 (168) (9,042,311)
Other comprehensive loss for the period 0 0 0 0 (201,390) (2,859) (204,249)
Ending Balance at Mar. 31, 2026 $ 67,114,012 $ 313,934 7,478,881 (73,390,261) (190,510) 101,838 1,427,894
Ending Balance (Shares) at Mar. 31, 2026 799,909 4,119          
Beginning Balance at Dec. 31, 2025 $ 57,076,175 $ 313,934 6,879,575 (64,348,118) 10,880 104,865 $ 37,311
Beginning Balance (Shares) at Dec. 31, 2025 503,526 4,119         503,526
Deemed dividend on warrant inducement             $ 0
Net loss for the period             (35,899,646)
Ending Balance at Sep. 30, 2026 $ 80,596,102 $ 0 9,016,481 (100,189,301) 40,144 46,817 $ (10,489,757)
Ending Balance (Shares) at Sep. 30, 2026 1,850,418 0         1,850,418
Beginning Balance at Mar. 31, 2026 $ 67,114,012 $ 313,934 7,478,881 (73,390,261) (190,510) 101,838 $ 1,427,894
Beginning Balance (Shares) at Mar. 31, 2026 799,909 4,119          
Issuance of common shares in connection with ATM, net of issuance cost $ 6,492,497 $ 0 0 0 0 0 6,492,497
Issuance of common shares in connection with ATM, net of issuance cost (Shares) 375,332            
Issuance of common shares in connection with noncash compensation for services rendered $ 378,070 0 0 0 0 0 378,070
Issuance of common shares in connection with noncash compensation for services rendered (Shares) 24,000            
Issuance of common shares for asset acquisition $ 313,934 $ (313,934) 0 0 0 0 0
Issuance of common shares for asset acquisition (Shares) 4,119 (4,119)          
Stock-based compensation $ 0 $ 0 1,405,826 0 0 0 1,405,826
Net loss for the period 0 0 0 (11,617,705) 0 (66,722) (11,684,427)
Other comprehensive loss for the period 0 0 0 0 251,605 3,572 255,177
Ending Balance at Jun. 30, 2026 $ 74,298,513 $ 0 8,884,707 (85,007,966) 61,095 38,687 (1,724,964)
Ending Balance (Shares) at Jun. 30, 2026 1,203,361 0          
Issuance of common shares in connection with ATM, net of issuance cost $ 4,755,004 $ 0 0 0 0 0 4,755,004
Issuance of common shares in connection with ATM, net of issuance cost (Shares) 470,469            
Issuance of common shares in connection with noncash compensation for services rendered $ 88,320 0 0 0 0 0 88,320
Issuance of common shares in connection with noncash compensation for services rendered (Shares) 6,000            
Issuance of restricted securities in lieu of cash bonuses $ 1,454,264 0 0 0 0 0 1,454,264
Issuance of restricted securities in lieu of cash bonuses (Shares) 170,588            
Deemed dividend on warrant inducement             0
Stock-based compensation $ 0 0 131,775 0 0 0 131,775
Net loss for the period 0 0 0 (15,181,335) 0 8,427 (15,172,908)
Other comprehensive loss for the period 0 0 0 0 (20,952) (297) (21,249)
Ending Balance at Sep. 30, 2026 $ 80,596,102 $ 0 $ 9,016,481 $ (100,189,301) $ 40,144 $ 46,817 $ (10,489,757)
Ending Balance (Shares) at Sep. 30, 2026 1,850,418 0         1,850,418