v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
3 Months Ended
Mar. 31, 2025
USD ($)
Mar. 31, 2024
USD ($)
OPERATING ACTIVITIES    
Net loss for the period $ (108,213) $ (193,168)
Adjustment for non-cash items    
Change in fair value of derivative and warrant liability 10,402 252
Recovery of sales tax recoverable 4,426 (8,464)
Depreciation expense 218,476 235,971
Operating lease expense 45,547 50,814
Debt issuance cost 11,689 12,439
Changes in operating assets and liabilities:    
Change in accounts receivable - net of allowance (569,388) 922,542
Change in other assets   54,201
Change in inventory 98,292 450,833
Change in sales tax recoverable 17,411 (106,508)
Change in accounts payable and accrued liabilities (234,525) (563,445)
Change in operating lease liability, net (76,896) (81,019)
Changes in interest receivable 12,774  
Net cash (used) provided from operating activities (570,005) 774,448
INVESTING ACTIVITIES    
Amounts invested on fixed assets 93 (2,517)
Advancement on convertible note 27,872  
Net cash provided (used) by investing activities 27,965 (2,517)
FINANCING ACTIVITIES    
Settlement of related party loan (557,440) (741,500)
Net cash (used) by financing activities (557,440) (741,500)
Net change in cash and restricted cash during the period (1,099,480) 30,431
Effect of foreign currency translation 3,424 (21,380)
Cash and restricted cash, beginning of period 1,877,759 745,019
Cash and restricted cash, end of period 781,703 754,070
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Shares issued as consideration for services   63
SUPPLEMENTARY CASH FLOW INFORMATION    
Cash paid for interest $ 1,080,040 $ 947,901