v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
OPERATING ACTIVITIES    
Net loss for the period $ (807,375) $ (55,454)
Adjustment for non-cash items    
Change in fair value of derivative and warrant liability (28) 14
Gain on settlement   (36,758)
Recovery of sales tax recoverable 155 (11,558)
Depreciation expense 673,065 646,290
Operating lease expense 136,138 152,833
Debt issuance cost 29,725 36,860
Changes in operating assets and liabilities:    
Change in accounts receivable - net of allowance (231,918) 957,136
Change in other assets   53,738
Change in inventory (509,871) 179,655
Change in sales tax recoverable (98) (119,242)
Change in accounts payable and accrued liabilities 221,508 (127,491)
Change in operating lease liability, net (236,769) (240,980)
Changes in interest receivable 30,185 (8,796)
Change in deferred revenue 103,646  
Net cash (used) provided from operating activities (591,637) 1,426,247
INVESTING ACTIVITIES    
Amounts invested on fixed assets (74,676) (62,719)
Advancement on convertible note 143,033 (102,923)
Recoverable expense   36,758
Net cash provided (used) by investing activities 68,357 (128,884)
FINANCING ACTIVITIES    
Settlement of related party loan (1,064,132) (735,167)
Net cash (used) by financing activities (1,064,132) (735,167)
Net change in cash and restricted cash during the period (1,587,412) 562,196
Effect of foreign currency translation 55,401 (14,215)
Cash and restricted cash, beginning of period 1,877,759 745,019
Cash and restricted cash, end of period 345,748 1,293,000
SUPPLEMENTARY CASH FLOW INFORMATION    
Cash paid for interest $ 1,600,507 $ 939,805