| | | |
Per
Share and Accompanying Common Warrant |
| |
Per Pre-Funded
Warrant |
| |
Total
|
| |||||||||
|
Public offering price
|
| | | | 1.88 | | | | | | 1.8799 | | | | | | 5,000,000 | | |
|
Placement Agent fees(1)
|
| | | | 0.0752 | | | | | | 0.0752 | | | | | | 200,000 | | |
|
Proceeds to us (before expenses)(2)
|
| | | | 1.8048 | | | | | | 1.8047 | | | | | | 4,800,000 | | |
| | | | | | ii | | | |
| | | | | | 1 | | | |
| | | | | | 8 | | | |
| | | | | | 10 | | | |
| | | | | | 13 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 18 | | | |
| | | | | | 19 | | | |
| | | | | | 23 | | | |
| | | | | | 37 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 40 | | | |
| | | | | | 40 | | | |
| | | | | | 41 | | |
|
Year Ended
|
| |
Annual Average
|
| |||
|
December 31, 2025
|
| | | | 1.3706 | | |
|
December 31, 2024
|
| | | | 1.3698 | | |
|
December 31, 2023
|
| | | | 1.3497 | | |
| | | |
As of December 31, 2025
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro forma
|
| |
Pro forma
as adjusted |
| |||||||||
|
Cash
|
| | | $ | 864,514 | | | | | $ | 864,514 | | | | | $ | 5,614,514 | | |
|
Equity
|
| | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | $ | 20,183,547 | | | | | $ | 23,183,547 | | | | | $ | 28,183,547 | | |
|
Common shares, unlimited authorized shares, without
par value; 1,392,444 common shares issued and outstanding, actual; 2,239,137 common shares issued and outstanding, pro forma; 4,898,710 common shares issued and outstanding, pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
|
Share-based payments, warrant reserve and other
|
| | | $ | 5,778,074 | | | | | $ | 5,778,074 | | | | | $ | 5,778,074 | | |
|
Obligation to issue common shares
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
|
Accumulated other comprehensive (loss) income
|
| | | $ | (52,605) | | | | | $ | (52,605) | | | | | $ | (52,605) | | |
|
Deficit
|
| | | $ | 23,824,557 | | | | | $ | 23,824,557 | | | | | $ | 23,824,557 | | |
|
Total Equity
|
| | | $ | 2,084,459 | | | | | $ | 5,084,459 | | | | | $ | 10,084,459 | | |
|
Total Capitalization
|
| | | $ | 2,948,973 | | | | | $ | 5,948,973 | | | | | $ | 10,698,972 | | |
| |
Public offering price per Share
|
| | | | | | | | | $ | 1.8800 | | |
| |
Net tangible book value per share as of December 31, 2025
|
| | | $ | 1.3696 | | | | | | | | |
| |
Decrease in net tangible book value per share attributable to the pro forma adjustments
|
| | | $ | 0.5179 | | | | | | | | |
| |
Pro forma net tangible book value per share on December 31, 2025
|
| | | $ | 0.8517 | | | | |||||
| |
Increase in net tangible book value per share attributable to this offering
|
| | | $ | 0.5072 | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per share as of December 31, 2025, after giving effect to this offering
|
| | | | | | | | | $ | 1.3589 | | |
| |
Dilution per share to investors purchasing Shares in this offering
|
| | | | | | | | | $ | 0.5211 | | |
| |
SEC Registration Fee
|
| | | $ | 1,501 | | |
| |
FINRA Filing Fee
|
| | | $ | 1,550 | | |
| |
TSXV Listing Fees
|
| | | $ | 29,000 | | |
| |
Printing Expenses
|
| | | $ | 10,000 | | |
| |
Legal Fees and Expenses
|
| | | $ | 225,000 | | |
| |
Accountants’ Fees and Expenses
|
| | | $ | 75,000 | | |
| |
Miscellaneous
|
| | | $ | 2,949 | | |
| |
Total
|
| | | $ | 345,000 | | |