XML 39 R28.htm IDEA: XBRL DOCUMENT v3.25.3
ORGANIZATION AND NATURE OF BUSINESS (Tables)
9 Months Ended
Sep. 30, 2025
ORGANIZATION AND NATURE OF BUSINESS  
Schedule of business acquisitions

Consideration

 

 

 

Cash

 

$5,331,120

 

Fair value of common stock issued

 

 

138,667

 

Fair value of total consideration transferred

 

$5,469,787

 

 

 

 

 

 

Recognized amounts of identifiable assets acquired

 

 

 

 

Financial assets

 

$1,796,911

 

Inventory

 

 

297,340

 

Property, plant and equipment

 

 

7,488,818

 

Identifiable intangible assets

 

 

562,200

 

Financial liabilities

 

 

(3,235,233 )

Total identifiable net assets

 

$6,910,036

 

 

 

 

 

 

Bargain purchase gain

 

$1,440,249

 

Schedule of accounts receivable and allowance for doubtful accounts

 

 

September 30,

2025

 

 

 

 

 

Balance as of January 1, 2025

 

$22,799,219

 

Provisions for credit losses

 

 

-

 

Write-offs

 

 

-

 

Foreign exchange adjustments

 

 

2,910,977

 

Other adjustments

 

 

-

 

Balance as of September 30, 2025

 

$25,710,096

 

Schedule of property and equipment, useful life

 

Estimated

Useful Life

Leasehold improvements and technical works

 

Lesser of lease term or 25 years

Buildings

 

 

25-30 years

 

Vehicles

 

6 years

Machinery

 

20 years

Furniture, fixtures and equipment

 

5–10 years

 

Computers and software

 

3-5 years

Schedule of weighted average number of shares

 

 

Three months ended,

 

 

 

September 30,

2025

 

 

September 30,

2024

 

Weighted average number of common shares outstanding Basic

 

 

30,625,284

 

 

 

18,418,287

 

Potentially dilutive common stock equivalents

 

 

 -

 

 

 

 -

 

Weighted average number of common and equivalent shares outstanding – Diluted

 

 

30,625,284

 

 

 

18,418,287

 

 

 

Nine months ended,

 

 

 

September 30,

2025

 

 

September 30,

2024

 

Weighted average number of common shares outstanding Basic

 

 

28,492,425

 

 

 

17,724,305

 

Potentially dilutive common stock equivalents

 

 

-

 

 

 

-

 

Weighted average number of common and equivalent shares outstanding – Diluted

 

 

28,492,425

 

 

 

17,724,305

 

Schedule of antidilutive securities

 

 

September 30,

2025

 

 

September 30,

2024

 

Warrants

 

 

12,926,506

 

 

 

13,432,507

 

Shares issuable upon conversion of convertible debt

 

 

13,379,126

 

 

 

-

 

Total

 

 

26,305,652

 

 

 

13,432,507