COMMON SHARES | NOTE 9 – COMMON SHARES Common Stock At September 30, 2023, the Company’s authorized capital consisted of 100,000,000 of common shares with a $0.001 par value and 52,776,616 shares were issued and outstanding. During the three months ended September 30, 2023, the Company issued 1,200,000 shares of common stock at accredited investors for gross cash proceeds of $150,000. During the three months ended September 30, 2023, the Company issued 1,200,000 shares of common stock in exchange for services valued at $376,480.(based on market price at the time of the agreement). During the three months ended September 30, 2023, the Company issued 3,033,334 shares of common stock valued at $1,531,667 (based on market price at the time of the agreement) as part of a default settlement and extension agreement. Warrants The Black Scholes Option Pricing Model assumptions used in the valuation of the warrants are outlined below. The stock price was based on recent issuances. Expected life was based on the expiry date of the warrants as the Company did not have historical exercise data of such warrants. June 30, 2023 Stock price $0.65 Risk-free interest rate 4.19 % Expected life 5 Years Expected dividend rate 0 Expected volatility 199.985 % Continuity of the Company’s common stock purchase warrants issued and outstanding is as follows: Number of Warrants Weighted Average Exercise Price Outstanding, June 30, 2023 4,500,000 $ 0.25 Granted 2,500,000 0.25 Exercised - - Expired - - Outstanding, September 30, 2023 7,000,000 $ 0.25 Grant Date Number Outstanding Number Exercisable Exercise Price Weighted Average Life (Years) Expiry Date July 12, 2022 500,000 500,000 0.25 3.78 July 12, 2027 July 15, 2022 250,000 250,000 0.25 3.79 July 15, 2027 July 18, 2022 250,000 250,000 0.25 3.80 July 18, 2027 October 13, 2022 500,000 500,000 0.25 4.04 October 13, 2027 October 13, 2022 250,000 250,000 0.25 4.04 October 13, 2027 October 13, 2022 250,000 250,000 0.25 4.04 October 13, 2027 March 12, 2023 2,500,000 2,500,000 0.25 4.45 March 12, 2028 August 12, 2023 2,500,000 2,500,000 0.25 4.87 August 12, 2028 Total 7,000,000 7,000,000 0.25 4.45 As of September 30, 2023, the weighted average remaining contractual life of warrants outstanding was 4.45 years with an intrinsic value of $0. Stock Options On December 8, 2021, the Board of Directors of the Company approved the adoption of the 2021 Equity Compensation Plan (the “Equity Compensation Plan”) to provide employees, certain consultants and advisors who perform services for the Company , The following is a continuity schedule for the Company’s outstanding non-qualified stock options: Number of options Weighted Average Exercise Price Outstanding, June 30, 2023 6,000,000 USD 0.65 Granted - USD - Exercised - USD - Cancelled - USD - Outstanding, September 30, 2023 6,000,000 USD 0.65 As of September 30, 2023, the Company had the following stock options outstanding: Grant Date Number Outstanding Number Exercisable Exercise Price Weighted Average Life (Years) Expiry Date January 3, 2022 125,000 25,000 USD 0.65 8.52 January 3, 2032 January 4, 2022 5,750,000 1,150,000 USD 0.65 8.52 January 4, 2032 March 1, 2023 125,000 25,000 USD 0.65 8.52 January 4, 2032 Total 6,000,000 1,200,000 USD 0.65 8.52 During the three months ended September 30, 2023, the Company recorded $189,406 as share-based compensation relating to the non-qualified stock options with an intrinsic value of $0.$1,865,511 has been recorded as share-based compensation relating to the outstanding options to date. The remaining $1,027,179 will be recorded as share-based compensation over the remaining vesting periods of the options. The fair value of the options granted during the year ended June 30, 2023 was estimated on the date of the grant date using the Black-Scholes option pricing model with the following weighted average assumptions: Expected volatility 187.07 % Expected option life (years) 6 years Risk-free interest rate (10-year U.S. treasury yield) 4.22 % Expected dividend yield 0 % Performance Stock Units On December 8, 2021, the Board of Directors of the Company approved the adoption of the 2021 Equity Compensation Plan (the “Equity Compensation Plan”) to provide employees, certain consultants and advisors who perform services for the Company , Each unit represents one common share: Number of Performance Units Vesting Conditions Expiry Dates - Market capitalization of the Company reaches $25 million December 31, 2026 900,000 Market capitalization of the Company reaches $50 million December 31, 2026 900,000 Market capitalization of the Company reaches $75 million December 31, 2026 900,000 Market capitalization of the Company reaches $100 million December 31, 2026 The following is a continuity schedule for the Company’s outstanding performance stock units: Number of Performance Units Weighted Average Exercise Price Outstanding, June 30, 2023 2,700,000 $ - Granted - - Exercised - - Forfeited or cancelled - - Outstanding, September 30, 2023 2,700,000 $ - As of September 30, 2023, the Company had the following performance units outstanding: Grant Date Number Outstanding Number Exercisable Exercise Price Weighted Average Life (Years) Expiry Date March 8, 2022 2,700,000 - USD$ 0.00 3.51 December 31, 2026 Total 2,700,000 - USD$ 0.00 3.51 During the three months ended September 30, 2023, the Company recorded $91,127 as share-based compensation relating to the issuance of the performance units. $866,428 has been recorded as share-based compensation relating to the outstanding performance units to date. The remaining $33,572 will be recorded as share-based compensation over the remaining life of the units. |