v3.26.1
Stockholders' Equity (Tables)
6 Months Ended
Jun. 30, 2026
Stockholders' Equity  
Schedule of shares to be issued

  ​ ​ ​

Shares

  ​ ​ ​

Amount

  ​ ​ ​

Description

 

80,000 shares of common stock to be issued as compensation to advisers and consultants. These were recorded at fair value of $52,000, based on the market price of the Company’s stock on the date of issue.

Services

115,000

$

73,000

35,000 to be issued as settlement of the amount due for website development services amounting to $247,306. The fair value of the shares on the date of settlement was $21,000, resulting in a gain on settlement amounting to $226,306 during the year ended December 31, 2017.

Private placements

 

346,296

$

18,787

 

Consideration for private placements with the fair value based on cash proceeds received. Proper allocation between common stock and additional paid-in capital of the amount received will be completed in the period when the shares are issued.

Settlement of loans of CannaKorp

 

930,240

$

80,838

 

Refer to Note 8 for details.

Agreement with Serious Seeds

 

249,984

$

2,814

 

As consideration for intellectual property rights granted by Smit. The fair value is based on the market price of the Company’s stock on the date of issue as per the agreement.

 

1,641,520

$

175,439

Schedule of fair value of the warrants

  ​ ​ ​

As at

  ​ ​ ​

As at

  ​ ​ ​

As at

  ​ ​ ​

As at

December 31, 

September 30, 

June 30, 

March 31, 

2025

2025

2025

2025

Forfeiture rate

 

0%

0%

0%

0%

Stock price

$0.002

$0.002

$0.002

$0.002

Exercise price

$0.350

$0.350

$0.350

$0.350

Volatility

358%

358%

358%

358%

Risk free interest rate

3.59%

3.83%

3.96%

4.03%

Expected life (years)

0.05 to 0.68

0.01 to 1.93

0.01 to 1.18

0.01 to 1.43

Expected dividend rate

0%

0%

0%

0%

During quarter

During quarter

During quarter

During quarter

ended

ended

ended

ended

  ​ ​ ​

December 31, 2025

  ​ ​ ​

September 30, 2025

  ​ ​ ​

June 30, 2025

  ​ ​ ​

March 31, 2025

Forfeiture rate

 

0%

0%

0%

0%

Stock price

$0.002 to $0.003

$0.002 to $0.003

$0.002 to $0.003

$0.002 to $0.003

Exercise price

$0.350

$0.350

$0.350

$0.350

Volatility

476%

476%

476%

476%

Risk free interest rate

4.10% to 4.98%

4.10% to 4.98%

3.66% to 4.60%

3.66% to 4.60%

Expected life (years)

2

2

2

2

Expected dividend rate

0%

0%

0%

0%

Fair value of warrants

$0

$0

$0

$0