COMMON SHARES | NOTE 9 – COMMON SHARES Common Stock At December 31, 2023, the Company’s authorized capital consisted of 100,000,000 of common shares with a $0.001 par value and 59,446,616 shares were issued and outstanding. During the nine months ended March 31, 2024, the Company issued 7,033,334 shares of common stock valued at $2,356,705 (based on market price at the time of the agreement) as part of a default settlement and extension agreement. During the nine months ended March 31, 2024, the Company issued 2,900,000 shares of common stock in exchange for services valued at $612,749 (based on market price at the time of the agreements). During the nine months ended March 31, 2024, the Company issued 9,770,000 shares of common stock to accredited investors for gross cash proceeds of $612,000. During the nine months ended March 31, 2024, the Company issued 2,750,000 shares of common stock as share based compensation valued at $681,959 (based on market price at the time of the agreements). During the nine months ended March 31, 2024, the Company issued 1,271,740 shares of common stock for debt settlement valued at $63,589 (based on $0.05 offering). 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. March 31, 2024 Stock price $ 0.07 Risk-free interest rate 5.26 % Expected life 5 Years Expected dividend rate 0 Expected volatility 180.773 % 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 10,671,740 0.25 Exercised - - Expired - - Outstanding, March 31, 2024 9,000,000 $ 0.13 Grant Date Number Outstanding Number Exercisable Exercise Price Weighted Average Life (Years) Expiry Date July 12, 2022 500,000 500,000 0.05 4.97 March 19, 2027 July 15, 2022 250,000 250,000 0.05 4.97 March 19, 2027 July 18, 2022 250,000 250,000 0.05 4.97 March 19, 2027 October 13, 2022 500,000 500,000 0.05 4.97 March 19, 2027 October 13, 2022 250,000 250,000 0.05 4.97 March 19, 2027 October 13, 2022 250,000 250,000 0.05 4.97 March 19, 2027 March 12, 2023 2,500,000 2,500,000 0.05 4.97 March 19, 2027 August 12, 2023 2,500,000 2,500,000 0.05 4.97 March 19, 2027 October 6, 2023 2,000,000 2,000,000 0.05 4.97 March 19, 2027 March 31, 2024 6,171,740 6,171,740 0.25 3.00 March 31, 2024 Total 15,171,740 15,171,740 0.13 4.17 As of March 31, 2024, the weighted average remaining contractual life of warrants outstanding was 4.17 years with an intrinsic value of $-. The exercise price for 9,000,000 warrants related to notes payable were re-priced to $0.05 during the nine months ended March 31, 2024. 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 $ 0.65 Granted - - Exercised - - Cancelled - - Outstanding, March 31, 2024 6,000,000 $ 0.65 As of December 31, 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 50,000 $ 0.65 7.77 January 3, 2032 January 4, 2022 5,750,000 2,300,000 0.65 7.77 January 4, 2032 March 1, 2023 125,000 50,000 0.65 7.77 January 4, 2032 Total 6,000,000 1,200,000 $ 0.65 7.77 During the nine months ended March 31, 2024, the Company recorded $493,410 as share-based compensation relating to the non-qualified stock options with an intrinsic value of $0. $2,169,515 has been recorded as share-based compensation relating to the outstanding options to date. The remaining $723,175 will be recorded as share-based compensation over the remaining vesting periods of the options. There were no options granted during the nine months ended March 31, 2024. 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, March 31, 2024 2,700,000 $ - As of March 31, 2024, 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 3.01 December 31, 2026 Total 2,700,000 - USD $0.00 3.01 During the nine months ended March 31, 2024, the Company recorded $226,034 as share-based compensation relating to the issuance of the performance units. $1,114,487 has been recorded as share-based compensation relating to the outstanding performance units to date. The remaining $199,513 will be recorded as share-based compensation over the remaining life of the units. |