Share Structure

  $$ Exp. millions
Issued & Outstanding     28.46
Warrants 6.12 Nov-24 1.95
Warrants 0.96 Nov-26 3.85
Warrants 0.96 May-25 0.02
Warrants 0.36 May-27 9.48
Stock Options 2.16 Jun-26 0.01
Stock Options 9.18 Oct-26 0.08
Stock Options 3.30 Dec-27 0.37
Stock Options 3.30 Mar-28 0.03
Stock Options 2.28 Mar-28 0.02
Stock Options 0.96 Jun-28 0.04
Stock Options 0.81 Jul-28 0.00
Stock Options 0.48 Dec-28 0.83
Restricted Share Units - Dec-25 0.04
Restricted Share Units - Dec-26 0.51
Deferred Share Units - - 0.54
Fully Diluted      46.22
       
Cash (Dec 31, 2023)     2.88
Basic Market Cap (May 15, 2024)     7.40
Basic Enterprise Value (May 15, 2024)     4.52
       
Insiders     4.4%
Advisors & Associates     2.7%
Wallbridge     15.8%
Mason Resources     14.6%
Retail & Other     26.6%
Inst/Strat/HNW     35.9%