| Schedule of Property, Plant and Equipment |
| Cost | |
Land | | |
Plant
and equipment | | |
Leasehold
Improvements | | |
Motor
Vehicles | | |
Computers | | |
Furniture
and fixtures | | |
Fibre
Optics Projects | | |
Telecom
Towers | | |
Machinery
& Sat. Equip | | |
Construction
-in-progress | | |
Total | |
| Balance, December 31, 2023 | |
$ | 1,355,337 | | |
$ | 12,502,023 | | |
$ | 1,538 | | |
$ | 32,716 | | |
$ | 48,862 | | |
$ | 134,956 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 14,075,432 | |
| Additions | |
| 1,950,000 | | |
| — | | |
| 141,806 | | |
| — | | |
| 3,776 | | |
| 2,556 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,098,138 | |
| Impact of sale of RPK | |
| (909,551 | ) | |
| (12,148,749 | ) | |
| — | | |
| (28,983 | ) | |
| (25,610 | ) | |
| (126,346 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (13,239,239 | ) |
| Foreign exchange
movements | |
| (180,786 | ) | |
| (353,274 | ) | |
| (6,683 | ) | |
| (3,733 | ) | |
| (15,610 | ) | |
| (6,227 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (566,313 | ) |
| Balance, December 31, 2024 | |
| 2,215,000 | | |
| — | | |
| 136,661 | | |
| — | | |
| 11,418 | | |
| 4,939 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,368,018 | |
| Acquisition (note 4) | |
| — | | |
| — | | |
| — | | |
| — | | |
| 3,765 | | |
| 6,574 | | |
| 534,284 | | |
| 2,323,038 | | |
| 423,505 | | |
| 832,054 | | |
| 4,123,220 | |
| Additions | |
| 150,000 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,076,062 | | |
| 7,764 | | |
| 230 | | |
| — | | |
| 1,234,056 | |
| Impact of loss of control of Canmart | |
| — | | |
| — | | |
| (1,627 | ) | |
| — | | |
| (8,405 | ) | |
| (5,308 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (15,340 | ) |
| Foreign exchange
movements | |
| 109,504 | | |
| — | | |
| 6,660 | | |
| — | | |
| 498 | | |
| 412 | | |
| (52,473 | ) | |
| (15,848 | ) | |
| (15,207 | ) | |
| (19,913 | ) | |
| 13,633 | |
| Balance, December
31, 2025 | |
$ | 2,474,504 | | |
$ | — | | |
$ | 141,694 | | |
$ | — | | |
$ | 7,276 | | |
$ | 6,617 | | |
$ | 1,557,873 | | |
$ | 2,314,954 | | |
$ | 408,528 | | |
$ | 812,141 | | |
$ | 7,723,587 | |
| Accumulated depreciation | |
Land | | |
Plant
and equipment | | |
Leasehold
Improvements | | |
Motor
Vehicles | | |
Computers | | |
Furniture
and fixtures | | |
Fibre
Optics Projects | | |
Telecom
Towers | | |
Machinery
& Sat. Equip | | |
Construction
-in-progress | | |
Total | |
| Balance, December 31, 2023 | |
$ | — | | |
$ | 2,723,166 | | |
$ | 308 | | |
$ | 21,364 | | |
$ | 44,761 | | |
$ | 38,570 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 2,828,169 | |
| Depreciation | |
| — | | |
| — | | |
| 18,907 | | |
| — | | |
| 315 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 19,222 | |
| Depreciation – from discontinued
operation | |
| — | | |
| 255,023 | | |
| 309 | | |
| 2,202 | | |
| 3,253 | | |
| 4,497 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 265,284 | |
| Impact of sale of RPK | |
| — | | |
| (2,662,688 | ) | |
| — | | |
| (19,866 | ) | |
| (24,764 | ) | |
| (34,669 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (2,741,987 | ) |
| Foreign exchange
movements | |
| — | | |
| (315,501 | ) | |
| (899 | ) | |
| (3,700 | ) | |
| (15,932 | ) | |
| (5,820 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (341,852 | ) |
| Balance, December 31, 2024 | |
| — | | |
| — | | |
| 18,625 | | |
| — | | |
| 7,633 | | |
| 2,578 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 28,836 | |
| Depreciation | |
| — | | |
| — | | |
| 27,804 | | |
| — | | |
| 1,583 | | |
| 115 | | |
| 124,721 | | |
| 111,445 | | |
| 14,320 | | |
| — | | |
| 279,988 | |
| Depreciation – from discontinued
operation | |
| — | | |
| — | | |
| 104 | | |
| — | | |
| 309 | | |
| 513 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 926 | |
| Impact of loss of control of Canmart | |
| — | | |
| — | | |
| (760 | ) | |
| — | | |
| (8,204 | ) | |
| (3,309 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (12,273 | ) |
| Foreign exchange
movements | |
| — | | |
| — | | |
| 1,458 | | |
| — | | |
| 431 | | |
| 181 | | |
| (38,637 | ) | |
| (509 | ) | |
| (4,843 | ) | |
| — | | |
| (41,919 | ) |
| Balance, December
31, 2025 | |
$ | — | | |
$ | — | | |
$ | 47,231 | | |
$ | — | | |
$ | 1,752 | | |
$ | 78 | | |
$ | 86,084 | | |
$ | 110,936 | | |
$ | 9,477 | | |
$ | — | | |
$ | 255,558 | |
| Impairment | |
Land | | |
Plant
and equipment | | |
Leasehold
Improvements | | |
Motor
Vehicles | | |
Computers | | |
Furniture
and fixtures | | |
Fibre
Optics Projects | | |
Telecom
Towers | | |
Machinery
& Sat. Equip | | |
Construction-
in-progress | | |
Total | |
| Balance, December 31, 2023 | |
$ | 737,994 | | |
$ | 7,902,730 | | |
$ | — | | |
$ | 9,174 | | |
$ | 1,135 | | |
$ | 76,998 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 8,728,031 | |
| Impact of sale of RPK | |
| (737,994 | ) | |
| (7,902,730 | ) | |
| — | | |
| (9,174 | ) | |
| (1,135 | ) | |
| (76,998 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (8,728,031 | ) |
| Balance, December 31, 2024 | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Addition | |
| 2,158,885 | | |
| — | | |
| — | | |
| — | | |
| 1,999 | | |
| 3,931 | | |
| 906,133 | | |
| 1,324,749 | | |
| 239,853 | | |
| 466,648 | | |
| 5,102,198 | |
| Balance,
December 31, 2025 | |
$ | 2,158,885 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 1,999 | | |
$ | 3,931 | | |
$ | 906,133 | | |
$ | 1,324,749 | | |
$ | 239,853 | | |
$ | 466,648 | | |
$ | 5,102,198 | |
| Net book value | |
Land | | |
Plant
and equipment | | |
Leasehold
Improvements | | |
Motor
Vehicles | | |
Computers | | |
Furniture
and fixtures | | |
Fibre
Optics Projects | | |
Telecom
Towers | | |
Machinery
& Sat. Equip | | |
Construction
-in-progress | | |
Total | |
| Balance, December 31, 2024 | |
$ | 2,215,000 | | |
$ | — | | |
$ | 118,036 | | |
$ | — | | |
$ | 3,785 | | |
$ | 2,361 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 2,339,182 | |
| Balance, December
31, 2025 | |
$ | 315,619 | | |
$ | — | | |
$ | 94,463 | | |
$ | — | | |
$ | 3,525 | | |
$ | 2,608 | | |
$ | 565,656 | | |
$ | 879,269 | | |
$ | 159,198 | | |
$ | 345,493 | | |
$ | 2,365,831 | |
|