XML 21 R4.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Operations and Comprehensive Loss (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Consolidated Statements of Operations and Comprehensive Loss (Unaudited)            
Revenue $ 288,212 $ 107,042 $ 1,945,232 $ 738,729 $ 808,372 $ 520,645
Operating expenses            
Cost of revenue, exclusive of amortization and depreciation shown separately below 575,603 139,181 1,503,965 338,245 554,182 182,730
Cost of revenue - related parties 0 26,256 95,290 99,392 101,317 77,404
Amortization and depreciation 90,054 63,647 241,700 190,247 264,696 248,510
General and administration 349,403 130,008 872,109 388,746 498,445 256,602
Advertising and marketing 232,569 142,797 489,673 450,777 1,005,504 148,289
Payroll and management compensation 2,437,089 25,000 5,410,210 50,000    
Professional fees 808,268 78,772 1,881,254 2,805,027 1,935,900 625,452
Professional fees - related parties 32,924 62,744 2,164,824 521,608 1,664,004 8,899,596
Management compensation         75,000 180,000
Research and development expense         14,002 0
Total operating expenses 4,525,910 668,405 12,659,025 4,844,042 6,113,050 10,618,583
Loss from operations (4,237,698) (561,363) (10,713,793) (4,105,313) (5,304,678) (10,097,938)
Other expense            
Interest expense (360,236) (93,875) (1,323,112) (94,760) (257,782) (4,328)
Interest expense - related party (980,494) 0 (1,255,337) 0    
Interest income 4,423 0 8,381 0    
Financing expense 0 0 (8,679,189) 0    
Gain (loss) on fair value of derivative liability 1,775,000 0 (2,002,767) 0 (409,776) 0
Loss on settlement of debt (4,130,203) 0 (6,770,814) (882,279) (909,486) 0
Total other expense (3,691,510) (93,875) (20,022,838) (977,039) (1,577,044) (4,328)
Loss before taxes (7,929,208) (655,238) (30,736,631) (5,082,352) (6,881,722) (10,102,266)
Provision for income taxes 0 0 0 0 0 0
Net loss (7,929,208) (655,238) (30,736,631) (5,082,352) (6,881,722) (10,102,266)
Comprehensive loss $ (7,929,208) $ (655,238) $ (30,736,631) $ (5,082,352) $ (6,881,722) $ (10,102,266)
Net loss per common share - basic and diluted $ (0.59) $ (0.11) $ (2.88) $ (0.55) $ (0.82) $ (0.63)
Basic and diluted weighted average number of common shares outstanding 13,521,896 6,093,837 10,673,390 9,165,597 8,382,753 16,110,578