| Securities | Price (C$) | Number (000s) | Total (000s) | Proceeds if Exercised (C$, 000s) |
|---|---|---|---|---|
| Shares Outstanding | 346,300 | |||
| AEM Warrants
(Nov 1, 2029) |
2.50 | 21,057 | $52,644 | |
| PP Warrants
(Nov 6, 2029) |
4.00 | 42,262 | $169,050 | |
| Options | ||||
| 2026 – 2029 | 8,820 | $12,970 | ||
| RSUs | 2,620 | |||
| Fully Diluted | 421,049 | $234,664 |
As of December 31, 2025
Shares Outstanding
Total (000s): 302,345
Warrants
Total (000s): 21,057
Nov-29
Price (C$): 2.50
Number (000s): 21,057
Proceeds if Exercised (C$, 000s): $52,644
Options
Total (000s): 8,109
2026 – 2029
Number (000s): 8,109
Proceeds if Exercised (C$, 000s): $8,287
RSUs
Total (000s): 1,972
Fully Diluted
Total (000s): 333,484
Proceeds if Exercised (C$, 000s): $60,931
As of August 29, 2025