XML 19 R3.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Changes in Equity - USD ($)
Capital Stock [Member]
Reserve [Member]
Deficit [Member]
Total
Balance at Dec. 31, 2020 $ 23,366,542 $ 4,661,847 $ (17,067,466) $ 10,960,923
Balance (Shares) at Dec. 31, 2020 47,170,086      
Share-based expense   133,645   133,645
Private placement, net of issue costs $ 3,664,112     3,664,112
Private placement, net of issue costs (Shares) 7,000,000      
Exercise of options $ 92,385 (37,385)   55,000
Exercise of options (Shares) 150,000      
Net loss for the year     (2,758,567) (2,758,567)
Balance at Dec. 31, 2021 $ 27,123,039 4,758,107 (19,826,033) 12,055,113
Balance (Shares) at Dec. 31, 2021 54,320,086      
Share-based expense   163,051   163,051
Repurchase of RSUs   (81,075)   (81,075)
Net loss for the year     (1,355,417) (1,355,417)
Balance at Dec. 31, 2022 $ 27,123,039 4,840,083 (21,181,450) 10,781,672
Balance (Shares) at Dec. 31, 2022 54,320,086      
Shares issued for RSUs $ 60,400 (60,400)    
Shares issued for RSUs (Shares) 123,336      
Share-based expense   129,490   129,490
Repurchase of RSUs   (66,073)   (66,073)
Modification of RSUs   (22,955)   (22,955)
Net loss for the year     (2,101,886) (2,101,886)
Balance at Dec. 31, 2023 $ 27,183,439 $ 4,820,145 $ (23,283,336) $ 8,720,248
Balance (Shares) at Dec. 31, 2023 54,443,422