SHARE CAPITAL (Tables)
|
12 Months Ended |
Jun. 30, 2026 |
|---|
| SHARE CAPITAL |
|
| Schedule of stock options |
| | | | | | | | | | Weighted average exercise | | | Number of options | | price (CAD$) | Balance, July 1, 2024 | | 3,773,000 | | $ | 3.11 | Options granted | | 1,810,333 | | | 1.58 | Options exercised | | (4,167) | | | 2.10 | Options forfeited | | (883,166) | | | 2.26 | Balance, June 30, 2025 | | 4,696,000 | | $ | 2.68 | Options granted | | 400,000 | | | 4.67 | Options exercised | | (900,027) | | | 3.04 | Options forfeited | | (381,335) | | | 2.42 | Balance, June 30, 2026 | | 3,814,638 | | $ | 2.83 |
|
| Schedule of fair value of options granted |
| | | | | | | | Years ended June 30, | | | | 2026 | | 2025 | | Risk free interest rate | | 2.43 | % | 2.76 | % | Expected volatility | | 71.49 | % | 70.35 | % | Expected life of options in years | | 2.75 | | 2.75 | | Estimated forfeiture rate | | 0.16 | | 0.14 | | Dividend yield | | Nil | | Nil | |
|
| Schedule of information about Stock options outstanding |
| | | | | | | | | | | | | | Number of options | | Weighted | | Number of options | | Weighted | Exercise | | outstanding as at | | average remaining | | exercisable as at | | average | prices (CAD$) | | June 30, 2026 | | contractual life (years) | | June 30, 2026 | | exercise price (CAD$) | $ | 1.58 | | 1,140,971 | | 3.62 | | 339,086 | | $ | 1.58 | | 2.10 | | 816,667 | | 2.55 | | 520,669 | | | 2.10 | | 3.33 | | 103,000 | | 0.60 | | 103,000 | | | 3.33 | | 3.42 | | 587,000 | | 1.56 | | 587,000 | | | 3.42 | | 3.67 | | 20,000 | | 1.57 | | 20,000 | | | 3.67 | | 3.89 | | 10,000 | | 0.65 | | 10,000 | | | 3.89 | | 4.00 | | 743,000 | | 0.93 | | 743,000 | | | 4.00 | | 4.67 | | 394,000 | | 4.64 | | — | | | — | $ | 1.58 - $4.67 | | 3,814,638 | | 2.56 | | 2,322,755 | | $ | 3.04 |
|
| Schedule of continuity RSUs |
| | | | | | | | | | Weighted average grant | | | | | date closing price per | | | Number of shares | | share (CAD$) | Balance, June 30, 2024 | | 2,127,214 | | $ | 2.94 | Granted | | 1,139,333 | | | 1.58 | Forfeited | | (476,666) | | | 2.07 | Distributed | | (601,015) | | | 3.02 | Balance, June 30, 2025 | | 2,188,866 | | $ | 2.40 | Granted | | 745,000 | | | 4.67 | Forfeited | | (182,834) | | | 2.08 | Distributed | | (1,017,696) | | | 2.88 | Balance, June 30, 2026 | | 1,733,336 | | $ | 3.12 |
|
| Schedule of loss Per Share |
| | | | | | | | | | | | | | | | | | | | | For the years ended June 30, | | | 2026 | | 2025 | | | Loss | | Shares | | Per-share | | Loss | | Shares | | Per-share | | | (Numerator) | | (Denominator) | | Amount | | (Numerator) | | (Denominator) | | Amount | Net loss Attributable to equity holders of the Company | | $ | (4,190,368) | | $ | — | | $ | — | | $ | (3,757,057) | | $ | — | | $ | — | | | | | | | | | | | | | | | | | | | | Basic loss per share | | | (4,190,368) | | | 180,599,824 | | $ | (0.02) | | | (3,757,057) | | | 171,635,884 | | $ | (0.02) | Effect of dilutive securities: | | | | | | | | | | | | | | | | | | | Stock options and RSUs | | | — | | | — | | | — | | | — | | | — | | | — | Diluted loss per share | | $ | (4,190,368) | | | 180,599,824 | | $ | (0.02) | | $ | (3,757,057) | | | 171,635,884 | | $ | (0.02) |
|