| EQUITY |
The
Company is authorized to issue an unlimited number of voting common shares and non-voting common shares, each without par value.
At June 30, 2026, 54,069,407 voting common shares and 2,312,243 non-voting common shares were issued and outstanding, for a total
of 56,381,650 common shares.
Share
capital increased by $10,798,100 during the three months ended June 30, 2026 and by $27,632,943 during the nine months ended June
30, 2026. The three-month movements reflected 898,280 restricted share units settled under FAR Holdings arrangements; exercises
of 745,606 stock options; exercises of 745,606 JGB First Warrants on a cashless basis; conversion of $600,000 of JGB principal
into 150,000 common shares; conversion of $125,000 of October 2025 note principal, together with accrued interest, into 34,410
common shares; and related fair-value transfers to share capital.
Contributed
surplus increased by $3,116,049 during the three months ended June 30, 2026 and by $3,927,216 during the nine months ended June
30, 2026, reflecting share-based compensation expense, reclassifications on exercises and settlements and other equity-award movements.
The
following tables reconcile common shares, stock options, restricted share units and warrants. Three-month opening balances are
at March 31, 2026 and nine-month opening balances are at September 30, 2025.
| Schedule of Common share continuity |
|
|
|
|
|
|
|
|
| Common
share continuity | |
Three
months
ended
June
30,
2026 | | |
Nine
months
ended
June
30,
2026 | |
| | |
| # | | |
| # | |
| | |
| | | |
| | |
| Opening
common shares | |
| 53,953,354 | | |
| 42,629,626 | |
| Subscriptions | |
| — | | |
| 375,000 | |
| Restricted share
units settled | |
| 898,280 | | |
| 6,840,898 | |
| Advisory shares | |
| — | | |
| 175,000 | |
| Shares issued in
the reverse takeover and debt settlements | |
| — | | |
| 4,362,954 | |
| Convertible notes
and debt converted | |
| 184,410 | | |
| 402,566 | |
| Warrants exercised | |
| 600,000 | | |
| 850,000 | |
| Stock
options exercised | |
| 745,606 | | |
| 745,606 | |
| Closing
common shares | |
| 56,381,650 | | |
| 56,381,650 | |
| Schedule of Option continuity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Option
continuity | |
Three
months ended June 30, 2026 | | |
Three
months ended June 30, 2026 WAEP | | |
Nine
months ended June 30, 2026 | | |
Nine
months ended June 30, 2026 WAEP | |
| | |
| # | | |
| $ | | |
| # | | |
| $ | |
| | |
| | | |
| | | |
| | | |
| | |
| Outstanding
at beginning of period | |
| 1,018,033 | | |
| 2.22 | | |
| 908,033 | | |
| 2.05 | |
| Granted | |
| 454,546 | | |
| 5.55 | | |
| 614,546 | | |
| 4.91 | |
| Forfeited or cancelled | |
| — | | |
| — | | |
| (50,000 | ) | |
| 2.00 | |
| Exercised | |
| (745,606 | ) | |
| 2.04 | | |
| (745,606 | ) | |
| 2.04 | |
| Correction
of fractional legacy records | |
| 300 | | |
| — | | |
| 300 | | |
| — | |
| Outstanding
and exercisable at end of period | |
| 727,273 | | |
| 4.48 | | |
| 727,273 | | |
| 4.48 | |
At
June 30, 2026, the exercise prices of outstanding and exercisable options ranged from $4.00 to $5.55 per share, the weighted-average
exercise price was $4.48 per share and the weighted-average remaining contractual life was 1.50 years.
| Schedule of Restricted-share-unit | |
Three
months ended June | | |
Nine months
ended June | |
| Restricted-share-unit
continuity | |
30,
2026 | | |
30,
2026 | |
| | |
| # | | |
| # | |
| Outstanding
at beginning of period | |
| 200,000 | | |
| 4,847,610 | |
| Granted | |
| 1,673,280 | | |
| 2,968,280 | |
| Settled
in common shares | |
| (898,280 | ) | |
| (6,840,890 | ) |
| Outstanding
at end of period | |
| 975,000 | | |
| 975,000 | |
| Vested at end of
period | |
| 775,000 | | |
| 775,000 | |
| Unvested
at end of period | |
| 200,000 | | |
| 200,000 | |
The
425,000 restricted share units granted on June 22, 2026 were vested at June 30, 2026 and settled in common shares on July 6, 2026.
Warrant
continuitySchedule of Warrant | |
Three
months ended
June 30,
2026 | | |
Three
months ended June 30, 2026 WAEP | | |
Nine
months ended
June 30,
2026 | | |
Nine
months ended June 30, 2026 WAEP | |
| | |
| # | | |
| $ | | |
| # | | |
| $ | |
| | |
| | | |
| | | |
| | | |
| | |
| Outstanding
at beginning of period | |
| 2,947,229 | | |
| 1.04 | | |
| 1,955,986 | | |
| 0.10 | |
| Granted | |
| — | | |
| — | | |
| 1,339,170 | | |
| 2.43 | |
| Exercised | |
| (600,000 | ) | |
| 0.10 | | |
| (850,000 | ) | |
| 0.10 | |
| Expired | |
| — | | |
| — | | |
| (97,927 | ) | |
| 3.60 | |
| Outstanding
at end of period | |
| 2,347,229 | | |
| 1.28 | | |
| 2,347,229 | | |
| 1.28 | |
|