Schedule of outstanding warrant activity |
| | | | Warrants -Common Share Equivalents | | | Weighted Average Exercise Price | | | Warrants exercisable Common Share Equivalents | | | Weighted Average Exercise Price | | Outstanding June 30, 2023 | | | | | 4,224,089 | | | $ | 1.47 | | | | 3,557,422 | | | $ | 1.47 | | Additions | | Granted | | | 770,000 | | | | 1.5 | | | | 770,000 | | | | 1.5 | | Additions | | Vested | | | - | | | | - | | | | 333,334 | | | | 1.5 | | Additions | | Granted | | | 1,005,000 | | | | 0.75 | | | | 1,005,000 | | | | 0.75 | | Additions | | Granted | | | 3,000,000 | | | | 0.1 | | | | 3,000,000 | | | | 0.1 | | Outstanding June 30, 2024 | | | | | 8,999,089 | | | $ | 0.91 | | | | 8,665,756 | | | $ | 0.88 | | Additions | | Granted | | | 650,000 | | | | 1.5 | | | | 275,000 | | | | 1.5 | | Additions | | Granted | | | 225,381 | | | | 0.75 | | | | 225,381 | | | | 0.75 | | Cancellations | | Cancelled | | | (157,500 | ) | | | 0.75 | | | | (157,500 | ) | | | 0.75 | | Additions | | Vested | | | - | | | | - | | | | - | | | | - | | Outstanding September 30, 2024 | | | | | 9,716,970 | | | $ | 0.94 | | | | 9,008,637 | | | $ | 0.90 | | Additions | | Granted | | | 375,000 | | | | 0.75 | | | | 375,000 | | | | 0.75 | | Additions | | Granted | | | 1,000,000 | | | | 1.5 | | | | 1,125,000 | | | | 1.5 | | Cancellations | | Cancelled | | | (300,000 | ) | | | 0.75 | | | | (300,000 | ) | | | 0.75 | | Additions | | Vested | | | - | | | | - | | | | - | | | | - | | Outstanding December 31, 2024 | | | | | 10,791,970 | | | $ | 0.99 | | | | 10,208,637 | | | $ | 0.97 | | | | | | | | | | | | | | | | | | | | | Additions | | Granted | | | 135,558 | | | | 0.75 | | | | 135,558 | | | | 0.75 | | Additions | | Granted | | | 319,831 | | | | 1.50 | | | | 319,831 | | | | 1.50 | | Additions | | Granted | | | 30,000 | | | | 0.01 | | | | 30,000 | | | | 0.01 | | Additions | | Vested | | | | | | | 1.50 | | | | 375,000 | | | | 1.50 | | Cancellations | | Cancelled | | | (208,333 | ) | | | 1.50 | | | | | | | | 1.50 | | Exercised | | Exercised | | | (5,536,172 | ) | | | 1.50 | | | | (5,536,172 | ) | | | 1.50 | | Exercised | | Exercised | | | (2,097,390 | ) | | | 0.75 | | | | (2,097,390 | ) | | | 0.75 | | Exercised | | Exercised | | | (90,000 | ) | | | 0.01 | | | | (90,000 | ) | | | 0.01 | | | | Adjustment | | | (4,630 | ) | | | 1.50 | | | | (4,630 | ) | | | 1.50 | | Outstanding March 31, 2025 | | | | | 3,340,834 | | | | 0.15 | | | | 3,340,834 | | | | 0.15 | |
|