Capital Structure as of March 10, 2025
Common shares issued and outstanding: 14,355,165
Details of share purchase warrants outstanding on March 10, 2025:
| Number of Warrants |
Exercise Price |
Expiry Date |
Remaining Life (Years) |
| 1,900,000 |
$2.00 |
12-May-25 |
0.87 |
| 34,200 |
$1.70 |
12-May-25 |
0.87 |
| 156,400 |
$1.40 |
16-Oct-25 |
1.29 |
| 153,000 |
$1.20 |
12-Nov-25 |
1.37 |
| 9,330 |
$2.50 |
22-Nov-25 |
1.39 |
| 1,617,058 |
$1.20 |
22-Nov-25 |
1 |
| 150,000 |
$4.20 |
09-Mar-26 |
1.69 |
| 1,209,261 |
$2.50 |
22-Nov-26 |
2.39 |
| 140,246 |
$2.50 |
05-Dec-26 |
2.43 |
| 1,754,101 |
$1.00 |
06-May-27 |
2.85 |
| 3,175,735 |
$1.40 |
11-Jun-27 |
2.86 |
| 300,000 |
$0.90 |
20-Dec-28 |
4.47 |
| Total Warrants |
Avg. Weighted Price |
|
2.3 |
| 10,599,332 |
$1.60 |
Details of stock options outstanding on March 10, 2025:
| Options Outstanding |
Exercise Price |
Expiry Date |
Remaining Life (years) |
| 35,000 |
$2.20 |
21-Apr-25 |
0.81 |
| 1,050 |
$2.20 |
30-Dec-25 |
1.5 |
| 232,500 |
$3.60 |
14-May-26 |
1.88 |
| 20,000 |
$2.20 |
08-Mar-27 |
2.69 |
| 283,100 |
$1.60 |
14-Jun-28 |
3.96 |
| 103,000 |
$1.60 |
01-Dec-28 |
4.42 |
| 436,050 |
$1.10 |
13-Jun-29 |
4.95 |
| Total Options |
Avg. Weighted Price |
|
3.5 |
| 1,110,700 |
$1.90 |
Fully diluted share capital: 26,262,697 = $18,719,739
- No Debt
- Management, insiders, and accredited investors ~ 70%
- Crescat Capital 19.70%
- 3 Month VWAP $1.00 / Shares Traded 4,064,498
- Strong support from institutions and miners alike
