XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) - USD ($)
Preferred Stock
Series Seed 1
Preferred Stock
Series Seed 2
Preferred Stock
Series A
Common Stock
Additional paid-in capital
Accumulated deficit
Accumulated other comprehensive income
Total
Balance at Dec. 31, 2022 $ 21 $ 364 $ 186 $ 957 $ 3,852,044 $ (2,722,373) $ 111 $ 1,131,310
Balance (in Shares) at Dec. 31, 2022 213,730 3,635,252 1,861,799 9,568,475        
Private placement $ 49 1,463,537 1,463,586
Private placement (in Shares) 487,859        
Share-based compensation 346,548 346,548
Net loss for the period (3,143,601) (3,143,601)
Currency translation adjustment 762 762
Balance at Sep. 30, 2023 $ 21 $ 364 $ 186 $ 1,012 5,699,623 (5,865,974) 873 (163,895)
Balance (in Shares) at Sep. 30, 2023 213,730 3,635,252 1,861,799 10,118,834        
Exercise of stock options $ 6 37,494 37,500
Exercise of stock options (in Shares) 62,500        
Balance at Jun. 30, 2023 $ 21 $ 364 $ 186 $ 999 5,148,159 (5,082,927) 486 67,288
Balance (in Shares) at Jun. 30, 2023 213,730 3,635,252 1,861,799 9,988,836        
Private placement $ 13 389,984 389,997
Private placement (in Shares) 129,998        
Share-based compensation 161,480 161,480
Net loss for the period (783,047) (783,047)
Currency translation adjustment 387 387
Balance at Sep. 30, 2023 $ 21 $ 364 $ 186 $ 1,012 5,699,623 (5,865,974) 873 (163,895)
Balance (in Shares) at Sep. 30, 2023 213,730 3,635,252 1,861,799 10,118,834        
Balance at Dec. 31, 2023 $ 1,733 10,849,031 (7,023,890) 202 $ 3,827,076
Balance (in Shares) at Dec. 31, 2023 17,329,615       17,329,615
Issued and issuable for acquisition of intangible assets $ 218 1,610,560 $ 1,610,778
Issued and issuable for acquisition of intangible assets (in Shares)       2,175,000        
Issued pursuant to public offering $ 2,857 7,042,143 $ 7,045,000
Issued pursuant to public offering (in Shares) 28,571,425       950,000
Issued pursuant to Securities Purchase Agreement $ 130 325,689 $ 325,819
Issued pursuant to Securities Purchase Agreement (in Shares) 1,299,999        
Share-based compensation 57,521 57,521
Net loss for the period (4,310,998) (4,310,998)
Currency translation adjustment 26 26
Balance at Sep. 30, 2024 $ 4,938 19,884,944 (11,334,888) 228 $ 8,555,222
Balance (in Shares) at Sep. 30, 2024 49,376,039       49,376,039
Balance at Jun. 30, 2024 $ 1,889 12,470,136 (9,833,631) 1,242 $ 2,639,636
Balance (in Shares) at Jun. 30, 2024 18,892,115        
Issued and issuable for acquisition of intangible assets $ 62 (62)  
Issued and issuable for acquisition of intangible assets (in Shares) 612,500        
Issued pursuant to public offering $ 2,857 7,042,143 7,045,000
Issued pursuant to public offering (in Shares) 28,571,425        
Issued pursuant to Securities Purchase Agreement $ 130 325,689 325,819
Issued pursuant to Securities Purchase Agreement (in Shares) 1,299,999        
Share-based compensation 47,038 47,038
Net loss for the period (1,501,257) (1,501,257)
Currency translation adjustment (1,014) (1,014)
Balance at Sep. 30, 2024 $ 4,938 $ 19,884,944 $ (11,334,888) $ 228 $ 8,555,222
Balance (in Shares) at Sep. 30, 2024 49,376,039       49,376,039