Schedule of Changes to Derivative Liabilities
| | |
December 31, 2025 | | |
June 30, 2025 | |
| | |
| $ | | |
| $ | |
| Balance, beginning of period | |
| 111,913 | | |
| 305,025 | |
| Fair value of derivative liability on date of issuance | |
| — | | |
| 129,440 | |
| Fair value changes of derivative liability – Finders’ Warrants | |
| 1,527 | | |
| (38,060 | ) |
| Fair value changes of derivative liability – Incentive Warrants | |
| — | | |
| (11,754 | ) |
| Fair value changes of derivative liability – Settlement Warrants | |
| (30,164 | ) | |
| (160,622 | ) |
| Fair value changes of derivative liability – Agents’ Warrants | |
| (2,735 | ) | |
| (37,803 | ) |
| Fair value changes of derivative liability – Performance Warrants | |
| — | | |
| (946 | ) |
| Fair value changes of derivative liability – Octagon Warrants | |
| (55,745 | ) | |
| (73,367 | ) |
| Balance, end of period | |
| 24,796 | | |
| 111,913 | |
|