v3.26.1
Note 14 - Warrants
6 Months Ended
Jun. 30, 2026
Notes to Financial Statements  
Warrant Disclosure [Text Block]

Note 14 - Warrants

 

On June 17, 2026, the Company entered into a Securities Purchase Agreement with an investor. The terms of the agreement provided for the issuance of 208,333 units at a price of $1.20 per unit. Each unit consisted of one share of common stock with a par value of $0.001 per share and one warrant to purchase one share of common stock, par value $0.001 per share, at an exercise price of $1.50 per share. The warrants were immediately exercisable and expire on July 17, 2031. The warrants contained a cashless feature, in which the holder was entitled to receive 1.4 shares of common stock for each warrant exercised without transfer of cash. The Company determined the fair value provided to the investor at the date of the agreement using the Black-Scholes model. The investor immediately exercised the cashless feature of the warrants on June 17, 2026.

 

On December 11, 2025, the Company entered into a warrant inducement agreement with the holder of existing warrants to purchase an aggregate of 2,194,526 shares at a reduced exercise price of $2.90. Pursuant to the inducement, the existing holder of the existing warrants received 3,840,421 inducement warrants, and the Company received $6,364,000 from the exercise of the existing warrants. As a result of the inducement and subsequent exercise, the Company determined the incremental fair value provided to the holder from both the adjustment in exercise price of the existing warrants and the fair value of the inducement warrants issued using the Black Scholes model. The total incremental value of $4,485,000 is recorded as a non-cash deemed dividend as a reduction of additional paid-in capital based on the Company’s history of net operating losses. The proceeds of the warrant inducement and issuance of 916,000 shares of common stock are recorded as additional paid-in capital. During December 2025, the Company partially satisfied its obligation to issue 636,526 shares of common stock. During January 2026, the Company satisfied its remaining obligation to issue 642,000 shares of common stock. Shares subsequently issued after the inducement agreement are recorded as additional paid-in capital.

 

On September 2, 2025, the Company entered into a consulting agreement with a third party to perform certain services for a six-month period in exchange for both cash consideration and the issuance of warrants. The warrant agreement was issued on March 2, 2026 and is exercisable to purchase up to 100,000 shares for $4.00 per share and 100,000 shares of common stock at $5.00 per share. The warrants expire two years from the date of issuance. The Company determined the fair value provided to the holder at the date of the consulting agreement using the Black-Scholes model, as the warrants were earned by the holder over the term of the consulting agreement. For the fiscal year ended  December 31, 2025, the Company recognized $216,000 as a component of general and administrative expense. For the six months ended June 30, 2026, the Company recognized $108,000 as a component of general and administrative expense.

 

The Company commenced its Regulation A offering pursuant to which it offered up to 3,100,000 units at a price of $3.25 per unit. Each unit consisted of one share of 8% Series C Convertible Preferred Stock, par value $0.001 per share (the “Series C Preferred Stock”), and one warrant to purchase one share of common stock, par value $0.001 per share, at an exercise price of $4.50 per share. 

 

On June 13, 2025, the Company completed the initial closing of the Regulation A offering. On October 15, 2025, the Company completed the Regulation A offering, pursuant to which it sold an aggregate of 3,074,586 units for gross proceeds of approximately $9.99 million, before deducting fees and expenses. The proceeds from the Regulation A offering are recorded as additional paid-in capital. Through  June 30, 2026, the Company issued 3,074,586 warrants to investors. During the six months ended June 30, 2026, the Company received $54,107 of previously escrowed proceeds related to the Regulation A offering.

 

On February 27, 2025, the Company entered into a warrant inducement agreement (the “Inducement Agreement”) with the holder of existing warrants to purchase an aggregate of 1,295,000 shares for a reduced exercise price of $0.5198 per share. Pursuant to the Inducement Agreement, the exercising holder of the existing warrants received 1,425,000 inducement warrants, and the Company received $6,731,000 from the exercise of the existing warrants, before deducting placement agent fees and other offering expenses payable by the Company. As a result of the inducement and subsequent exercise, the Company determined the incremental fair value provided to the holder from the inducement warrants issued using the Black Scholes model. The total incremental fair value of $7,602,000, is recorded as a non-cash deemed dividend. The proceeds of the warrant inducement and issuance of 1,295,000 shares of common stock are recorded as additional paid-in capital. The Company registered the shares of common stock issuable upon the exercise of the inducement warrants on a registration statement on Form S-1 (File No. 333-286255) declared effective by the Securities and Exchange Commission on April 3, 2025.

 

During the year ended December 31, 2024, in connection with the sale of 237,224 shares of common stock, the Company also sold 147,789 pre-funded warrants and issued 770,026 warrants exercisable for a total of 770,026 shares of common stock for $0.001 and $7.40, respectively, per share. The Company received net proceeds of $1,093,492 associated with the sale of the pre-funded warrants. The pre-funded warrants are immediately exercisable until all of the pre-funded warrants are exercised. During the same period, 147,789 pre-funded warrants were exercised for 147,789 shares of common stock for $150.

 

During the year ended December 31, 2024, the Company closed a sale of 95,000 shares of common stock. In connection with the sale of common stock, the Company issued 190,000 warrants. The warrants have an exercise price of $4.00 and an expiration date of September 21, 2029.

 

During the year ended December 31, 2023, the Company and a stock options holder agreed to cancel all 40,000 stock options in exchange for extending the exercisable period of 30,000 warrants to December 31, 2024. Later in the year ended December 31, 2023, the expiration date for these warrants was extended to December 31, 2026, and the stock option holder was issued an additional 40,000 restricted stock units.

 

As of  June 30, 2026, the Company has the following warrants outstanding:

 

Remaining

Exercise

Number

Contractual

price

outstanding

Life (Years)

Expiry date

$

3.00

3,840,421

4.95

June 12, 2031

$

4.00

100,000

1.67

March 2, 2028

$

5.00

100,000

1.67

March 2, 2028

$

4.50

3,074,587

1.96 - 2.32

June 13, 2028 – October 24, 2028

$

4.00

190,000

3.23

September 21, 2029

$

40.00

30,000

0.50

December 31, 2026

7,335,008

3.63

 

The average remaining contractual life of outstanding warrants that expire is 3.63 years.

 

 

 

June 30, 2026

 

 

December 31, 2025

 

 

 

Number of

 

 

Weighted

 

 

Number of

 

 

Weighted

 

 

 

warrants

 

 

average price

 

 

warrants

 

 

average price

 

Balance, beginning of year

 

 

7,335,008

 

 

$

3.85

 

 

 

2,291,276

 

 

$

6.35

 

Issuance

 

 

291,667

 

 

$

1.50

 

 

 

8,539,508

 

 

$

4.16

 

Expired

 

 

-

 

 

$

-

 

 

 

(6,250

)

 

$

24.00

 

Exercise

 

 

(291,667

)

 

$

(1.50

)

 

 

(3,489,526

)

 

$

6.22

 

Balance, end of period

 

 

7,335,008

 

 

$

3.85

 

 

 

7,335,008

 

 

$

3.85