Quarterly report [Sections 13 or 15(d)]

Share Capital

v3.26.1
Share Capital
3 Months Ended
Mar. 31, 2026
Share Capital [Abstract]  
SHARE CAPITAL
7. SHARE CAPITAL

 

  a) Authorized share capital

 

The Company is authorized to issue three hundred million (300,000,000) shares, of which two hundred million (200,000,000) shares shall be Common Stock, and one hundred million (100,000,000) shares shall be Preferred Stock.

 

  b) Issued share capital

 

During the three-month periods ended March 31, 2026 and 2025, the Company did not issue share capital. 

 

  c) Stock options

 

The Company may grant incentive stock options to its officers, directors, employees, and consultants. The Company has implemented a rolling Stock Option Plan (the “Plan”) whereby the Company can issue up to 15% of the issued and outstanding common shares of the Company. Options have a maximum term of ten years and vesting is determined by the Board of Directors.

 

A continuity schedule of outstanding stock options is as follows:

 

    Number
Outstanding
    Weighted
Average
Exercise Price
 
          ($)  
Balance – December 31, 2025     401,557       2.57  
Granted    
-
     
-
 
Exercised    
-
     
-
 
Forfeited     (81,000     2.18  
Balance – March 31, 2026     320,557       2.67  
Vested and exercisable     240,557       2.83  

 

For the three months ended March 31, 2026 and 2025 the Company recorded share-based compensation of $21,476 and $366,000, respectively, relating to options vested during the period. As of March 31, 2026, the remaining share-based compensation of $140,571 is expected to be recognized over 2.0 years. The remaining weighted average contractual term of the options outstanding as of March 31, 2026 is 8.95 years.

 

The intrinsic value represents the difference between the fair market value of the Company’s common stock on the date of exercise and the exercise price of each option. Based on the fair market value of the Company’s common stock at March 31, 2026 the total intrinsic value of all outstanding options was none.

 

The Company used the following assumptions in calculating the fair value of stock options for the period ended:

 

    March 31,
2025
 
Risk-free interest rate     4.03 %
Expected life of options     5 years  
Expected dividend yield    
Nil
 
Volatility     98.83 %
  d) Share purchase warrants

 

At March 31, 2026, the Company had share purchase warrants outstanding as follows:

 

Expiration Date   Warrants
Outstanding
    Exercise
Price
    Weighted
Average
Remaining Life
 
          ($)     (years)  
February 28, 2027     20,689       460.80       0.82  
December 6, 2027     13,781       20.00       1.58  
December 9, 2027     9,876       17.60       1.25  
January 18, 2028     25,906       124.80       1.83  
February 2, 2028     10,938       14.40       1.83  
October 17, 2028     543,468       3.68       2.33  
October 17, 2028     24,457       4.05       2.33  
December 24, 2029     1,077,586       4.00       3.42  
      1,726,701       11.46       3.20