3 active warrant series covering 1,015,496 shares (~4.3% potential dilution); nearest expiry 2027-01-10.
| Type | Status | Source | |||||
|---|---|---|---|---|---|---|---|
| warrant | $2.00 | Jan 10, 2027 102d | 75K | OTM | 0.3% | C$150K | Auto |
| warrant | $1.10 | Dec 8, 2027 434d | 807K | ITM | 3.4% | C$888K | Auto |
| warrant | $1.10 | Dec 18, 2027 444d | 134K | ITM | 0.6% | C$147K | Auto |
Basis: Current shares & price vs as-filed warrant terms.
6 option grants covering 2,114,167 shares (~8.9% potential dilution). Counted apart from the warrants above.
| Type | Status | Source | |||||
|---|---|---|---|---|---|---|---|
| option | $1.25 | Sep 3, 2029 1069d | 625K | ITM | 2.6% | C$781K | Auto |
| option | $0.80 | Feb 2, 2031 1586d | 1.0M | ITM | 4.3% | C$812K | Auto |
| option | $1.00 | Mar 20, 2031 1632d | 150K | ITM | 0.6% | C$150K | Auto |
| option | $0.80 | Apr 22, 2032 2031d | 127K | ITM | 0.5% | C$101K | Auto |
| option | $0.80 | Mar 27, 2033 2370d | 188K | ITM | 0.8% | C$150K | Auto |
| option | $0.80 | May 29, 2033 2433d | 10K | ITM | 0.0% | C$8K | Auto |
23,798,836 shares outstanding, plus 1,015,496 from warrants and 2,114,167 from options — a fully diluted 26,928,499 shares, or ~13.2% above today's count if every one of them is exercised.
Price history with the company's supply walls overlaid — warrants (amber), employee and consultant options (pink), and free-trading unlock dates (violet). Each wall sits at the price the paper is struck at today, restated through any consolidation, and is measured in the SHARES it can issue rather than the number of certificates. Levels and dates are Pacific Time.
3 active warrant series covering 1,015,496 shares (~4.3% potential dilution); nearest expiry 2027-01-10.
| Type | Status | Source | |||||
|---|---|---|---|---|---|---|---|
| warrant | $2.00 | Jan 10, 2027 102d | 75K | OTM | 0.3% | C$150K | Auto |
| warrant | $1.10 | Dec 8, 2027 434d | 807K | ITM | 3.4% | C$888K | Auto |
| warrant | $1.10 | Dec 18, 2027 444d | 134K | ITM | 0.6% | C$147K | Auto |
Basis: Current shares & price vs as-filed warrant terms.
6 option grants covering 2,114,167 shares (~8.9% potential dilution). Counted apart from the warrants above.
| Type | Status | Source | |||||
|---|---|---|---|---|---|---|---|
| option | $1.25 | Sep 3, 2029 1069d | 625K | ITM | 2.6% | C$781K | Auto |
| option | $0.80 | Feb 2, 2031 1586d | 1.0M | ITM | 4.3% | C$812K | Auto |
| option | $1.00 | Mar 20, 2031 1632d | 150K | ITM | 0.6% | C$150K | Auto |
| option | $0.80 | Apr 22, 2032 2031d | 127K | ITM | 0.5% | C$101K | Auto |
| option | $0.80 | Mar 27, 2033 2370d | 188K | ITM | 0.8% | C$150K | Auto |
| option | $0.80 | May 29, 2033 2433d | 10K | ITM | 0.0% | C$8K | Auto |
23,798,836 shares outstanding, plus 1,015,496 from warrants and 2,114,167 from options — a fully diluted 26,928,499 shares, or ~13.2% above today's count if every one of them is exercised.
Price history with the company's supply walls overlaid — warrants (amber), employee and consultant options (pink), and free-trading unlock dates (violet). Each wall sits at the price the paper is struck at today, restated through any consolidation, and is measured in the SHARES it can issue rather than the number of certificates. Levels and dates are Pacific Time.
An issuer that discloses only a plan total appears as one line at its weighted-average exercise price and weighted-average remaining life — the filing's own summary, not a per-grant schedule.
An issuer that discloses only a plan total appears as one line at its weighted-average exercise price and weighted-average remaining life — the filing's own summary, not a per-grant schedule.
