XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Consolidated Statements of Changes in Shareholders' Equity - USD ($)
Redeemable Noncontrolling Interest [Member]
Mezzanine Equity [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Subscription Receivable [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Balance at Dec. 31, 2022 $ 885,028 $ 885,028 $ 115 $ 94,416,329 $ (79,207,786) $ (536,734) $ 14,671,924
Balance, shares at Dec. 31, 2022     11,546          
Mezzanine equity balance, shares at Dec. 31, 2022 1,000              
Stock-based compensation 2,150,160 2,150,160
Issuance of common shares for vested RSU $ 6 (6)
Issuance of common shares for vested RSU, shares     576          
Proceeds from the subscription receivable related to the issuance of Inducement Warrants, net of offering costs of $12,821 1,967,424 (280,500) 1,686,924
Proceeds from the subscription receivable related to the exercise of warrants and preferred investment options and issuance of Common Stock in abeyance $ 23 1,537,117 (1,537,140)
Proceeds from the subscription receivable related to the exercise of warrants and preferred investment options and issuance of Common Stock in abeyance, shares     2,322          
Foreign exchange translation gain (33,015) (33,015)
Net loss (17,291,732) (17,291,732)
Preferred dividends attributable to redeemable non-controlling interest 19,041 19,041 (19,041) (19,041)
Accretion of embedded derivative to redemption value 147,988 147,988 (147,988) (147,988)
Redemption of Series A preferred stock $ (1,052,057) (1,052,057)
Redemption of Series A preferred stock, shares (1,000)              
Issuance of Common Stock and Series A and B and prefunded warrants for cash, net of offering costs of $755,487 $ 8 255,099 255,107
Issuance of Common Stock and Series A and B and prefunded warrants for cash, net of offering costs of $755,487, shares     775          
Induced conversion of warrants and preferred investment options 683,997 683,997
Balance at Dec. 31, 2023 $ 152 100,843,091 (1,817,640) (96,499,518) (569,749) 1,956,336
Balance, shares at Dec. 31, 2023     15,219          
Mezzanine equity balance, shares at Dec. 31, 2023              
Common Stock sold under the Equity Distribution Agreement, net of offering costs of $583,713     $ 93 1,808,696 1,808,789
Common Stock sold under the Equity Distribution Agreement, net of offering costs of $583,713, shares     9,267          
Issuance of direct offering shares     $ 13 322,440 322,453
Issuance of direct offering shares, shares     1,271          
Stock-based compensation     351,488 351,488
Proceeds from the subscription receivable related to the issuance of Inducement Warrants, net of offering costs of $12,821     (12,821) 280,500 267,679
Proceeds from the subscription receivable related to the exercise of warrants and preferred investment options and issuance of Common Stock in abeyance     $ 39 (39) 1,537,140 1,537,140
Proceeds from the subscription receivable related to the exercise of warrants and preferred investment options and issuance of Common Stock in abeyance, shares     3,912          
Foreign exchange translation gain     17,906 17,906
Net loss     (2,456,915) (2,456,915)
Issuance of common shares for exercise of warrants     $ 109 2,676,871 2,676,980
Issuance of common shares for exercise of warrants, shares     10,856          
Balance at Mar. 31, 2024     $ 406 105,989,726 (98,956,433) (551,843) 6,481,856
Balance, shares at Mar. 31, 2024     40,525          
Balance at Dec. 31, 2023 $ 152 100,843,091 (1,817,640) (96,499,518) (569,749) 1,956,336
Balance, shares at Dec. 31, 2023     15,219          
Mezzanine equity balance, shares at Dec. 31, 2023              
Foreign exchange translation gain               34,751
Net loss               (6,420,341)
Balance at Sep. 30, 2024     $ 500 107,405,507 (102,919,859) (534,998) 3,951,150
Balance, shares at Sep. 30, 2024     49,977          
Balance at Dec. 31, 2023 $ 152 100,843,091 (1,817,640) (96,499,518) (569,749) 1,956,336
Balance, shares at Dec. 31, 2023     15,219          
Mezzanine equity balance, shares at Dec. 31, 2023              
Common Stock sold under the Equity Distribution Agreement, net of offering costs of $583,713     $ 93 1,808,696 1,808,789
Common Stock sold under the Equity Distribution Agreement, net of offering costs of $583,713, shares     9,267          
Issuance of direct offering shares     $ 38 771,255 771,293
Issuance of direct offering shares, shares     3,816          
Exercise of Inducement Warrants for common stock     $ 109 2,676,871 2,676,980
Exercise of Inducement Warrants for common stock, shares     10,856          
Stock-based compensation     1,562,392 1,562,392
Issuance of common shares for vested RSU     $ 1 (1)
Issuance of common shares for vested RSU, shares     153          
Proceeds from the subscription receivable related to the issuance of Inducement Warrants, net of offering costs of $12,821     (12,821) 280,500 267,679
Proceeds from the subscription receivable related to the exercise of warrants and preferred investment options and issuance of Common Stock in abeyance     $ 39 (39) 1,537,140 1,537,140
Proceeds from the subscription receivable related to the exercise of warrants and preferred investment options and issuance of Common Stock in abeyance, shares     3,912          
Common stock sold under the Purchase Agreement, net of offering costs of $471,756     $ 133 611,820 611,953
Common stock sold under the Purchase Agreement, net of offering costs, shares     13,278          
Foreign exchange translation gain     (24,768) (24,768)
Net loss (9,574,987) (9,574,987)
Preferred dividends attributable to redeemable non-controlling interest              
Accretion of embedded derivative to redemption value              
Issuance of common shares for vested RSU, shares               1,216
Balance at Dec. 31, 2024 $ 565 108,261,264 (106,074,505) (594,517) $ 1,592,807
Balance, shares at Dec. 31, 2024     56,501          
Balance at Mar. 31, 2024     $ 406 105,989,726 (98,956,433) (551,843) 6,481,856
Balance, shares at Mar. 31, 2024     40,525          
Issuance of direct offering shares     $ 25 448,815 448,840
Issuance of direct offering shares, shares     2,545          
Stock-based compensation     369,614 369,614
Foreign exchange translation gain     (14,652) (14,652)
Net loss     (1,879,394) (1,879,394)
Issuance of common shares for vested RSU    
Issuance of common shares for vested RSU, shares     9          
Common Stock sold under the Purchase Agreement, net of offering costs     $ 7 (7)
Common Stock sold under the Purchase Agreement, net of offering costs, shares     695          
Balance at Jun. 30, 2024     $ 438 106,808,148 (100,835,827) (566,495) 5,406,264
Balance, shares at Jun. 30, 2024     43,774          
Stock-based compensation     369,614 369,614
Foreign exchange translation gain     31,497 31,497
Net loss     (2,084,032) (2,084,032)
Issuance of common shares for vested RSU     $ 1 (1)
Issuance of common shares for vested RSU, shares     144          
Common Stock sold under the Purchase Agreement, net of offering costs     $ 61 227,746 227,807
Common Stock sold under the Purchase Agreement, net of offering costs, shares     6,059          
Balance at Sep. 30, 2024     $ 500 107,405,507 (102,919,859) (534,998) 3,951,150
Balance, shares at Sep. 30, 2024     49,977          
Balance at Dec. 31, 2024 $ 565 108,261,264 (106,074,505) (594,517) 1,592,807
Balance, shares at Dec. 31, 2024     56,501          
Stock-based compensation     193,848   193,848
Foreign exchange translation gain       (3,487) (3,487)
Net loss     (2,184,966) (2,184,966)
Issuance of Common Stock and Series A and B and prefunded warrants for cash, net of offering costs of $755,487     $ 1,024 4,243,443   4,244,467
Issuance of Common Stock and Series A and B and prefunded warrants for cash, net of offering costs of $755,487, shares     102,444          
Issuance of common shares for vested RSU     $ 12 (12)  
Issuance of common shares for vested RSU, shares     1,215          
Issuance of common shares for exercise of warrants     $ 385 74,659   75,044
Issuance of common shares for exercise of warrants, shares     38,528          
Issuance of round up shares     $ 73 (73)  
Issuance of round up shares, shares     7,283          
Balance at Mar. 31, 2025     $ 2,059 112,773,129 (108,259,471) (598,004) 3,917,713
Balance, shares at Mar. 31, 2025     205,971          
Balance at Dec. 31, 2024 $ 565 108,261,264 (106,074,505) (594,517) 1,592,807
Balance, shares at Dec. 31, 2024     56,501          
Foreign exchange translation gain               13,572
Net loss               (6,577,816)
Balance at Sep. 30, 2025     $ 5,183 116,684,259 (112,652,321) (580,945) 3,456,176
Balance, shares at Sep. 30, 2025     518,296          
Balance at Mar. 31, 2025     $ 2,059 112,773,129 (108,259,471) (598,004) 3,917,713
Balance, shares at Mar. 31, 2025     205,971          
Stock-based compensation     206,260   206,260
Foreign exchange translation gain       24,473 24,473
Net loss     (2,519,181) (2,519,181)
Issuance of common shares for cash pursuant to ATM Agreement, net of offering costs     $ 462 555,042   555,504
Issuance of common shares for cash pursuant to ATM Agreement, net of offering costs, shares     46,197          
Balance at Jun. 30, 2025     $ 2,521 113,534,431 (110,778,652) (573,531) 2,184,769
Balance, shares at Jun. 30, 2025     252,168          
Stock-based compensation     186,981   186,981
Foreign exchange translation gain       (7,414) (7,414)
Net loss     (1,873,669) (1,873,669)
Issuance of common shares for exercise of warrants     $ 2,021 1,882,193   1,884,214
Issuance of common shares for exercise of warrants, shares     202,083          
Issuance of common shares for cash pursuant to ATM Agreement, net of offering costs     $ 641 1,080,654   1,081,295
Issuance of common shares for cash pursuant to ATM Agreement, net of offering costs, shares     64,045          
Deemed dividend on inducement of warrants of $1,513,449      
Balance at Sep. 30, 2025     $ 5,183 $ 116,684,259 $ (112,652,321) $ (580,945) $ 3,456,176
Balance, shares at Sep. 30, 2025     518,296