v3.25.2
Warrants (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Warrants and Rights Note Disclosure [Abstract]    
Summary of Warrant Activity

Following is a summary of the warrant activity during the three months ended March 31, 2025 and 2024:

 

 

Number of Share Purchase Warrants

 

 

Weighted Average Exercise Price

 

Outstanding January 1, 2024

 

 

22,518,894

 

 

$

1.35

 

Issued

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

Expired

 

 

(4,838,707

)

 

 

1.24

 

Outstanding March 31, 2024

 

 

17,680,187

 

 

$

1.21

 

 

 

 

 

 

 

 

Outstanding January 1, 2025

 

 

17,732,764

 

 

$

1.21

 

Issued

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

Expired

 

 

 

 

 

 

Outstanding March 31, 2025

 

 

17,732,764

 

 

$

1.21

 

The following is a summary of share purchase warrants activities during the years ended December 31, 2024 and 2023:

 

 

Number of Share Purchase Warrants

 

 

Weighted Average Exercise Price

 

Outstanding January 1, 2023

 

 

19,633,911

 

 

$

1.18

 

Issued

 

 

10,142,874

 

 

 

1.00

 

Exercised

 

 

(2,727,083

)

 

 

0.48

 

Expired

 

 

(4,530,808

)

 

 

0.99

 

Outstanding December 31, 2023

 

 

22,518,894

 

 

$

1.35

 

Issued

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

Expired

 

 

(4,786,130

)

 

 

1.24

 

Outstanding December 31, 2024

 

 

17,732,764

 

 

$

1.21

 

 

Schedule of Common Stock Share Purchase Warrants Outstanding and Exercisable

As of March 31, 2025, the following share purchase warrants were outstanding and exercisable:

 

Outstanding

 

 

Exercise Price

 

Remaining life
(years)

 

 

Expiry Date

 

7,537,313

 

 

USD$1.50

 

 

1.08

 

 

April 29, 2026

 

10,195,451

 

 

USD$1.00

 

 

5.25

 

 

Jun 30, 2030

 

17,732,764

 

 

 

 

 

 

 

 

 

As of March 31, 2024, the following share purchase warrants were outstanding and exercisable:

 

Outstanding

 

 

Exercise Price

 

Remaining life
(years)

 

 

Expiry Date

 

7,537,313

 

 

USD$1.50

 

 

2.33

 

 

April 29, 2026

 

10,142,874

 

 

USD$1.00

 

 

6.50

 

 

June 30, 2030

 

17,680,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2024, the following share purchase warrants were outstanding and exercisable:

 

Outstanding

 

 

Exercise Price

 

Remaining life
(years)

 

 

Expiry Date

 

7,537,313

 

 

USD$1.50

 

 

1.33

 

 

April 29, 2026

 

10,195,451

 

 

USD$1.00

 

 

5.50

 

 

Jun 30, 2030

 

17,732,764

 

 

 

 

 

 

 

 

 

As of December 31, 2023, the following share purchase warrants were outstanding and exercisable:

 

Outstanding

 

 

Exercise Price

 

Remaining life
(years)

 

 

Expiry Date

 

4,838,707

 

 

USD$1.24

 

 

0.24

 

 

March 28, 2024

 

7,537,313

 

 

USD$1.50

 

 

2.33

 

 

April 29, 2026

 

10,142,874

 

 

USD$1.00

 

 

6.50

 

 

June 30, 2030

 

22,518,894

 

 

 

 

 

 

 

 

Summary of Fair Value of Warrants  

The fair value of the warrants were measured using the Monte Carlo pricing model. Significant inputs into the model as of August 2, 2023 are as follows:

 

Monte Carlo Assumptions

 

August 2, 2023

 

 

 

 

 

Exercise price

 

$

1.00

 

Warrant expiration date

 

June 30, 2030

 

Stock price

 

$

0.85

 

Interest rate (annual) (1)

 

 

4.21

%

Volatility (annual) (2)

 

 

50.0

%

Remaining term (years)

 

 

6.91

 

Annualized dividend yield (3)

 

 

0

%