v3.25.2
Derivative Financial Instruments
6 Months Ended
Jun. 30, 2025
Derivative Financial Instruments [Abstract]  
DERIVATIVE FINANCIAL INSTRUMENTS

NOTE 4 - DERIVATIVE FINANCIAL INSTRUMENTS

 

Warrants have an exercise price in Canadian dollars while the Company’s functional currency is US dollars. Therefore, in accordance with ASU 815 - Derivatives and Hedging, the Warrants have a derivative liability value.

  

The value of the January 2023 Warrants of $1,762,488 has been calculated on the date of issuance of January 20, 2023, using Black-Scholes valuation technique. The warrant liability was valued at $122,588 and $364,056 as of June 30, 2025 and December 31, 2024, respectively with the following assumptions:

 

   1/20/23   12/31/24   6/30/25 
Fair market value of common stock  $1.13   $0.81   $0.95 
Exercise price  $1.71   $1.60   $1.69 
Term   3 years    1.1 years    0.6 years 
Volatility range   84.1%   79.2%   63.7%
Risk-free rate   3.8%   4.2%   4.3%