XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders’ Equity (Unaudited) - USD ($)
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income
Securities Purchase Agreement Receivable
Total
Balance at Dec. 31, 2023 $ 1,063 $ 35,291,818 $ (39,290,314) $ 11,452,054   $ 7,454,621
Balance (in Shares) at Dec. 31, 2023 1,062,579          
Conversions of Note Payable to common stock $ 119 449,881   450,000
Conversions of Note Payable to common stock (in Shares) 119,109          
Issuance of common stock for intangible assets $ 300 1,364,700   1,365,000
Issuance of common stock for intangible assets (in Shares) 300,000          
Net loss for the period (955,892)   (955,892)
Foreign currency translation adjustment (21,575)   (21,575)
Balance at Mar. 31, 2024 $ 1,482 37,106,399 (40,246,206) 11,430,479   8,292,154
Balance (in Shares) at Mar. 31, 2024 1,481,688          
Balance at Dec. 31, 2023 $ 1,063 35,291,818 (39,290,314) 11,452,054   7,454,621
Balance (in Shares) at Dec. 31, 2023 1,062,579          
Net loss for the period           (3,511,933)
Foreign currency translation adjustment           70,561
Balance at Sep. 30, 2024 $ 1,786 37,806,095 (42,802,247) 11,522,615   6,528,249
Balance (in Shares) at Sep. 30, 2024 1,785,967          
Balance at Mar. 31, 2024 $ 1,482 37,106,399 (40,246,206) 11,430,479   8,292,154
Balance (in Shares) at Mar. 31, 2024 1,481,688          
Conversions of Note Payable to common stock $ 235 599,765   600,000
Conversions of Note Payable to common stock (in Shares) 234,592          
Net loss for the period (1,438,130)   (1,438,130)
Foreign currency translation adjustment       (45,502)   (45,502)
Balance at Jun. 30, 2024 $ 1,717 37,706,164 (41,684,336) 11,384,977   7,408,522
Balance (in Shares) at Jun. 30, 2024 1,716,280          
Conversions of Note Payable to common stock $ 69 99,931   100,000
Conversions of Note Payable to common stock (in Shares) 69,687          
Net loss for the period (1,117,911)   (1,117,911)
Foreign currency translation adjustment 137,638   137,638
Balance at Sep. 30, 2024 $ 1,786 37,806,095 (42,802,247) 11,522,615   6,528,249
Balance (in Shares) at Sep. 30, 2024 1,785,967          
Balance at Dec. 31, 2024 $ 3,262 40,631,679 (44,026,679) 11,319,642 $ (180,000) 7,747,904
Balance (in Shares) at Dec. 31, 2024 3,261,911          
Net loss for the period (785,572) (785,572)
Foreign currency translation adjustment 7,516 7,516
Balance at Mar. 31, 2025 $ 3,262 40,631,679 (44,812,251) 11,327,158 (180,000) 6,969,848
Balance (in Shares) at Mar. 31, 2025 3,261,911          
Balance at Dec. 31, 2024 $ 3,262 40,631,679 (44,026,679) 11,319,642 (180,000) 7,747,904
Balance (in Shares) at Dec. 31, 2024 3,261,911          
Net loss for the period           (1,965,421)
Foreign currency translation adjustment           85,114
Balance at Sep. 30, 2025 $ 5,022 43,076,319 (45,992,100) 11,404,756 (180,000) 8,313,997
Balance (in Shares) at Sep. 30, 2025 5,022,002          
Balance at Mar. 31, 2025 $ 3,262 40,631,679 (44,812,251) 11,327,158 (180,000) 6,969,848
Balance (in Shares) at Mar. 31, 2025 3,261,911          
Share rounding due to reverse split [1]
Share rounding due to reverse split (in Shares) 91          
Net loss for the period (528,367) (528,367)
Foreign currency translation adjustment 20,263 20,263
Balance at Jun. 30, 2025 $ 3,262 40,631,679 (45,340,618) 11,347,421 (180,000) 6,461,744
Balance (in Shares) at Jun. 30, 2025 3,262,002          
Issuance of common stock for intangible assets $ 1,760 2,444,640 2,446,400
Issuance of common stock for intangible assets (in Shares) 1,760,000          
Net loss for the period (651,482) (651,482)
Foreign currency translation adjustment 57,335 57,335
Balance at Sep. 30, 2025 $ 5,022 $ 43,076,319 $ (45,992,100) $ 11,404,756 $ (180,000) $ 8,313,997
Balance (in Shares) at Sep. 30, 2025 5,022,002          
[1] Less than 1.