v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS        
REVENUE $ 499,650 $ 541,113 $ 3,145,813 $ 4,736,055
COST OF GOOD SOLD (235,291) (173,006) (1,365,206) (2,088,954)
Gross profit 264,359 368,107 1,780,607 2,647,101
OPERATING EXPENSES        
Advisory and consultancy fee 34,550 40,730 144,303 183,244
Management services fee 83,288 75,831 323,652 263,365
Legal and professional fees 49,446 32,067 145,674 150,152
Depreciation expense 227,647 206,628 673,065 646,290
Operating lease expense 48,544 56,286 147,502 165,896
Office and general 76,536 194,356 311,362 456,273
Travel expenses   (10)   7,352
Total operating expenses 520,011 605,888 1,745,558 1,872,572
OTHER EXPENSES (INCOME)        
Change in fair value of derivative and warrant liability (2,317) (8,427) (28) 14
Gain on settlement   50   (36,758)
Interest and bank charges $ 266,716 $ 268,186 $ 781,452 $ 890,572
Interest Expense, Operating and Nonoperating, Related Party [Extensible Enumeration] Related Party [Member] Related Party [Member] Related Party [Member] Related Party [Member]
Exchange (income) loss $ (42,454) $ 31,194 $ 65,160 $ (40,351)
Interest income (260) (8,796) (34,040) (8,796)
Recovery of sales tax recoverable (3,992) (3,338) 155 (11,558)
Debt issuance cost 6,047 12,300 29,725 36,860
Total other expense 223,740 291,169 842,424 829,983
Net loss before income taxes (479,392) (528,950) (807,375) (55,454)
Net loss (479,392) (528,950) (807,375) (55,454)
Foreign currency translation adjustment 76,311 (71,160) (118,535) 31,490
Comprehensive loss $ (403,081) $ (600,110) $ (925,910) $ (23,964)
Earnings (loss) per share - basic $ (0.0008) $ (0.0009) $ (0.0013) $ (0.0001)
Weighted average shares - basic 617,025,999 617,025,999 617,025,999 617,025,999
Earnings (loss) per share - diluted $ (0.0008) $ (0.0009) $ (0.0013) $ (0.0001)
Weighted average shares - diluted 617,025,999 617,025,999 617,025,999 617,025,999