XML 248 R38.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities        
Net loss for the period $ (21,780,225) $ (9,412,471) $ (11,485,410) $ (13,807,670)
Adjustments to reconcile net loss for the year to net cash used in operating activities:        
Depreciation and amortization 665,832 1,015,118 1,256,391 1,829,997
Loss on extinguishment of debt   1,183,289 1,183,289  
Amortization of debt issuance costs 1,922,844 373,118 802,573 260,601
Stock-based compensation 756,980 493,553 670,243 716,537
Unrealized foreign currency transaction (gain) loss 310,680 (1,669,931) (812,849) 517,295
Noncash lease expense 263,563 106,842 152,086 132,225
Deferred income taxes     (15,401) (194,354)
Changes in operating assets and liabilities        
Accounts receivable     19,163 2,313,579
Prepaid expenses and other current assets (494,336) (647,546) 166,315 (197,653)
Accounts payable and accrued expenses 6,228,541 721,699 (5,880) (614,593)
Operating lease payments (47,559) (98,798) (133,454) (119,276)
Net cash used in operating activities (10,828,412) (4,553,304) (8,202,934) (9,163,312)
Cash flows from investing activities        
Purchases of intangible assets (35,472) (34,909) (54,404) (97,875)
Purchases of property and equipment (993,860) (700,482) (700,482) (1,004,705)
Net cash used in investing activities (1,029,332) (735,391) (662,270) (1,102,580)
Cash flows from financing activities        
Proceeds from related party advance     100,000  
Repayments of finance lease liabilities (113,261) (16,325) (58,732) (19,910)
Net cash provided by financing activities 36,668,939 2,033,675 7,254,268 10,125,090
Effect of exchange rate changes on cash and cash equivalents (93,734) 668,847 32,201 218,648
Net increase (decrease) in cash and cash equivalents 24,717,461 (2,586,173) (1,578,735) 77,846
Cash and cash equivalents at beginning of period 3,021,795 4,600,530 4,600,530 4,522,684
Cash and cash equivalents at end of period 27,739,256 2,014,357 3,021,795 4,600,530
Supplemental cash flow information        
Interest paid 23,446 27,236 514,431 504,431
Supplemental noncash investing and financing activities        
Recognition of derivative liability in connection with convertible note       614,075
Derecognition of derivative liability in connection with troubled debt restructuring       614,075
Recognition of warrants in connection with convertible notes, net of tax   202,204 2,006,982 733,411
Related party debt extinguishment 2,594,531 2,006,982 202,204  
Acquisition of non-controlling interest     534,611  
Nonrelated party        
Adjustments to reconcile net loss for the year to net cash used in operating activities:        
Loss on extinguishment of debt     1,183,289  
Cash flows from financing activities        
Proceeds from issuance of convertible notes 9,335,000 1,400,000 6,563,000 8,015,000
Related party        
Adjustments to reconcile net loss for the year to net cash used in operating activities:        
Loss on extinguishment of debt     202,204  
Cash flows from financing activities        
Proceeds from issuance of convertible notes $ 1,650,000 $ 650,000 $ 650,000 $ 2,130,000