v3.26.1
Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Dec. 31, 2025
Cash Flows from Operating Activities      
Net income (loss) and comprehensive income (loss) $ (426,253) $ 265,776  
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 568,141 535,237  
Share based compensation 489,467 591,462  
Lease cost, net of repayment 3,420 11,355  
Amortization of debt discounts 212,217 248,456  
Change in fair value of derivative liability 390,405 (3,538,440) $ (8,934,632)
Unrealized loss (gain) on crypto asset 25,309 39,266  
Changes in operating assets and liabilities      
Accounts receivable, net (1,041,388) (494,238)  
Prepaid expenses and deposits (754,368) (946,659)  
Inventory (234,276) (721,538)  
Other assets 4,436 10,584  
Accounts payable and other accrued liabilities 410,941 1,320,132  
Related party payables (142,867) 224,728  
Uncertain tax positions 889,817 617,667  
Net cash provided by (used in) operating activities 395,001 (1,836,212)  
Cash Flows from Investing Activities      
Equipment purchase (494,839) (162,075)  
Net cash used in investing activities (494,839) (162,075)  
Cash Flows from Financing Activities      
Issuance of preferred and common shares 4,500,000  
Repayment of notes (249,912) (22,097)  
Repayment of related party contingent consideration (235,000)  
Proceeds from issuance of related party note payable 204,000  
Cash repayments of related party notes payable (350,000)  
Net cash provided by financing activities 3,665,088 181,903  
Net increase (decrease) in Cash 3,565,250 (1,816,384)  
Effect of foreign exchange translation (343)  
Cash, beginning of period 2,190,722 2,731,979 2,731,979
Cash, end of period 5,755,972 915,252 2,190,722
Supplemental disclosure of cash flow information      
Cash paid for interest 62,521 168,038  
Other non-cash investing and financing activities      
Common shares issued for earnout consideration 935,618  
Modification of notes payable and warrants 217,255
Recognition of derivative liability for warrants and preferred share conversion feature issued $ 2,013,636  
Shares returned to treasury 30,742