v3.25.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Operating activities:      
Net (loss) income $ (204,645) $ 66,591 $ (257,913)
Adjustments required to reconcile net (loss) income with net cash flows from operating activities      
Accretion expense on government loan 0 898 896
Writeback of accounts payable 0 (288,274) 0
Unrealized foreign exchange 0 8,358 0
Allowance for doubtful accounts 15,282 0 0
Changes in non-cash working capital balances      
Due to related parties 170,683 88,665 300,107
Advances receivable 858 (3,709) 734
Accounts payable (25,642) (8,764) (28,336)
Accrued liabilities 45,193 34,905 (9,770)
Cash generated (used) by operating activities 1,729 (101,330) 5,718
Financing activities      
Due to related parties 0 118,230 0
Loan repayment (26,874) 0 0
Cash (used) generated by financing activities (26,874) 118,230 0
Net cash (outflow) inflow (25,145) 16,900 5,718
Cash, beginning of the year 26,703 9,803 4,085
Cash, end of the year $ 1,558 $ 26,703 $ 9,803