XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Interim Consolidated Statements of Changes in Shareholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Preferred Stock [Member]
Series A-1 Preferred Stock [Member]
Preferred Stock [Member]
Series B-1 Preferred Stock [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Balance (in shares) at Sep. 30, 2023 3,075,473            
Balance at Sep. 30, 2023 $ 46,643,151 $ 0 $ 0 $ 13,039,265 $ (214,648) $ (52,418,968) $ 7,048,800
Issuance of common shares (in shares) 140,495            
Issuance of common shares $ 590,966     0 0 0 590,966
Issuance costs (97,949) 0 0 0 0 0 (97,949)
Share-based compensation 0 0 0 334,053 0 0 334,053
Net loss and comprehensive loss $ 0 0 0 0 (11,755) (3,539,782) (3,551,537)
Balance (in shares) at Mar. 31, 2024 3,215,968            
Balance at Mar. 31, 2024 $ 47,136,168 0 0 13,373,318 (226,403) (55,958,750) 4,324,333
Balance (in shares) at Dec. 31, 2023 3,164,722            
Balance at Dec. 31, 2023 $ 46,933,895 0 0 13,223,622 (215,220) (54,097,419) 5,844,878
Issuance of common shares (in shares) 51,246            
Issuance of common shares $ 275,765     0 0 0 275,765
Issuance costs (73,492) 0 0 0 0 0 (73,492)
Share-based compensation 0 0 0 149,696 0 0 149,696
Net loss and comprehensive loss $ 0 0 0 0 (11,183) (1,861,331) (1,872,514)
Balance (in shares) at Mar. 31, 2024 3,215,968            
Balance at Mar. 31, 2024 $ 47,136,168 $ 0 $ 0 13,373,318 (226,403) (55,958,750) 4,324,333
Balance (in shares) at Sep. 30, 2024 3,247,389 0 0        
Balance at Sep. 30, 2024 $ 47,236,024 $ 0 $ 0 13,576,757 (242,613) (58,589,013) 1,981,155
Issuance of common shares (in shares) 3,772,803 150 834        
Issuance of common shares $ 7,497,133 $ 998,915 $ 8,340,000       7,497,133
Issuance of Series B-1 preferred shares   0 8,340,000   0 0 8,340,000
Issuance of common shares upon exercise of restricted share units (in shares) 2,486            
Issuance of common shares upon exercise of restricted share units $ 13,922 0 0 (13,922) 0 0 0
Issuance costs (475,967) (43,220) (171,937) (23,446) 0 0 (714,570)
Preferred return on Class A preferred shares   62,055 0 0 0 (62,055) 0
Share-based compensation 0 0 0 147,836 0 0 147,836
Net loss and comprehensive loss $ 0 0 0 0 (45,075) (3,207,701) (3,252,776)
Issuance of Series A-1 preferred shares and warrants   $ 998,915 $ 0 541,905 0 0 $ 1,540,820
Balance (in shares) at Mar. 31, 2025 7,022,678 150 834       15,539,598
Balance at Mar. 31, 2025 $ 54,271,112 $ 1,017,750 $ 8,168,063 14,229,130 (287,688) (61,858,769) $ 15,539,598
Balance (in shares) at Dec. 31, 2024 3,467,658            
Balance at Dec. 31, 2024 $ 47,562,091 981,174 0 14,176,399 (223,957) (60,231,745) 2,263,962
Issuance of common shares (in shares) 3,552,534            
Issuance of common shares $ 6,870,373     0 0 0 6,870,373
Issuance of Series B-1 preferred shares     8,340,000 0 0 0 8,340,000
Issuance of common shares upon exercise of restricted share units (in shares) 2,486            
Issuance of common shares upon exercise of restricted share units $ 13,922 0 0 (13,922) 0 0 0
Issuance costs (175,274) 0 (171,937) 0 0 0 (347,211)
Preferred return on Class A preferred shares   36,576   0 0 (36,576) 0
Share-based compensation 0 0 0   0 (1,590,448) 66,653
Net loss and comprehensive loss $ 0 $ 0 $ 0 0 (63,731)   $ (1,654,179)
Balance (in shares) at Mar. 31, 2025 7,022,678 150 834       15,539,598
Balance at Mar. 31, 2025 $ 54,271,112 $ 1,017,750 $ 8,168,063 $ 14,229,130 $ (287,688) $ (61,858,769) $ 15,539,598