Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Balance Sheets

v3.25.1
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2025
Dec. 31, 2024
Current    
Cash $ 1,351,983 $ 489,868
Digital assets 262,257 26,282
Other receivable 142,822 115,520
Deposit receivable 58,177 73,849
Prepaid expenses and other current assets 1,017,034 559,271
Inventories 42,481 42,443
Total current assets 2,874,754 1,307,233
Non-current    
Property and equipment, net 3,915,224 808,895
Intangible assets, net 8,153,220 8,307,690
Goodwill 1,830,541 294,941
Lease deposit 50,079 45,224
Total assets 16,823,818 10,763,983
Current    
Accounts payable and accrued liabilities 2,899,787 2,583,295
Debentures 4,601,070 1,443,209
Derivative liabilities 986,892 293,761
Total current liabilities 8,487,749 4,320,265
Non-current    
Other liabilities 98,954 98,864
Derivative liabilities 1,788,393 191,902
Long term loan 41,736 41,699
Total liabilities 10,416,832 4,652,730
Commitments and contingencies
Shareholders’ equity    
Common shares, no par value per share - unlimited shares authorized; 1,740,064 and 1,550,296 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively [1] 65,446,689 65,042,657
Additional paid-in-capital 2,964,795 2,964,795
Obligation to issue shares 44,214 44,214
Accumulated deficit (60,927,574) (60,782,119)
Accumulated other comprehensive loss (1,121,138) (1,158,294)
Total shareholders’ equity 6,406,986 6,111,253
Total liabilities and shareholders’ equity $ 16,823,818 $ 10,763,983
[1] reflects the 1:100 reverse stock split effected on December 5, 2024.