| | |
Page
|
| |||
| | | | S-iii | | | |
| | | | S-iv | | | |
| | | | S-v | | | |
| | | | S-vi | | | |
| | | | S-1 | | | |
| | | | S-5 | | | |
| | | | S-6 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-26 | | | |
| | | | S-27 | | | |
| | | | S-33 | | | |
| | | | S-35 | | | |
| | | | S-35 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 14 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 33 | | |
| | |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 19,141 | | | | | $ | | | |
Liabilities: | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Trade and other payables
|
| | | $ | 5,924 | | | | | $ | 5,924 | | |
Lease liabilities
|
| | | | 11 | | | | | | 11 | | |
CWA settlement payable
|
| | | | 1,000 | | | | | | 1,000 | | |
Non-Current Liabilities
|
| | | | | | | | | | | | |
CWA settlement payable
|
| | | | 2,000 | | | | | | 2,000 | | |
Total Liabilities
|
| | | $ | 8,935 | | | | | $ | 8,935 | | |
Equity: | | | | | | | | | | | | | |
Common shares
|
| | | $ | 674,633 | | | | | | | | |
Additional paid-in capital
|
| | | | 31,304 | | | | | | | | |
Accumulated deficit
|
| | | | (603,386) | | | | | | | | |
Total Shareholders’ Equity
|
| | | $ | 102,551 | | | | | | | | |
Total Capitalization
|
| | | $ | 102,551 | | | | | $ | | | |
|
Public offering price per common share
|
| |
|
| | | $ | | | ||||
|
Net tangible book value per common share as of March 31, 2025
|
| | | $ | 1.44 | | | | | | | | |
|
Increase in pro forma net tangible book value per common share attributable to existing
shareholders |
| | | $ | | | | | | | | | |
|
Pro forma as-adjusted net tangible book value per common share immediately after this
offering |
| | | | | | | | | $ | | | |
|
Dilution per common share to purchasers of common shares in this offering
|
| | | | | | | | | $ | | | |
Name
|
| |
Number of
common shares |
| |||
National Bank Financial Inc.
|
| |
|
| |||
BMO Capital Markets Corp.
|
| | | | | | |
Total
|
| | | | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 14 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 33 | | |