XML 342 R38.htm IDEA: XBRL DOCUMENT v3.25.1
JOINT VENTURE (Tables)
12 Months Ended
Dec. 31, 2024
Notes and other explanatory information [abstract]  
SCHEDULE OF INVESTMENT IN JOINT VENTURE

The Company’s investment in joint venture during the year can be summarized as follows:

 

Investment balance, December 31, 2021  $1,445,251 
Recognized gain on contribution of intellectual property   1,746,987 
Share of loss in joint venture for the year ended December 31, 2022   (3,211,993)
Effect of changes in foreign exchange rates   19,755 
Investment balance, December 31, 2022   - 
Recognized gain on contribution of intellectual property   1,031,807 
Share of loss in joint venture for the year ended December 31, 2023   (1,031,807)
Investment balance, December 31, 2023 and 2024  $- 
SCHEDULE OF UNPAID BALANCES ARE INTEREST FREE

 

      
October 31, 2025   $700,000 
October 31, 2026   $1,000,000 
October 31, 2027   $1,300,000 
October 31, 2028   $1,600,000 
October 31, 2029   $1,900,000 
SCHEDULE OF PURCHASE PRICE ALLOCATION

The assessment of the purchase price allocation on the date of purchase has been determined as follows:

 

Fair value consideration paid    
     
Convertible debt to be paid over five years  $6,500,000 
      
Recognized amounts of identifiable net assets:     
      
Cash  $97,833 
Other non-current assets   237,216 
Accounts payable   (388,470)
Payables to the Company   (299,266)
      
Net assets (liabilities) acquired  $(352,687)
      
Loss on acquisition  $6,852,687 
      
 Fair value consideration paid  $6,500,000 
SCHEDULE OF FINANCIAL INFORMATION OF JOINT VENTURE

Summarized financial information of the joint venture is as follows:

 

December 31,  2024   2023   2022 
             
Current assets  $-   $1,758,587   $1,951,654 
Intangible assets   -    16,155,786    18,708,065 
Liabilities   -    (149,306)   (180,897)
Owners Equity   -    (17,765,067)   (20,478,822)
                
Net loss  $3,913,325   $3,830,962   $4,319,857 
SCHEDULE OF TRANSACTIONS PRIOR TO BEING ACQUIRED

The following table discloses the amount of transactions the Company conducted with SPX prior to being acquired:

 

   Sales   Purchases   Loans   Recoverables 
PTZ  $-   $-   $-   $300,685 
PTS   -    178,320    -    -