Share Structure
| Type of Security | No. of Shares | Exercise Price | Expiry Date | Potential Dollar Value |
|---|---|---|---|---|
| Warrants: | 8,333,333 | $0.20 | May 30, 2025 | $1,666,667 |
| 15,342,392 | $0.20 | Jun 11, 2025 | $3,068,478 | |
| 10,569,000 | $0.40 | Sep 19, 2025 | $4,227,600 | |
| 8,092,251 | $0.15 | Apr 23, 2026 | $1,213,838 | |
| 42,336,976 | $10,176,583 | |||
| Agents’ Compensation Options | 456,140 | $0.25 | Sep 19, 2025 | $114,035 |
| Incentive Stock Options: | 385,000 | $0.10 | May 2, 2029 | $38,500 |
| 25,000 | $0.14 | May 27, 2030 | $3,500 | |
| 1,940,000 | $0.365 | Jan 9, 2033 | $708,100 | |
| 100,000 | $0.15 | Mar 4, 2034 | $15,000 | |
| 890,000 | $0.20 | Apr 3, 2035 | $178,000 | |
| 1,000,000 | $0.25 | Apr 16, 2035 | $250,000 | |
| 4,340,000 | $1,193,100 | |||
| Total Convertible Securities: | 47,133,116 | |||
| Issued Capital: | 126,266,166 | |||
| Fully Diluted: | 173,399,282 | |||
| Cash Position | $5.5M | April 18, 2025 |
