v3.25.1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2025
Dec. 31, 2024
Current assets    
Cash $ 773,703 $ 1,869,767
Restricted cash 8,000 7,992
Accounts receivable, net of allowance 645,564 77,092
Inventory 784,918 882,279
Prepaid asset 39,301 39,268
Convertible note receivable 111,296 139,000
Interest receivable 16,607 29,334
Sales tax recoverable, net of allowance 31,919 53,674
Other receivable $ 3,478 $ 3,475
Other Receivable, after Allowance for Credit Loss, Related Party [Extensible Enumeration] Related Party [Member] Related Party [Member]
Total current assets $ 2,414,786 $ 3,101,881
Long term assets    
Fixed assets 3,971,072 4,185,559
Goodwill 247,899 247,685
Operating lease right-of-use assets 36,639 38,408
Total long term assets 4,255,610 4,471,652
Total assets 6,670,396 7,573,533
Current liabilities    
Bank overdraft 506 506
Accounts payable and accrued liabilities 2,304,180 3,092,563
Payable to related parties, net $ 9,872,687 $ 9,854,719
Accounts Payable, Current, Related Party [Extensible Enumeration] Related Party [Member] Related Party [Member]
Operating lease liability - Current portion $ 146,676 $ 140,202
Convertible promissory notes, net 480 480
Derivative liability 18,369 7,959
Total current liabilities 12,342,898 13,096,429
Long term liabilities    
Operating lease liability - Non-current portion 946,091 984,691
Warrant liability 33 42
Total long term liabilities 946,124 984,733
Total liabilities 13,289,022 14,081,162
Stockholders' deficiency    
Preferred stock 100 100
Common stock 61,703 61,703
Shares to be issued 175,439 175,439
Additional paid-in capital 24,985,697 24,985,697
Accumulated deficit (31,055,057) (30,946,844)
Accumulated comprehensive loss (786,508) (783,724)
Total stockholders' deficiency (6,618,626) (6,507,629)
Total liabilities and stockholders' deficiency 6,670,396 7,573,533
Contingencies and commitments