Convertible Debentures (Tables)

12 Months Ended

Dec. 31, 2025

Convertible Debentures

Schedule of Repayment of principal and interest

Repayment of principal and interest for convertible debentures:		US$				CDN$^1.
2026			54,611				74,943
Total principal and interest payments			54,611				74,943
Less interest			(9,611	)			(13,189	)
Principal remaining			45,000				61,754
Accumulated change in fair value of convertible debentures			20,456				28,072
Fair value of convertible debentures			65,456				89,826

1. Converted at 1.3723

Schedule of Interest expense for convertible debentures

Movement in convertible debentures		For the year ended December 31, 2025
		US$				CDN$
Opening balance, January 1		$	6,378,141			$	9,174,957
Fair value remeasurement of convertible debentures held at the beginning of the period			3,960,005				5,418,502
Conversion to common shares			(10,272,690	)			(14,114,800	)
Foreign exchange			-				(388,833	)
Closing balance, December 31			65,456				89,826

Schedule of Fair Value

For the year ended		2025				2024
Volatility			99	%			94	%
Term to maturity (years)			0.64				1.19
Price of common shares			$0.41				$0.11

		2025				2024				2023
$US		$	305,383			$	455,112			$	94,781
$CDN		$	432,782			$	621,378			$	128,612