Schedule of Stock Options |
A summary of the stock options as of June 30, 2025,
and changes during the periods are presented below:
| | | | | | | | Weighted | | | | | | | | | | | | | Average | | | | | | | | | | Weighted | | | Remaining | | | | | | | | | | Average | | | Contractual | | | Aggregate | | | | Number of | | | Exercise | | | Life | | | Intrinsic | | | | Options | | | Price | | | (Years) | | | Value | | Balance at December 31, 2023 | | | 5,010,002 | | | $ | 1.48 | | | | 2.43 | | | $ | 0 | | Exercised | | | 0 | | | | 0 | | | | 0 | | | | 0 | | Issued | | | 3,000,000 | | | | C$1.11 | | | | 0 | | | | 0 | | Canceled | | | (840,000 | ) | | | C$1.93 | | | | 0 | | | | 0 | | Balance at December 31, 2024 | | | 7,170,002 | | | $ | 1.12 | | | | 2.58 | | | | 0 | | Exercised | | | 0 | | | | 0 | | | | 0 | | | | 0 | | Issued | | | 0 | | | | 0 | | | | 0 | | | | 0 | | Canceled | | | 0 | | | | 0 | | | | 0 | | | | 0 | | Balance at June 30, 2025 | | | 7,170,002 | | | $ | 1.18 | | | | 2.08 | | | $ | 426,966 | | Options exercisable at June 30, 2025 | | | 5,503,335 | | | $ | 1.29 | | | | 1.55 | | | $ | 199,683 | |
|
Schedule of Outstanding Warrants |
Total outstanding warrants of 3,662,573 as of June 30, 2025, were as follows:
| | Warrants Issued | | | Total | | Warrants issued (includes expired warrants) | | | 27,433,335 | | | | 3,777,784 | | | | 3,362,573 | | | | 336,257 | | | | 300,000 | | | | | | Issued date | | | 10/26/2020 | | | | 3/4/2021 | | | | 1/20/2023 | | | | 1/20/2023 | | | | 2/26/2024 | | | | | | Expiration date | | | 10/26/2024 | | | | 3/4/2024 | | | | 1/20/2026 | | | | 1/20/2024 | | | | 2/26/2029 | | | | | | Exercise price (Canadian $) | | $ | 1.80 | | | $ | 2.80 | | | $ | 2.30 | | | $ | 1.71 | | | $ | 0.62 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at December 31, 2023 | | | 27,225,001 | | | | 3,777,784 | | | | 3,362,573 | | | | 336,257 | | | | 0 | | | | 34,701,615 | | Exercised | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | Issued | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 300,000 | | | | 300,000 | | Expired | | | (27,225,001 | ) | | | (3,777,784 | ) | | | 0 | | | | (336,257 | ) | | | 0 | | | | (31,339,042 | ) | Balance at December 31, 2024 | | | 0 | | | | 0 | | | | 3,362,573 | | | | 0 | | | | 300,000 | | | | 3,662,573 | | Exercised | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | Issued | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | Expired | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | Balance at June 30, 2025 | | | 0 | | | | 0 | | | | 3,362,573 | | | | 0 | | | | 300,000 | | | | 3,662,573 | |
|