XML 88 R4.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Shareholders' Equity - CAD ($)
Share capital
Units to be issued
Warrants
Contributedsurplus
Fair value reserve of financial asset at FVOCI
Deficit
Total
Balance as of beginning (in shares) at Dec. 31, 2023 135,502,838            
Balance as of beginning at Dec. 31, 2023 $ 13,413,478     $ 1,165,145   $ (13,159,685) $ 1,418,938
Units issuance (in shares) 22,500,000           22,500,000
Units issuance $ 891,893   $ 608,107       $ 1,500,000
Units issuance costs $ (1,200)           (1,200)
Share-based payments       399,843     399,843
Exercise of options (in shares) 250,000            
Exercise of options $ 46,381     (24,881)     $ 21,500
Exercise of warrants (in shares) 6,400,000 50,000         6,450,000
Exercise of warrants $ 1,112,042 $ 8,688 (153,230)       $ 967,500
Total comprehensive loss           (2,968,738) (2,968,738)
Balance as of ending (in shares) at Dec. 31, 2024 164,652,838 50,000          
Balance as of ending at Dec. 31, 2024 $ 15,462,594 $ 8,688 454,877 1,540,107   (16,128,423) $ 1,337,843
Units issuance (in shares) 21,333,333 (50,000)         21,333,333
Units issuance $ 11,755,676 $ (8,688) 10,253,012       $ 22,000,000
Units issuance costs $ (1,668,201)           (1,668,201)
Share-based payments       6,833,614     6,833,614
Exercise of options (in shares) 2,212,500            
Exercise of options $ 999,078     (441,328)     $ 557,750
Exercise of warrants (in shares) 30,389,999           30,389,999
Exercise of warrants $ 31,561,309   (8,130,276)       $ 23,431,033
Total comprehensive loss         $ 295,240 (10,548,287) (10,253,047)
Balance as of ending (in shares) at Dec. 31, 2025 218,588,670            
Balance as of ending at Dec. 31, 2025 $ 58,110,456   $ 2,577,613 $ 7,932,393 $ 295,240 $ (26,676,710) $ 42,238,991