XML 25 R3.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Loss and Comprehensive Loss - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Profit or loss [abstract]      
Revenue $ 11,629,572 $ 8,233,301 $ 6,481,910
Cost of sales (Note 14) (9,487,165) (5,575,372) (5,092,011)
Gross profit 2,142,407 2,657,929 1,389,899
EXPENSES      
Amortization and depreciation (Note 7,8) 1,679,839 1,754,957 1,142,165
Development expenses (Note 8) 625,023 578,356 339,828
Selling and marketing (Note 15) 4,480,013 4,364,994 4,508,901
General and administrative (Note 16) 4,859,690 5,128,814 6,942,183
Equity promotion and marketing 5,920,239 1,371,200 707,241
(Gain) loss on valuation of inventory 230,312 (161,450) 813,205
Loss (income) from water damage (834,713) 544,967
Bad debts (recovered) (Note 4) 6,926 47,526 86,103
Impairment of intangibles (Note 8) 279,828
Share-based payments (Note 13) 283,301 930,564 2,888,704
Total operating expenses 18,365,171 13,180,248 17,973,297
Net operating loss (16,222,764) (10,522,319) (16,583,398)
OTHER EXPENSES      
Finance expense (Note 17) 3,541,594 841,815 181,413
Loss on issuance 6,267,400
Loss on extinguishment of financial liability 601,163
Impairment of investment (Note 6) 1,300,000
Foreign exchange 8,523 (49,258) 586,794
Change in preferred share liability (386,022)
Gain on settlement of derivative (3,723,827)
Change in fair value of convertible promissory note 4,794,710
Change in fair value of warrant liability (Note 12) (48,681) 1,517,389 (8,245,662)
Transaction costs (Note 18) 1,487,800 99,529 1,398,598
Total other expenses 9,047,950 2,409,475 (1,284,147)
Recovery of income taxes (Note 19)
Net loss for the year (25,270,714) (12,931,794) (15,299,251)
Other comprehensive income      
Translation adjustment 137,609
Comprehensive loss for the year $ (25,270,714) $ (12,931,794) $ (15,161,642)
Weighted average shares, Basic 163,397 1,270 166
Weighted average shares, Diluted 163,397 1,270 166
Basic loss per share $ (154.66) $ (10,183) $ (92,164)
Diluted loss per share $ (154.66) $ (10,183) $ (92,164)