v3.26.1
Warrants
12 Months Ended
Dec. 31, 2025
Warrants  
Warrants

 

16. Warrants

 

A continuity of the Company’s outstanding share purchase warrants for the year ended December 31, 2025, 2024, and 2023 is presented below:

 Summary of Changes in Warrants

   Number of
warrants
  

Weighted average

exercise price

(CAD)

 
Outstanding, December 31, 2022   4,077,508   $11.65 
Issued   1,480,545    9.40 
Expired   (2,000)   10.85 
Outstanding, December 31, 2023   5,556,054   $11.05 
Issued   6,963,840    0.90 
Exercised   (6,728)   0.45 
Expired   (2,509,712)   11.25 
Outstanding, December 31, 2024   10,003,454   $3.93 
Expired   (3,046,340)   10.89 
Outstanding, December 31, 2025   6,957,114   $0.89 

 

At December 31, 2025, the Company had the following outstanding share purchase warrants:

 Schedule of Purchase Warrants Outstanding

Outstanding   Exercise Price  Expiry Date
 2,646,475    0.90 CAD  May 28, 2026
 104,073    0.45 CAD  May 28, 2026
 1,228,445    0.90 CAD  May 31, 2026
 72,450    0.45 CAD  May 31, 2026
 306,496    0.90 CAD  June 10, 2026
 7,819    0.45 CAD  June 10, 2026
 452,556    0.90 CAD  June 19, 2026
 12,180    0.45 CAD  June 19, 2026
 1,694,520    0.90 CAD  June 28, 2026
 400,000    0.90 CAD  July 3, 2026
 30,000    0.90 CAD  July 5, 2026
 2,100    0.45 CAD  July 5, 2026
 6,957,114       

 

 

TRILLION ENERGY INTERNATIONAL INC.

Notes to the Consolidated Financial Statements

For the years ended December 31, 2025 and 2024

(Expressed in U.S. dollars) 

 

16. Warrants (continued)

 

As at December 31, 2025, the weighted average remaining contractual life of outstanding warrants is 0.44 years (December 31, 2024 – 1.17 years).

 

During the year ended December 31, 2024, the Company issued 5,369,573 warrants as part of units issued in private placements completed, 205,349 finder’s warrants pursuant to the private placements completed, and 1,388,918 warrants as part of units issued to settle debt and for services rendered.

 

The fair values for finder’s warrants granted during the year ended December 31, 2025, 2024, and 2023 have been estimated using the Black-Scholes option pricing model using the following weighted average assumptions:

 

   2025  2024  2023
Risk-free interest rate  N/A  3.744.20%  3.774.43%
Expected life (years)  N/A  2  2
Expected volatility  N/A  9293%  101104%
Dividend yield  N/A  0%  0%

 

The Company had previously issued warrants in connection with private placements, or debt settlements where the exercise price of such warrants was denominated in USD. As such, the warrants were classified as derivate liabilities.

 

As at December 31, 2023, the fair value of the warrants were remeasured at $Nil as all the warrants had expired. The Company recognized a gain on the fair value change of $4,827 for the year ended December 31, 2023.