XML 141 R29.htm IDEA: XBRL DOCUMENT v3.25.1
ORGANIZATION AND NATURE OF BUSINESS (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
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

 

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

 

Revenue for the 6- month period ended December 31, 2023

 

$

344,708

 

Loss for the 6- month period ended December 31, 2023

 

$

(1,232,732

)

Schedule of Property and Equipment, net

 

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

 

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

 

3 years

Schedule of Earnings Per Share, Basic and Diluted

 

 

March 31,

2025

 

 

March 31,

2024

 

Weighted average number of common shares outstanding Basic

 

 

26,037,608

 

 

 

16,851,747

 

Potentially dilutive common stock equivalents

 

 

 

 

 

 

 

 

Weighted average number of common and equivalent shares outstanding – Diluted

 

 

26,037,608

 

 

 

16,851,747

 

 

 

2024

 

 

2023

 

Numerator for Basic and Diluted Earnings Per Share:

 

 

 

 

 

 

Net loss attributable to common stockholders

 

$(22,378,042 )

 

$(25,783,834 )

Denominator for Basic Earnings Per Share:

 

 

 

 

 

 

 

 

Weighted Average Shares

 

 

19,147,726

 

 

 

11,968,665

 

Potentially Dilutive Common Shares

 

 

 

 

 

 

-

 

Adjusted Weighted Average Shares

 

 

19,147,726

 

 

 

11,968,665

 

Basic and Diluted Net Loss per Share

 

 

(1.17 )

 

 

(2.15 )
Schedule of potential shares of common stock

 

 

March 31,

2025

 

 

March 31,

2024

 

Warrants

 

 

12,926,506

 

 

 

8,558,380

 

Total

 

 

12,926,506

 

 

 

8,558,380

 

 

 

2024

 

 

2023

 

Common Stock Warrants

 

 

12,926,507

 

 

 

8,561,476

 

Common Stock Options

 

 

-

 

 

 

-

 

Convertible Debt

 

 

-

 

 

 

-

 

Total

 

 

12,926,507

 

 

 

8,561,476