Share Structure

	$$	Exp.	millions
Issued & Outstanding			28.51
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	0.07
Stock Options	3.30	Dec-27	0.35
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
Stock Options	0.28	Jul-29	0.43
Restricted Share Units	-	Dec-25	0.03
Restricted Share Units	-	Dec-26	0.47
Restricted Share Units	-	Jul-27	0.53
Deferred Share Units	-	-	1.17
Fully Diluted			47.79

Cash (June 30, 2024)			2.38
Basic Market Cap (August 22, 2024¹)			4.70
Basic Enterprise Value (August 22, 2024)			2.32

Insiders			4.4%
Advisors & Associates			2.5%
Wallbridge			15.8%
Mason Resources			14.6%
Retail & Other			26.8%
Inst/Strat/HNW			35.9%

Investors