| Schedule of Convertible Preference Share Liabilities |
| | |
Year ended
December 31, 2024 | |
| | |
No. of units | | |
Amount | |
| At January 1, 2024 | |
| 18,000 | | |
$ | 7,767,238 | |
| Convertible preference share liabilities issued | |
| 10,000 | | |
| 5,544,628 | |
| Convertible preference share liabilities exercised | |
| (28,000 | ) | |
| (39,465,089 | ) |
| Change in fair value | |
| - | | |
| 26,153,223 | |
| At December 31, 2024 | |
| - | | |
$ | - | |
| | |
Year ended December 31, 2023 | |
| | |
No. of units | | |
Amount | |
| At January 1, 2023 | |
| - | | |
$ | - | |
| Convertible preference share liabilities issued | |
| 25,000 | | |
| 14,067,712 | |
| Convertible preference share liabilities exercised | |
| (7,000 | ) | |
| (5,214,962 | ) |
| Change in fair value | |
| - | | |
| (1,085,512 | ) |
| At December 31, 2023 | |
| 18,000 | | |
$ | 7,767,238 | |
|