v3.25.2
STOCKHOLDERS’ EQUITY
6 Months Ended
Jun. 30, 2025
Equity [Abstract]  
STOCKHOLDERS’ EQUITY

NOTE 6 – STOCKHOLDERS’ EQUITY

 

The Company was formed with one class of common stock, $0.0001 par value, and is authorized to issue 100,000,000 common shares and one class of preferred stock, $0.0001 par value, and is authorized to issue 10,000,000 preferred shares. Voting rights are not cumulative and, therefore, the holders of more than 50% of the common stock could, if they chose to do so, elect all of the directors of the Company.

 

On October 3, 2024, the Company entered into a common stock purchase agreement (the “Purchase Agreement”) with an institutional investor (the “Investor”), which provides that the Company may sell to the Investor up to $25,000,000 of the Company’s common stock for the duration of the Purchase Agreement. Additionally, the Company and the Investor entered into a registration rights agreement (the “Registration Rights Agreement”), pursuant to which the Company agreed to file a registration statement with the Securities and Exchange Commission (the “SEC”) covering the resale of shares of Common Stock that would be issued to Investor under the Purchase Agreement. The Company filed a preliminary registration statement on Form S-1 on October 25, 2024, which was made effective by the SEC on November 8, 2024. As at June 30, 2025, $34,000 associated with the filing of Form S-1 was included in additional paid-in capital.

 

 

Under the terms and subject to the satisfaction of the conditions set forth in the Purchase Agreement, the Company has the right, but not the obligation, to sell to the Investor, and the Investor is obligated to purchase up to $25,000,000 of Common Stock. Such sales of Common Stock by the Company, if any, will be subject to certain limitations as set forth in the Purchase Agreement, and may occur from time to time, at the Company’s sole discretion, commencing on the date that all of the conditions to the Company’s right to commence such sales are satisfied. The Investor has no right to require the Company to sell any Common Stock to the Investor, but the Investor is obligated to make purchases as the Company directs, subject to satisfaction of the conditions set forth in the Purchase Agreement.

 

Upon entering into the Purchase Agreement, the Company agreed to issue to the Investor $250,000 worth of Common Stock (the “Commitment Shares”) as consideration for the Investor’s commitment to purchase shares of Common Stock upon the Company’s direction under the Purchase Agreement. The Company issued 30% of the Commitment Shares (27,356 shares) on October 4, 2024. An additional 30% of the Commitment Shares (44,431 shares) were issued to the Investor on February 6, 2025. The remaining 40% of the Commitment Shares were to be issued to Investor 180 days following the Commencement Date. The Company also agreed to pay the Investor up to $20,000 for its reasonable expenses under the Purchase Agreement.

 

During the six months ended June 30, 2025, the Company issued a total of 180,000 shares under the Purchase Agreement at an average cost of $1.60 per share for total proceeds of $288,149. The Company recognized $5,122 as share issuance costs associated with the issuance of 180,000 shares, which were initially included in prepaid expenses and other current assets.

 

Warrants

 

The changes in the number of warrants outstanding for the six months ended June 30, 2025, and for the year ended December 31, 2024, are as follows:

 

  

Six months ended

June 30, 2025

  

Year ended

December 31, 2024

 
  

Number of

warrants

  

Weighted average

exercise price

  

Number of

warrants

  

Weighted average

exercise price

 
                 
Warrants outstanding, beginning   11,894,537   $1.20    12,349,912   $1.20 
Warrants exercised   -    n/a    (455,375)  $1.20 
Warrants outstanding, ending   11,894,537   $1.20    11,894,537   $1.20 

 

Details of warrants outstanding as at June 30, 2025, are as follows:

 

Number of warrants

exercisable

   Expiry date 

Exercise

price

 
 391,739(1)  July 27, 2025  $1.20 
 2,754,824   August 28, 2025  $1.20 
 2,054,097   September 23, 2025  $1.20 
 55,373(2)  September 23, 2028  $1.20 
 4,646,267   October 18, 2025  $1.20 
 1,922,616   November 3, 2025  $1.20 
 69,621(2)  November 3, 2028  $1.20 
 11,894,537      $1.20 

 

(1) These warrants expired unexercised subsequent to June 30, 2025
(2) Agent warrants

 

At June 30, 2025, the weighted remaining average life of the warrants was 0.29 years.

 

 

Share-based compensation

 

During the three and six months ended June 30, 2025 and 2024, the Company recognized share-based compensation as follows:

 

             
   Three months ended
June 30,
   Six months ended
June 30,
 
   2025   2024   2025   2024 
Directors and CEO  $-   $245,767   $-   $491,534 
Officer – VP of Operations   -    175,000    116,667    350,000 
Consultants   116,667    116,667    233,334    233,334 
Total  $116,667   $537,434   $350,001   $1,074,868 

 

Officer – VP of Operations:

 

On February 24, 2023, the Company entered into a consulting agreement with the Company’s Vice President of Operations (the “VP Agreement”). The Company agreed to issue 2,000,000 shares of its common stock for the services. The shares vested ratably over a two-year period, beginning March 1, 2023, and vested shares were distributed quarterly. The fair value of the shares was $1,400,000 or $0.70 per share based on the trading price of the Company’s common stock on the date the service period began. As at June 30, 2025, the Company had distributed all the shares under the VP Agreement and no future compensation will be recognized for this award.

 

Consultants:

 

On February 24, 2023, the Company entered into two separate consulting agreements with consultants (the “Consulting Agreements”) in exchange for a total of 2,000,000 shares of its common stock. All shares vest ratably over three years, beginning March 1, 2023, and vested shares are distributed quarterly. The fair value of the shares was $1,400,000 or $0.70 per share based on the trading price of the Company’s common stock on the date the service period began. As at June 30, 2025, the Company had distributed a total of 1,555,556 shares under the Consulting Agreements.

 

Unvested compensation related to the Shares to be issued under the Consulting Agreements of $311,111 will be recognized over the next eight months.

 

Equity Incentive Plan

 

On May 5, 2025, the Board of Directors approved the Company’s 2025 Equity Incentive Plan (the “Plan”), which was subsequently approved by stockholders on June 27, 2025, at the Company’s annual meeting of shareholders. The Plan provides for the issuance of up to 2,800,000 common shares, with an annual increase of up to 4% of the Company’s outstanding common shares at the discretion of the Board. The Plan allows for the grant of incentive and nonqualified stock options, restricted stock, stock awards, and performance shares. As of the reporting date, no awards have been granted under the Plan.