DERIVATIVE LIABILITIES (Tables)

3 Months Ended

Mar. 31, 2026

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Schedule of derivative liability interest rate


Interest rate swap		$
Balance, December 31, 2024			-
Initial recognition			116,768
Unrealized loss			20,273
Balance, December 31, 2025			137,041
Unrealized gain			(66,377	)
Balance, March 31, 2026			70,664

Schedule of derivative liability conversion feature


		March 31, 2026				December 31, 2025
		$				$
Balance, beginning of period			-				-
Fair value of warrants on reclassification			1,539,665				-
Unrealized gain on changes in fair value			(770,714	)			-
Balance, end of period			768,951				-

Schedule of assumptions Black-Scholes option

Schedule of assumptions Black-Scholes option
Date		Expected dividends				Expected volatility				Risk-free rate of interest				Expected term (years)				Exercise price				Closing price per common share
January 1, 2026			0	%			74.74	%			2.90	%			2.76			$	0.164(CAD$0.225	)		$	0.51(CAD$0.70	)
March 31, 2026			0	%			76.27	%			2.90	%			2.52			$	0.161(CAD$0.225	)		$	0.30(CAD$0.42	)

Schedule of warrants were issued and outstanding


Expiry date		Number of warrants outstanding				Weighted average exercise price
October 5, 2028			4,000,000			$	0.16(CAD$0.225	)

Schedule of derivative liability conversion feature

Schedule of derivative liability conversion feature
Conversion feature		$
Balance, December 31, 2024			12,504,180
Conversion			(6,644,436	)
Realized loss on conversion			(5,859,744	)
Balance, March 31, 2026 and December 31, 2025			-

Schedule of assumptions fair value of the conversion


Date		Expected dividends				Expected volatility				Risk-free rate of interest				Expected term (years)				Closing price per common share
December 5, 2022			0	%			112.3	%			4.53	%			4.00			$	0.11 (CAD$0.14	)
July 13, 2023			0	%			100.6	%			4.53	%			4.00			$	0.17 (CAD$0.23	)
August 17, 2023			0	%			100.6	%			4.81	%			4.00			$	0.19 (CAD$0.25	)
December 31, 2024			0	%			80.5	%			2.92	%			2.53			$	0.65 (CAD$0.93	)