XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Interim Consolidated Statements of Changes in Shareholders' Equity (Deficiency) (Unaudited) - CAD ($)
Common Stock [Member]
Preferred Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Balance at Dec. 31, 2023 $ 31,516 $ 116,069,973 $ (104,566,816) $ (1,788,987) $ 9,745,686
Balance, shares at Dec. 31, 2023 7,465,041          
Net loss for the period (19,140,372) (19,140,372)
Share-based compensation 779,224 779,224
Exchange differences on translation of foreign operations 255,460 255,460
Share capital issued through private placement 28,760,081 28,760,081
Share capital issued through private placement, shares 1,814,070          
Share issue costs (1,734,507) (1,734,507)
Exercise of options, net
Exercise of options, net, shares 6,313          
Balance at Jun. 30, 2024 31,516 143,874,771 (123,707,188) (1,533,527) 18,665,572
Balance, shares at Jun. 30, 2024 9,285,424          
Balance at Dec. 31, 2023 31,516 116,069,973 (104,566,816) (1,788,987) $ 9,745,686
Balance, shares at Dec. 31, 2023 7,465,041          
Exercise of options, net, shares 6,313         13,905
Balance at Dec. 31, 2024 31,516 145,025,333 (146,987,099) (1,516,810) $ (3,447,060)
Balance, shares at Dec. 31, 2024 9,285,424          
Balance at Mar. 31, 2024 31,516 116,459,585 (113,913,996) (1,926,224) 650,881
Balance, shares at Mar. 31, 2024 7,471,354          
Net loss for the period (9,793,192) (9,793,192)
Share-based compensation 389,612 389,612
Exchange differences on translation of foreign operations 392,697 392,697
Share capital issued through private placement 28,760,081 28,760,081
Share capital issued through private placement, shares 1,814,070          
Share issue costs (1,734,507) (1,734,507)
Balance at Jun. 30, 2024 31,516 143,874,771 (123,707,188) (1,533,527) 18,665,572
Balance, shares at Jun. 30, 2024 9,285,424          
Balance at Dec. 31, 2024 31,516 145,025,333 (146,987,099) (1,516,810) (3,447,060)
Balance, shares at Dec. 31, 2024 9,285,424          
Net loss for the period (30,317,076) (30,317,076)
Share-based compensation 1,956,164 1,956,164
Exchange differences on translation of foreign operations (390,320) (390,320)
Share capital issued through private placement 49,709,891 49,709,891
Share capital issued through private placement, shares 8,394,953          
Share issue costs (5,389,306) (5,389,306)
Share capital issued through debt conversion 26,594,817 26,594,817
Share capital issued through debt conversion, shares 3,768,941          
Share issue costs – debt conversion (2,161,483) (2,161,483)
Balance at Jun. 30, 2025 31,516 215,735,416 (177,304,175) (1,907,130) 36,555,627
Balance, shares at Jun. 30, 2025 21,449,318          
Balance at Mar. 31, 2025 31,516 214,806,833 (162,215,429) (1,037,062) 51,585,858
Balance, shares at Mar. 31, 2025 21,449,318          
Net loss for the period (15,088,746) (15,088,746)
Share-based compensation 928,583 928,583
Exchange differences on translation of foreign operations (870,068) (870,068)
Balance at Jun. 30, 2025 $ 31,516 $ 215,735,416 $ (177,304,175) $ (1,907,130) $ 36,555,627
Balance, shares at Jun. 30, 2025 21,449,318