WARRANT LIABILITY (Tables)

12 Months Ended

Dec. 31, 2025

Warrant Liability

Schedule of warrant liability

Schedule of warrant liability
Warrant Liability		$
Balance, December 31, 2023			4,270,342
Exercise			(6,012,052	)
Realized loss on warrant liability			1,741,710
Balance, December 31, 2024 and 2025			-

Schedule of warrant liability assumptions


Date		Expected dividends				Expected volatility				Risk-free rate of interest				Expected term (years)				Closing price Per common share
December 5, 2022			0	%			112.3	%			3.72	%			3.00			$	0.11 (CAD$0.14	)
July 13, 2023			0	%			100.6	%			4.53	%			3.00			$	0.17 (CAD$0.23	)
August 17, 2023			0	%			100.6	%			4.81	%			3.00			$	0.19 (CAD$0.25	)