v3.26.1
Warrant Liabilities
6 Months Ended
Jun. 30, 2026
Warrant Liabilities [Abstract]  
Warrant liabilities
10.Warrant liabilities

 

The Corporation has warrants classified as financial liabilities as they are not considered to be indexed to the common shares of the Corporation, due to the exercise price of the warrants denominated in a currency other than the Corporation’s functional currency. In addition, during the six months ended June 30, 2026, the Corporation issued a warrant in respect of 269,231 SV Shares that do not meet the criteria for equity classification because they include provisions that could require the Corporation to redeem the warrants for cash upon expiration if specified market conditions are not met, resulting in a potential obligation to transfer cash that is outside the Corporation’s control. Therefore, the Corporation records these warrants as financial liabilities measured at fair value upon initial recognition. At each subsequent reporting date, the warrants are re-measured at fair value and the change in fair value is recognized through profit or loss. Upon warrant exercise, the fair value previously recognized in warrant liabilities is transferred from warrant liabilities to additional paid-in capital.

 

The following table summarizes the changes in the warrant liabilities for the Corporation’s warrants for the periods ended June 30, 2026 and December 31, 2025:

 

   Number of
warrants
   Amount 
Balance, December 31, 2024   3,636,363   $3,040,494 
Warrants issued   1,492,190    3,215,255 
Warrants exercised   (3,653,410)   (7,324,588)
Revaluation of warrant liabilities   
-
    3,110,015 
Foreign currency translation   
-
    256,754 
Balance, December 31, 2025   1,475,143    2,297,930 
Warrants issued   269,231    599,039 
Warrants exercised   (663,899)   (2,750,086)
Revaluation of warrant liabilities   
-
    4,250,772)
Foreign currency translation   
-
    (147,314)
Balance, June 30, 2026   1,080,475   $4,250,341 

 

The fair value of the Corporation’s warrants issued during the six months ended June 30, 2026 were determined using the Monte Carlo simulation model with the following assumptions: expected life of 5 years; risk-free rate of 3.65%; expected volatility of 120.57%; and dividend yield of 0%. On April 22, 2026, the warrants were exercised and remeasured with the following assumptions: expected life of 4.83 years; risk-free rate of 3.77%; expected volatility of 112.73%; and dividend yield of 0%. The Corporation determined the fair value of the warrant liability based on based on Geometric Brownian Motion, which reflected our estimates regarding the probability and timing of events that could result in payments to the warrant holder or the exercise of the warrants.

The fair value of the Corporation’s warrants determined using the Black-Scholes pricing model was determined with the following weighted average assumptions:

 

   As at
June 30,
2026
   As at
December 31,
2025
 
Spot price (in CAD$)  $7.66   $3.50 
Risk-free interest rate   2.79%   2.64%
Expected annual volatility   129%   121%
Expected life (years)   1.85    2.48 
Dividend   nil    nil 

 

The following table reflects the Corporation’s warrants classified as liabilities outstanding and exercisable as at June 30, 2026.

 

Expiry date  SV Shares underlying Warrants
outstanding
and
exercisable
   Exercise
price
 
August 15, 2027   431,818   US$2.00 
February 7, 2028   456,349   US$3.66 
July 21, 2030   192,308   US$3.59 
    1,080,475