This website uses cookies so that we can provide you with the best user experience possible. Cookie information is stored in your browser and performs functions such as recognising you when you return to our website and helping our team to understand which sections of the website you find most interesting and useful.
Share Structure and Financial
Capital Structure
as of January 1st, 2025| Issued and Outstanding Shares | 133,705,155 | |||||
| Fully Diluted | 198,546,548 | |||||
| Finance | ||||||
| Working Capital | $5,600,000 | |||||
| Total cash position fully diluted | $24,247,120 |
| Expiry date | Exercise Price | No. of Warrants Dec. 31, 2024 | Value upon exercise | |||
| Jan. 30, 2025 | $0.18 | 2,000,000 | $360,000 | |||
| Jan. 30, 2025 | $0.25 | 35,000 | $8,750 | |||
| May 17, 2025 | $0.45 | 1,095,256 | $492,865 | |||
| May 17, 2025 | $0.63 | 9,682,700 | $6,100,101 | |||
| July 23, 2025 | $0.18 | 9,585,000 | $1,725,300 | |||
| July 23, 2025 | $0.25 | 3,420,437 | $855,109 | |||
| Sept. 24, 2026 | $0.12 | 1,500,000 | $180,000 | |||
| Nov. 18, 2027 | $0.25 | 25,000,000 | $6,250,000 | |||
| Total Warrants: | $0.305 | 52,318,393 | $15,972,125 |
| Expiry date | ExercisePrice | No. of Options Dec. 31, 2024 | Value upon exercise | |||
| July 11, 2025 | $0.26 | 1,180,000 | $306,800 | |||
| Aug. 24, 2025 | $0.40 | 200,000 | $80,000 | |||
| Aug. 26, 2025 | $0.12 | 100,000 | $12,000 | |||
| Jan. 7, 2027 | $0.25 | 1,700,000 | $425,000 | |||
| Nov.. 25, 2027 | $0.20 | 4,050,000 | $810,000 | |||
| Feb. 14, 2028 | $0.10 | 2,530,000 | $253,000 | |||
| April 4, 2028 | $0.41 | 550,000 | $225,500 | |||
| July 6, 2028 | $0.32 | 150,000 | $48,000 | |||
| August 21, 2028 | $0.265 | 1,863,000 | $493,695 | |||
| Feb. 6, 2028 | $0.105 | 200,000 | $21,000 | |||
| Total Stock Options | $0.21 | 12,523,000 | $2,674,995 |