v3.25.3
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Income Statement [Abstract]        
REVENUE $ 525,915 $ 1,251,124
OPERATING EXPENSES        
Cost of revenue, excluding depreciation 265,908 728,762
Consulting 2,605 141,694 190,075 327,794
Depreciation and amortization 311,069 163,544 874,238 493,468
Intangible asset impairment 4,137,271 4,137,271
Investor and public relations 290,622 61,814 400,693 104,460
Lease expense 9,476 782 22,491 59,358
Office and administrative 186,167 277,438 545,608 853,881
Professional fees 198,142 91,852 770,998 417,335
Repairs and maintenance 207,002 407,393
Research and development (48,141) 1,135 18,775 5,087
Sales and marketing 45,087 20,281 113,780 79,022
Severance expense 124,983
Share-based compensation 1,138,108 63,552 1,346,606 127,674
Shareholder and regulatory 31,694 13,431 151,353 98,880
Travel and entertainment 821 23,757 9,114 31,915
Wages and salaries 547,512 486,521 1,632,850 1,205,741
Bitcoin unrealized (gain) loss market valuation (259) (80,577)
Realized gain on sale of Bitcoin (48,371) (48,371)
Write-off of inventory 38,470
Total operating expenses 3,137,442 5,483,072 7,208,771 7,980,356
Operating loss (2,611,527) (5,483,072) (5,957,647) (7,980,356)
OTHER EXPENSES        
Accretion of interest on debentures 383,290 469,684 2,320,917 2,672,765
Change in fair value of derivative liabilities (505,628) (2,976,911) (1,198,554)
Foreign exchange (gain) loss (4,078) 67,699 73,548 (26,819)
Loss (gain) on conversion of convertible debt 235,376 (86,563) 1,627,858
Loss (Gain) on debt extinguishment 5,389,071 (75,119) 10,119,711 2,223,250
Loss (Gain) on extinguishment of warrant liability (14,769) (14,769)
Other income (28,956) (51,997) (102,762)
Other loss 15,657 4,252
Net loss from continuing operations (8,395,467) (5,631,359) (15,356,352) (13,165,577)
Gain (loss) from operations of discontinued component 20,511 (216,006) (320,189) (241,587)
Gain (loss) on disposal of discontinued operations 23,630 (880,482)
Net loss (8,351,326) (5,847,365) (16,557,023) (13,407,164)
Other comprehensive loss        
Foreign currency translation 179,950 37,156 (228,699)
Comprehensive loss attributable to common shareholders $ (8,351,326) $ (5,667,415) $ (16,519,867) $ (13,635,863)
Basic net loss per common share for continuing operations $ (5.58) $ (55.08) $ (23.04) $ (235.41)
Diluted net loss per common share for continuing operations (5.58) (55.08) (23.04) (235.41)
Basic net loss per common share for discontinued operations 0.03 (2.11) (1.80) (4.32)
Diluted net loss per common share for discontinued operations 0.03 (2.11) (1.80) (4.32)
Basic net loss per common share, total (5.55) (57.19) (24.85) (239.73)
Diluted net loss per common share, total $ (5.55) $ (57.19) $ (24.85) $ (239.73)
Weighted average number of common shares outstanding - basic [1] 1,505,204 102,240 666,376 55,926
Weighted average number of common shares outstanding - diluted [1] 1,505,204 102,240 666,376 55,926
[1] reflects the 1:9 reverse stock split effected on July 28, 2025 and 1:100 reverse stock split effected on December 5, 2024.