v3.26.1
10. SHARE CAPITAL
12 Months Ended
Dec. 31, 2025
Notes  
10. SHARE CAPITAL

10.SHARE CAPITAL 

 

All share amounts have been adjusted, where applicable, to reflect the 1-for-6 reverse stock split of the Company’s Common Shares completed on July 1, 2024. The Company’s share capital consists of Common Shares, Preferred Shares and Super Voting Shares. Certain share issuances were made to related parties and are further disclosed in Note 15.

 

Common Shares

 

The Company is authorized to issue an unlimited number of Common Shares with a par value of $0.30 per share. Each Common Share carries one vote. Holders of Common Shares are entitled to dividends when declared by the Board of Directors and, on liquidation, to share rateably in the remaining assets of the Company after settlement of liabilities and amounts payable to holders of shares ranking in priority.

 

The Company had the following transactions for the issued and outstanding Common Shares during 2025.

 

Transaction type

Number of
Common Shares

Balance as of January 1, 2024, after reverse stock split adjustment

17,016,486   

Issued for cash under share / unit purchase agreements

291,829   

Issued for acquisitions of entities under common control

1,500,000   

Issued for patent acquisitions under common control

1,100,000   

Issued for debt conversions and financing arrangements

4,651,117   

Issued for director, advisory and other services

541,692   

Balance as of December 31, 2024

25,101,124   

Issued on exercise of warrants

1,350,000   

Issued for indoor drone technology acquisition*

3,000,000   

Issued for cash, debt conversions and financing arrangements

18,465,000   

Issued for director services

104,761   

Balance as of December 31, 2025

48,020,885   

 

* The 3,000,000 Common Shares issued for indoor drone technology were issued to related parties and are pending minority shareholder approval. The Company should assess, based on the legal terms of issuance and the shareholder approval requirement, whether these shares should be presented as issued and outstanding share capital or as shares to be issued / another appropriate equity classification until approval is obtained.

 

The carrying amount of Common Share capital was $14,406,266 as of December 31, 2025 and $7,530,337 as of December 31, 2024.

 

Significant Common Share issuances during 2025

 

During the year ended December 31, 2025, the Company issued Common Shares as follows:

 

Nature of issuance

Number of
Common Shares

Exercise of warrants by GG Mars Capital, Inc.

200,000   

Exercise of warrants by Jennings Family Investments, Inc.

200,000   

Exercise of warrants by Nancy Cowden

600,000   

Exercise of warrants by LoneStella, LLC

350,000   

Total shares issued on exercise of warrants

1,350,000   

Issued to Shaun Passley, PhD for indoor drone technology

1,000,000   

Issued to Epazz, Inc. for indoor drone technology

2,000,000   

Total shares issued for indoor drone technology

3,000,000   

Issued to GG Mars Capital, Inc. for cash / financing arrangements

2,330,000   

Issued to Star Financial Corporation for cash / financing arrangements

2,745,000   

Issued to Jennings Family Investments, Inc. for cash / financing arrangements

11,200,000   

Issued to LoneStella, LLC for cash / financing arrangements

1,353,000   

Issued to Nancy Cowden for cash / financing arrangements

837,000   

Total shares issued for cash / financing arrangements

18,465,000   

Issued to directors for services

104,761   

Total Common Shares issued during 2025

22,919,761   

 

The Common Shares issued to directors for services during 2025 were measured at the fair value of the shares issued at the grant date and recognized as share-based compensation in accordance with IFRS 2.

 

Significant Common Share issuances during 2024

 

During the year ended December 31, 2024, the Company completed a 1-for-6 reverse stock split of its Common Shares. The comparative share numbers have been adjusted to reflect the reverse stock split.

 

During 2024, the Company issued Common Shares for share / unit purchase agreements, acquisitions under common control, patent acquisitions under common control, director and advisory services, and debt conversions / financing arrangements. The Company issued 291,829 units for cash, with each unit consisting of one Common Share and one warrant. The Company also issued Common Shares to related parties in connection with the acquisitions of ZooOffice, Inc., Ecker Capital, Inc. and certain drone patents, and in connection with debt conversions and financing arrangements.

 

The Common Shares issued for director, advisory and other services were measured at the fair value of the shares issued at the grant date and recognized in accordance with IFRS 2.

 

Preferred Shares

The Company is authorized to issue 100,000,000 Preferred Shares with a stated value of $3.00 per share. Preferred Shares are non-voting. Each Preferred Share is convertible into three Common Shares. Holders of Preferred Shares are entitled to dividends when declared by the Board of Directors and have priority over Common Shares on liquidation, after settlement of liabilities.

 

The movement in issued and outstanding Preferred Shares was as follows:

 

Particulars

Number of
Preferred Shares

Balance as of January 1, 2024

Issued for acquisitions of entities under common control

1,300,000   

Issued for patent acquisitions under common control

14,650,000   

Issued as loan origination consideration

1,200,000   

Balance as of December 31, 2024

17,150,000   

Issued to Shaun Passley, PhD as bonus compensation for services

120,000   

Balance as of December 31, 2025

17,270,000   

 

During the year ended December 31, 2025, the Company issued 120,000 Preferred Shares to Shaun Passley, PhD as bonus compensation for services rendered to the Company. The issuance was accounted for as share-based compensation in accordance with IFRS 2.

 

The carrying amount of Preferred Share capital was $51,810,000 as of December 31, 2025 and $51,450,000 as of December 31, 2024.

 

Super Voting Shares

 

The Company is authorized to issue 23,000,000 Super Voting Shares with a stated value of $30.00 per share. Each Super Voting Share carries 1,000 votes. Holders of Super Voting Shares are entitled to dividends when declared by the Board of Directors and have liquidation priority after settlement of liabilities and amounts payable to holders of Preferred Shares, but before Common Shares.

 

The movement in issued and outstanding Super Voting Shares was as follows:

 

 

Particulars

Number of
Super Voting Shares

Balance as of January 1, 2024

—   

Issued for acquisitions of entities under common control

8,000   

Issued for patent acquisitions under common control

52,000   

Balance as of December 31, 2024

60,000   

Issued during the year

—   

Balance as of December 31, 2025

60,000   

 

The carrying amount of Super Voting Share capital was $1,800,000 as of December 31, 2025 and $1,800,000 as of December 31, 2024.

 

Related party share issuances

 

During the years ended December 31, 2025, and 2024, certain Common Shares, Preferred Shares and Super Voting Shares were issued to related parties, including Shaun Passley, PhD, Epazz, Inc., Ameritek Ventures, Inc., GG Mars Capital, Inc., Star Financial Corporation, Jennings Family Investments, Inc. and LoneStella, LLC. These transactions are disclosed in Note 15.

Potential Common Shares arising from the conversion of Preferred Shares, warrants and convertible debt are disclosed in the relevant notes on warrants, loans payable and derivative financial liabilities.

 

Warrants

 

The Company has issued warrants in connection with subscription receipts, share purchase agreements and debt financing arrangements. Warrants are classified as equity or financial liabilities in accordance with IAS 32 based on the specific terms of each instrument.

 

The movement in warrants outstanding was as follows:

 

Particulars

Number
of warrants

Outstanding as of December 31, 2024

2,955,551   

Exercised during the year

(1,350,000)  

Issued during the year

—   

Expired / forfeited during the year

—   

Outstanding as of December 31, 2025

1,605,551   

 

During the year ended December 31, 2025, 1,350,000 warrants were exercised, comprising 200,000 warrants exercised by GG Mars Capital, Inc., 200,000 warrants exercised by Jennings Family Investments, Inc., 600,000 warrants exercised by Nancy Cowden and 350,000 warrants exercised by LoneStella, LLC. The exercise prices were based on the terms of the respective warrant agreements which were at USD 1.77 per warrant.

 

The warrants outstanding as of year end were as follows:

 

Issue date

Holder / category

Reason for issuance

Exercise price

2025

2024

September 19, 2020

Various

Subscription / OSE listing

CAD $0.90

22,056   

22,056   

February 15, 2022

Propal Investments, LLC

Debt issuance

CAD $12.00

41,666   

41,666   

July 23, 2024

Star Financial Corporation

Share purchase agreement

USD $10.28

49,088   

49,088   

July 23, 2024

GG Mars Capital, Inc.

Share purchase agreement

USD $10.28

55,396   

55,396   

July 23, 2024

Jacob D. Sherman

Share purchase agreement

USD $10.28

9,728   

9,728   

July 23, 2024

Nancy Cowden

Share purchase agreement

USD $10.28

116,732   

116,732   

July 23, 2024

LoneStella, LLC

Share purchase agreement

USD $10.28

60,885   

60,885   

October 9, 2024

GG Mars Capital, Inc.

Debt origination consideration

USD $1.77

300,000   

500,000   

October 9, 2024

Star Financial Corporation

Debt origination consideration

USD $1.77

500,000   

500,000   

October 9, 2024

Jennings Family Investments, Inc.

Debt origination consideration

USD $1.77

300,000   

500,000   

October 9, 2024

LoneStella, LLC

Debt origination consideration

USD $1.77

150,000   

500,000   

October 9, 2024

Nancy Cowden

Debt origination consideration

USD $1.77

-   

600,000   

Total warrants outstanding

 

 

 

1,605,551   

2,955,551   

 

 

The warrants issued in connection with the October 2024 debt financing arrangements were valued using the Black-Scholes option pricing model. The valuation considered, among other inputs, the Company’s share price at the grant date, expected life, risk-free rate, expected volatility and dividend yield. The initial fair value of these warrants was determined to be $751,000 were classified in equity.

 

The warrants outstanding as of December 31, 2025 had the following exercise price profile:

 

Warrants

Exercise price currency

Exercise price

Status based on
December 31, 2025 share price

291,829

USD

$10.28

Out of the money

41,666

CAD

$12.00

Out of the money

22,056

CAD

$0.90

In the money

1,250,000

USD

$1.77, or lower amount based on agreement terms

In the money

1,605,551