| |
British Columbia
(State or other jurisdiction of
incorporation or organization) |
| |
3812
(Primary Standard Industrial
Classification Code Number) |
| |
83-0954794
(I.R.S. Employer
Identification No.) |
|
| |
Copies to:
|
| ||||||
| |
Stephen Older
Barlow Mann Carly Ginley McGuireWoods LLP 1251 6th Avenue, 20th Floor New York, New York 10020 (212) 548-2100 |
| |
Desmond Balakrishnan
McMillan LLP Royal Centre 1055 W Georgia St #1500 Vancouver, BC V6E 4N7, Canada (604) 689-9111 |
| |
Steven Skolnick
Tracy Buffer Lowenstein Sandler LLP 1251 Avenue of the Americas New York, New York 10020 (646) 414-6947 |
|
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 13 | | | |
| | | | | | 15 | | | |
| | | | | | 18 | | | |
| | | | | | 54 | | | |
| | | | | | 55 | | | |
| | | | | | 56 | | | |
| | | | | | 58 | | | |
| | | | | | 59 | | | |
| | | | | | 61 | | | |
| | | | | | 82 | | | |
| | | | | | 105 | | | |
| | | | | | 113 | | | |
| | | | | | 121 | | | |
| | | | | | 122 | | | |
| | | | | | 123 | | | |
| | | | | | 125 | | | |
| | | | | | 132 | | | |
| | | | | | 134 | | | |
| | | | | | 140 | | | |
| | | | | | 142 | | | |
| | | | | | 150 | | | |
| | | | | | 152 | | | |
| | | | | | 152 | | | |
| | | | | | 152 | | | |
| | | | | | 152 | | | |
| | | | | | F-1 | | |
| | | |
Nine months ended
September 30, 2025 (C$) |
| |
Year ended
December 31, 2024 (C$) |
| |
Year ended
December 31, 2023 (C$) |
| |||||||||
|
As of end of period
|
| | | | 1.3921 | | | | | | 1.4389 | | | | | | 1.3226 | | |
|
Low for the period
|
| | | | 1.3575 | | | | | | 1.3316 | | | | | | 1.3128 | | |
|
High for the period
|
| | | | 1.3941 | | | | | | 1.4416 | | | | | | 1.3875 | | |
|
Average rate for the period
|
| | | | 1.3773 | | | | | | 1.3698 | | | | | | 1.3497 | | |
| | Issuer | | | Liberty Defense Holdings, Ltd. | |
| |
Common Shares offered by us
|
| | Up to 3,888,889 Common Shares. | |
| |
Pre-Funded Warrants offered by us
|
| | We are also offering to certain purchasers whose purchase of Common Shares in this offering would otherwise result in the purchaser, together with its affiliates and certain related parties, beneficially owning more than 9.99% of our outstanding Common Shares immediately following the consummation of this offering, up to 3,888,889 Pre-Funded Warrants, in lieu of Common Shares. The purchase price of each Pre-Funded Warrant will be equal to the price at which one Common Share is sold to the public in this offering, minus US$0.0001, and the initial exercise price of each Pre-Funded Warrant will be US$0.0001 per Common Share. The Pre-Funded Warrants will be immediately exercisable and may be exercised at any time until all of the Pre-Funded Warrants are exercised in full. For each Pre-Funded Warrant we sell, the number of Common Shares we are offering will be decreased on a one-for-one basis. We are registering the Common Shares issuable from time to time upon exercise of the Pre-Funded Warrants. See “Description of Securities to be Registered — Pre-Funded Warrants. | |
| |
Assumed initial public offering price
|
| | US$4.50 per Common Share, the midpoint of the range set forth on the cover page of this prospectus | |
| |
Over-Allotment Option
|
| | We have granted a 30-day option to the underwriter, exercisable one or more times in whole or in part, to purchase up to an additional 583,333 Common Shares, representing 15% of the Common Shares and Pre-Funded Warrants sold in this offering, at the initial public offering price, less the underwriting discounts payable by us, solely to cover over-allotments, if any (the “Over-Allotment Option”). | |
| |
Common Shares to be outstanding after this offering(1)
|
| | 5,873,192 Common Shares (or 6,456,525 Common Shares if the underwriter exercises the Over-Allotment Option in full), assuming no sale of Pre-Funded Warrants, which, if sold, would reduce the number of Common Shares that we are offering on a one-for-one basis. | |
| | Listing | | |
Our Common Shares are listed on the TSXV under the symbol “SCAN,” quoted on the OTCQB under the symbol of “LDDFF” and listed on the FSE under the symbol of “4XS.” We have applied to list our Common Shares on Nasdaq under the symbol “DETX.”
There is no established public trading market for the Pre-Funded Warrants, and we do not intend to list the Pre-Funded Warrants on any national securities exchange or trading system. Without a trading market, the liquidity of the Pre-Funded Warrants will be limited.
|
|
| |
Use of proceeds
|
| | We estimate that the net proceeds from this offering will be approximately US$14.7 million (or US$17.1 million if the underwriter exercises the Over-Allotment Option in full), after | |
| | | | | deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us, based on the assumed initial public offering price of US$4.50 per Common Share. | |
| | | | | We intend to use the net proceeds from this offering for working capital and other general corporate purposes, including commercialization of our HD-AIT Upgrade Kit, business development activities associated with the sale of HEXWAVE™ and recurring engineering and cost reduction efforts for next generation HEXWAVE™. In addition, we may be required to use a portion of the net proceeds from this offering to repay amounts owed under the Parabilis Credit Facilities and/or to Viken, which would reduce the funds available for working capital and other general corporate purposes. See “Risk Factors — Risks Relating to our Financial Condition — We have granted competing security interests in substantially all the assets of Liberty Defense Technologies, Inc., our wholly owned subsidiary, which could materially adversely affect us.” We have not allocated specific amounts of net proceeds for any of these purposes. See “Use of Proceeds” for additional information. | |
| | Lock-up | | | We and our directors and executive officers have agreed, subject to certain exceptions, not to sell or otherwise dispose of Common Shares or any securities convertible into or exchangeable for Common Shares for a period of one hundred eighty (180) days after the closing of this offering without the prior written consent of the underwriter. See “Underwriting” for additional information. | |
| |
Risk factors
|
| | Investing in our securities involves a high degree of risk. See “Risk Factors” for a discussion of factors you should carefully consider before investing in our securities. | |
| | | |
Year Ended December 31,
(Audited) |
| |||||||||
|
Consolidated Statements of Loss and Comprehensive Loss:
|
| |
2024
US$ |
| |
2023
US$ |
| ||||||
| Revenue | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 1,013,546 | | | | | | 120,000 | | |
|
Contract revenue
|
| | | | 1,425,000 | | | | | | 1,372,557 | | |
|
Total revenue
|
| | | | 2,438,546 | | | | | | 1,492,557 | | |
| Cost of revenue | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,033,498 | | | | | | 1,546,040 | | |
|
Contract cost of revenue
|
| | | | 2,081,971 | | | | | | 1,163,211 | | |
|
Total cost of revenue
|
| | | | 4,115,469 | | | | | | 2,709,251 | | |
|
Gross loss
|
| | | | (1,676,923) | | | | | | (1,216,694) | | |
|
Engineering, Research and Development and General and Administrative Expenses
|
| | | | 5,756,941 | | | | | | 7,890,649 | | |
|
Other expenses (income)
|
| | | | 1,411,299 | | | | | | 261,700 | | |
|
Net loss
|
| | | | (8,845,163) | | | | | | (9,369,043) | | |
|
Other comprehensive loss
|
| | | | 192,175 | | | | | | 31,598 | | |
|
Total loss and comprehensive loss
|
| | | | (8,652,988) | | | | | | (9,337,445) | | |
|
Weighted average number of Common Shares outstanding – basic and diluted
|
| | | | 381,350 | | | | | | 284,812 | | |
|
Basic and diluted loss per share
|
| | | | (23.19) | | | | | | (32.90) | | |
| | | |
Nine Months Ended
September 30, (Unaudited) |
| |||||||||
|
Consolidated Statements of Loss and Comprehensive Loss:
|
| |
2025
US$ |
| |
2024
US$ |
| ||||||
| Revenue | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 909,407 | | | | | | 1,447,532 | | |
|
Contract revenue
|
| | | | 854,849 | | | | | | 1,250,000 | | |
|
Total revenue
|
| | | | 1,764,256 | | | | | | 2,697,532 | | |
| Cost of revenue | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,112,884 | | | | | | 2,408,789 | | |
|
Contract cost of revenue
|
| | | | 1,493,636 | | | | | | 1,796,912 | | |
|
Total cost of revenue
|
| | | | 3,606,520 | | | | | | 4,205,701 | | |
|
Gross loss
|
| | | | (1,842,264) | | | | | | (1,508,169) | | |
|
Development and General and Administrative Expenses
|
| | | | 8,160,104 | | | | | | 4,343,864 | | |
|
Other expenses
|
| | | | 507,838 | | | | | | 577,694 | | |
| | | |
Nine Months Ended
September 30, (Unaudited) |
| |||||||||
|
Consolidated Statements of Loss and Comprehensive Loss:
|
| |
2025
US$ |
| |
2024
US$ |
| ||||||
|
Net loss
|
| | | | (10,510,206) | | | | | | (6,429,727) | | |
|
Other comprehensive loss
|
| | | | 112,660 | | | | | | 113,547 | | |
|
Total comprehensive loss
|
| | | | (10,397,546) | | | | | | (6,316,180) | | |
|
Weighted average number of Common Shares outstanding – basic and diluted
|
| | | | 1,234,756 | | | | | | 356,379 | | |
|
Basic and diluted loss per share
|
| | | | (8.51) | | | | | | (18.04) | | |
| | |||||||||||||
| | | |
Year Ended
December 31, (Audited) |
| |||||||||
|
Consolidated Statements of Cash Flows:
|
| |
2024
US$ |
| |
2023
US$ |
| ||||||
|
Cash used in operating activities
|
| | | | (6,469,264) | | | | | | (5,537,021) | | |
|
Cash used in investing activities
|
| | | | (121,217) | | | | | | (221,095) | | |
|
Cash provided by financing activities
|
| | | | 7,781,755 | | | | | | 5,069,546 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | (39,008) | | | | | | 12,060 | | |
| | | |
Nine Months
Ended September 30, (Unaudited) |
| |||||||||
|
Consolidated Statements of Cash Flows:
|
| |
2025
US$ |
| |
2024
US$ |
| ||||||
|
Cash used in operating activities
|
| | | | (8,379,896) | | | | | | (3,072,818) | | |
|
Cash used in investing activities
|
| | | | (176,498) | | | | | | (125,206) | | |
|
Cash provided by financing activities
|
| | | | 7,931,412 | | | | | | 3,474,239 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | 112,660 | | | | | | 113,338 | | |
| | | |
As of September 30, 2025
(Unaudited) |
| |||||||||||||||
|
Consolidated Statements of Financial Position:
|
| |
Actual
US$ |
| |
As adjusted(1)
US$ |
| |
As further
adjusted(2) US$ |
| |||||||||
|
Cash
|
| | | | 640,907 | | | | | | 2,543,900 | | | | | | 17,251,764 | | |
|
Total assets
|
| | | | 6,754,164 | | | | | | 8,657,157 | | | | | | 23,365,021 | | |
|
Total liabilities
|
| | | | 8,584,552 | | | | | | 8,584,552 | | | | | | 8,584,552 | | |
|
Deficit
|
| | | | (56,835,418) | | | | | | (56,835,418) | | | | | | (56,835,418) | | |
|
Total shareholders’ (deficiency) equity
|
| | | | (1,830,388) | | | | | | 72,605 | | | | | | 14,780,469 | | |
| | | |
As of September 30, 2025
|
| | | | |||||||||||||||
| | | |
Actual
|
| |
As adjusted
|
| |
As further
adjusted(1) |
| | |||||||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| | |||||||||||
|
Cash
|
| | | US$ | 640,907 | | | | | US$ | 2,543,900 | | | | | US$ | 17,251,764 | | | | ||
|
Debt:
|
| | | | | | | | | | | | | | | | | | | | ||
|
Parabilis term loan
|
| | | | 2,642,526 | | | | | | 2,642,526 | | | | | | 2,642,526 | | | | ||
|
Factoring liability
|
| | | | 797,975 | | | | | | 797,975 | | | | | | 797,975 | | | | ||
|
Lease liabilities – current portion
|
| | | | 236,709 | | | | | | 236,709 | | | | | | 236,709 | | | | ||
|
Lease liabilities – non-current portion
|
| | | | 345,534 | | | | | | 345,534 | | | | | | 345,534 | | | | ||
|
Total Debt
|
| | | | 4,022,744 | | | | | | 4,022,744 | | | | | | 4,022,744 | | | | ||
| Shareholders’ deficiency: | | | | | | | | | | | | | | | | | | | | | ||
|
Share capital
|
| | | | 48,894,901 | | | | | | 50,797,893 | | | | | | 65,505,758 | | | | ||
|
Equity reserves
|
| | | | 6,026,365 | | | | | | 6,026,365 | | | | | | 6,026,365 | | | | ||
|
Accumulated other comprehensive loss
|
| | | | 83,764 | | | | | | 83,764 | | | | | | 83,764 | | | | ||
|
Deficit
|
| | | | (56,835,418) | | | | | | (56,835,418) | | | | | | (56,835,418) | | | | ||
|
Total shareholders’ (deficiency) equity
|
| | | US$ | (1,830,388) | | | | | US$ | 72,605 | | | | | US$ | 14,780,469 | | | | ||
|
Total capitalization
|
| | US$ 2,192,356 | | | | US$ | 4,095,349 | | | | | US$ | 18,803,213 | | | | |||||
| |
Assumed initial public offering price per Common Share
|
| | | | | | | | | US$ | 4.50 | | |
| |
Net tangible book value (deficit) per Common Share as of September 30,
2025 |
| | | US$ | (2.48) | | | | | | | | |
| |
As adjusted net tangible book value (deficit) per Common Share as of September 30, 2025
|
| | | US$ | (1.11) | | | | |||||
| |
Increase in as adjusted net tangible book value per Common Share attributable to new investors
|
| |
US$3.31
|
| | | | | | | |||
| |
As further adjusted net tangible book value per Common Share after this offering
|
| | | | | | | | | US$ | 2.20 | | |
| |
Dilution per Common Share to new investors participating in this offering
|
| | | | | | | | | US$ | 2.30 | | |
| | | |
Shares Issued
|
| |
Total Consideration
|
| |
Average
Price Per |
| | | | | | | |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount (US$)
|
| |
Percent
|
| |
Share (US$)
|
| | | |||||||||||||||||||
|
Existing shareholders
|
| | | | 1,863,758 | | | | | | 32.4% | | | | | | 51,515,944 | | | | | | 74.6% | | | | | $ | 27.64 | | | | | ||||
|
New investors
|
| | | | 3,888,889 | | | | | | 67.6% | | | | | | 17,500,000 | | | | | | 25.4% | | | | | $ | 4.50 | | | | | ||||
|
Total
|
| | | | 5,752,647 | | | | | | 100% | | | | | | 69,015,944 | | | | | | 100% | | | | | | | | | | | ||||
|
Year
|
| |
Full Time
|
| |
Part Time
|
| |
Total
|
| |||||||||
|
Fiscal year 2023
|
| | | | 24 | | | | | | 2 | | | | | | 26 | | |
|
Fiscal year 2024
|
| | | | 18 | | | | | | 0 | | | | | | 18 | | |
|
Fiscal year 2025
|
| | | | 20 | | | | | | 0 | | | | | | 20 | | |
| | | |
Nine Months Ended September 30,
|
| | | | | | | |||||||||
| | | |
2025
|
| |
2024
|
| |
Change
|
| |||||||||
| | | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
| Revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 909,407 | | | | | | 1,447,532 | | | | | | (538,125) | | |
|
Contract revenue
|
| | | | 854,849 | | | | | | 1,250,000 | | | | | | (395,151) | | |
|
Total revenue
|
| | | | 1,764,256 | | | | | | 2,697,532 | | | | | | (933,276) | | |
| Cost of revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,112,884 | | | | | | 2,408,789 | | | | | | 295,905 | | |
|
Contract cost of revenue
|
| | | | 1,493,636 | | | | | | 1,796,912 | | | | | | 303,276 | | |
|
Total cost of revenue
|
| | | | 3,606,520 | | | | | | 4,205,701 | | | | | | (599,181) | | |
|
Gross loss
|
| | | | (1,842,264) | | | | | | (1,508,169) | | | | | | (334,095) | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Engineering and Research and Development
|
| | | | 2,058,666 | | | | | | 1,744,426 | | | | | | 314,237 | | |
|
General and administrative
|
| | | | 6,101,438 | | | | | | 2,599,438 | | | | | | 3,502,000 | | |
|
Total operating expenses
|
| | | | 8,160,104 | | | | | | 4,343,864 | | | | | | 3,816,240 | | |
|
Loss from operations
|
| | | | (10,002,368) | | | | | | (5,852,033) | | | | | | (4,150,335) | | |
|
Other expense (income)
|
| | | | 507,838 | | | | | | 577,694 | | | | | | (69,856) | | |
|
Net loss
|
| | | | (10,510,206) | | | | | | (6,429,727) | | | | | | (4,080,479) | | |
| | | |
Year Ended December 31,
|
| | | | | | | |||||||||
| | | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
| | | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
| Revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 1,013,546 | | | | | | 120,000 | | | | | | 893,546 | | |
|
Contract revenue
|
| | | | 1,425,000 | | | | | | 1,372,557 | | | | | | 52,443 | | |
|
Total revenue
|
| | | | 2,438,546 | | | | | | 1,492,557 | | | | | | 945,989 | | |
| Cost of revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,033,498 | | | | | | 1,546,040 | | | | | | 487,458 | | |
|
Contract cost of revenue
|
| | | | 2,081,971 | | | | | | 1,163,211 | | | | | | 918,760 | | |
|
Total cost of revenue
|
| | | | 4,115,469 | | | | | | 2,709,251 | | | | | | 1,406,218 | | |
|
Gross loss
|
| | | | (1,676,923) | | | | | | (1,216,694) | | | | | | (460,229) | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Engineering and Research and Development
|
| | | | 2,267,739 | | | | | | 4,022,458 | | | | | $ | (1,754,719) | | |
|
General and administrative
|
| | | | 3,489,202 | | | | | | 3,868,191 | | | | | | (378,989) | | |
|
Total operating expenses
|
| | | | 5,756,941 | | | | | | 7,890,649 | | | | | | (2,133,708) | | |
|
Loss from operations
|
| | | | (7,433,864) | | | | | | (9,107,343) | | | | | | 1,673,479 | | |
|
Other expense (income)
|
| | | | 1,411,299 | | | | | | 261,700 | | | | | | 1,149,599 | | |
|
Net loss
|
| | | | (8,845,163) | | | | | | (9,369,043) | | | | | $ | 523,880 | | |
| | | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
|
Cash used in operating activities
|
| | | | (8,379,896) | | | | | | (3,072,818) | | | | | | (6,469,264) | | | | | | (5,537,021) | | |
|
Cash used in investing activities
|
| | | | (176,498) | | | | | | (125,206) | | | | | | (121,217) | | | | | | (221,095) | | |
|
Cash provided by financing activities
|
| | | | 7,931,412 | | | | | | 3,474,239 | | | | | | 7,781,755 | | | | | | 5,069,546 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | 112,660 | | | | | | 113,338 | | | | | | (39,008) | | | | | | 12,060 | | |
|
Net change in cash and cash equivalents
|
| | | | (512,322) | | | | | | 389,553 | | | | | | 1,152,266 | | | | | | (676,510) | | |
| |
Financial assets denominated in foreign currencies
|
| | | US$ | 1,370,259 | | |
| |
Financial liabilities denominated in foreign currencies
|
| | | | (882,206) | | |
| |
Net exposure
|
| | | US$ | 488,053 | | |
|
Name
|
| |
Position
|
|
| Executive Officers: | | | | |
| Jason Burinescu | | | Executive Chairman and Director | |
| William Frain | | | Chief Executive Officer and Director | |
| Bryan Cunningham | | | President | |
| Omar Garcia Abrego | | |
Chief Financial Officer and Corporate Secretary
|
|
| Independent Directors and Independent Director Nominees: | | | | |
| Arjun Grewal | | | Independent Director | |
| Linda Jacksta | | | Independent Director | |
| William W. Hamilton | | | Independent Director Nominee(1) | |
|
Name of Beneficial Owner
|
| |
Common
Shares Held |
| |
Options
|
| |
RSUs
|
| |
Warrants
|
| |
Number of
Common Shares Beneficially Owned |
| |
Percent of
Outstanding Common Shares |
| ||||||||||||||||||
|
Jason Burinescu
|
| | | | — | | | | | | 10,556 | | | | | | — | | | | | | — | | | | | | 10,556 | | | | | | * | | |
|
Bryan Cunningham
|
| | | | 1,778 | | | | | | 3,056 | | | | | | — | | | | | | — | | | | | | 4,834 | | | | | | * | | |
|
William Frain
|
| | | | 5,914(1) | | | | | | 7,111 | | | | | | 2,110 | | | | | | 1,268 | | | | | | 16,404 | | | | | | * | | |
|
Omar Garcia Abrego
|
| | | | 2,883 | | | | | | 4,389 | | | | | | — | | | | | | — | | | | | | 7,272 | | | | | | * | | |
|
Arjun Grewal
|
| | | | — | | | | | | 2,111 | | | | | | 222 | | | | | | — | | | | | | 2,333 | | | | | | * | | |
|
William W. Hamilton
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
|
Linda Jacksta
|
| | | | — | | | | | | 2,111 | | | | | | 222 | | | | | | — | | | | | | 2,333 | | | | | | * | | |
|
Total
|
| | | | 10,575 | | | | | | 29,334 | | | | | | 2,554 | | | | | | 1,268 | | | | | | 43,732 | | | | | | 2.20% | | |
|
Nature of Services
|
| |
2025 (C$)
|
| |
2024 (C$)
|
| ||||||
|
Audit Fees(1)
|
| | | | 245,308 | | | | | | 181,019 | | |
|
Audit Related Fees(2)
|
| | | | 60,732 | | | | | | 17,669 | | |
|
Tax Fees(3)
|
| | | | — | | | | | | — | | |
|
All Other Fees(4)
|
| | | | — | | | | | | — | | |
| Total | | | | | 306,040 | | | | | | 198,688 | | |
|
Executive Officer and Director Compensation for 2025 Fiscal Year(1)
|
| ||||||||||||||||||||||||
|
Name and position
|
| |
Salary/Fees(2)
|
| |
Bonus(3)
|
| |
Stock
Options(4) |
| |
Total
Compensation |
| ||||||||||||
|
Jason Burinescu
Executive Chairman and Director |
| | | $ | 25,000 | | | | | | — | | | | | $ | 32,191 | | | | | $ | 129,442 | | |
|
William Frain
Chief Executive Officer and Director |
| | | $ | 278,279 | | | | | $ | 50,000 | | | | | $ | 34,337 | | | | | $ | 433,258 | | |
|
Omar Garcia Abrego
Chief Financial Officer and Corporate Secretary |
| | | $ | 189,426 | | | | | | — | | | | | $ | 51,506 | | | | | $ | 216,368 | | |
|
Arjun Grewal(3)
Director |
| | | $ | 30,000 | | | | | | — | | | | | $ | 12,876 | | | | | $ | 53,875 | | |
|
Linda Lee Jacksta(4)
Director |
| | | $ | 30,000 | | | | | | — | | | | | $ | 12,876 | | | | | $ | 53,875 | | |
|
Daryl Rebeck(5)
Former Executive Chairman |
| | | $ | 27,867 | | | | | | — | | | | | | — | | | | | $ | 27,867 | | |
|
Executive Officer and Director Outstanding Equity Awards
|
| |||||||||||||||||||||
|
Name and Position
|
| |
Type of
Award(1) |
| |
Grant
Date |
| |
Number of
Underlying Common Shares |
| |
Exercise
Price(2) (C$) |
| |
Expiration
Date |
| ||||||
|
Jason Burinescu(3)
Executive Chairman and Director |
| |
Stock Options
|
| |
07/02/2025
|
| | | | 5,556 | | | | | | 11.00 | | | |
07/02/2027
|
|
| |
Stock Options
|
| |
12/30/2024
|
| | | | 7,778 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
|
William Frain(4)
Chief Executive Officer and Director |
| |
RSU
|
| |
10/16/2023
|
| | | | 930 | | | | | | n/a | | | |
10/16/2028
|
|
| |
RSU
|
| |
4/26/2022
|
| | | | 444 | | | | | | n/a | | | |
4/26/2027
|
| ||
| |
RSU
|
| |
6/10/2021
|
| | | | 180 | | | | | | n/a | | | |
6/10/2026
|
| ||
| |
RSU
|
| |
4/7/2021
|
| | | | 556 | | | | | | n/a | | | |
4/7/2026
|
| ||
| |
Stock Options
|
| |
9/9/2025
|
| | | | 4,444 | | | | | | 12.00 | | | |
9/9/2030
|
| ||
| |
Stock Options
|
| |
12/30/2024
|
| | | | 7,778 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 444 | | | | | | 185.00 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 556 | | | | | | 225.00 | | | |
4/7/2026
|
| ||
| |
Operational
Performance Shares |
| |
n/a
|
| | | | 4,444 | | | | | | n/a | | | |
n/a
|
| ||
|
Omar Garcia Abrego(5)
Chief Financial Officer and Corporate Secretary |
| |
Stock Options
|
| |
9/9/2025
|
| | | | 6,667 | | | | | | 12.00 | | | |
9/9/2030
|
|
| |
Stock Options
|
| |
12/30/2024
|
| | | | 1,111 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
10/16/2023
|
| | | | 167 | | | | | | n/a | | | |
10/16/2028
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 111 | | | | | | 86.00 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 222 | | | | | | 185.00 | | | |
4/7/2026
|
| ||
|
Arjun Grewal(6)
Director |
| |
Stock Options
|
| |
9/9/2025
|
| | | | 1,667 | | | | | | 12.00 | | | |
9/9/2030
|
|
| |
RSU
|
| |
10/16/2023
|
| | | | 222 | | | | | | n/a | | | |
10/16/2028
|
| ||
| |
Stock Option
|
| |
12/30/2024
|
| | | | 1,667 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 167 | | | | | | 185.00 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 278 | | | | | | 225.00 | | | |
4/7/2026
|
| ||
|
Linda Lee Jacksta(7)
Director |
| |
RSU
|
| |
10/16/2023
|
| | | | 222 | | | | | | n/a | | | |
10/16/2028
|
|
| |
Stock Options
|
| |
9/9/2025
|
| | | | 1,667 | | | | | | 12.00 | | | |
9/9/2030
|
| ||
| |
Stock Options
|
| |
12/30/2024
|
| | | | 1,667 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 167 | | | | | | 185.00 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
7/28/2021
|
| | | | 278 | | | | | | 248.00 | | | |
7/28/2026
|
| ||
|
Daryl Rebeck(8)
Former Executive Chairman |
| |
RSU
|
| |
10/16/2023
|
| | | | 667 | | | | | | n/a | | | |
10/16/2028
|
|
| |
RSU
|
| |
4/26/2022
|
| | | | 444 | | | | | | n/a | | | |
4/26/2027
|
| ||
| |
RSU
|
| |
4/7/2021
|
| | | | 556 | | | | | | n/a | | | |
4/7/2026
|
| ||
| |
Stock Option
|
| |
12/30/2024
|
| | | | 7,778 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 444 | | | | | | 185.00 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 556 | | | | | | 225.00 | | | |
4/7/2026
|
| ||
|
Bryan Cunningham
President |
| |
Stock Options
|
| |
9/9/2025
|
| | | | 3,333 | | | | | | 12.00 | | | |
9/9/2030
|
|
| |
Stock Options
|
| |
12/30/2024
|
| | | | 2,778 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
|
Plan Category
|
| |
Number of securities to
be issued upon exercise of outstanding options, deferred share units and restricted share units (a) |
| |
Weighted-average
exercise price of outstanding options, deferred share units and restricted share units (b) |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) |
|
|
Equity compensation plans approved by the securityholders – Omnibus Long-Term Incentive Plan
|
| |
Options: 110,834
DSUs: nil RSUs: 15,420 |
| |
Options: C$36.00
DSUs: n/a RSUs: n/a |
| |
63,414 combined
|
|
|
Equity compensation plans not approved by the securityholders
|
| |
n/a
|
| |
n/a
|
| |
n/a
|
|
|
Total
|
| |
Options: 110,834
DSUs: nil RSUs: 15,420 |
| |
Options: C$36.00
DSUs: n/a RSUs: n/a |
| |
63,414 combined
|
|
|
Underwriter
|
| |
Number of
Common Shares |
| |
Number of
Pre-Funded Warrants |
| ||||||
|
The Benchmark Company, LLC
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
TOTAL
|
| | | | | | | | | | | ||
| | | |
Total
|
| |||||||||
| | | |
Per
Common Share |
| |
Per
Pre-Funded Warrant |
| |
No Exercise
|
| |
Full Exercise
|
|
|
Initial public offering price
|
| | US$ | | | US$ | | | US$ | | | US$ | |
|
Underwriting discounts and commissions
|
| | US$ | | | US$ | | | US$ | | | US$ | |
|
Proceeds, before expenses, to us(1)
|
| | US$ | | | US$ | | | US$ | | | US$ | |
|
Number of Warrants
|
| |
Exercise
Price (C$) |
| |
Expiry Date
|
| |||
|
340,121
|
| | | $ | 15.75 | | | |
July 28, 2026
|
|
|
39,617
|
| | | $ | 135.00 | | | |
October 5, 2026
|
|
|
1,349
|
| | | $ | 90.00 | | | |
October 5, 2026
|
|
|
45,163
|
| | | $ | 24.75 | | | |
December 18, 2026
|
|
|
11,701
|
| | | $ | 67.95 | | | |
January 12, 2027
|
|
|
337
|
| | | $ | 90.00 | | | |
January 12, 2027
|
|
|
2,222
|
| | | $ | 67.95 | | | |
February 5, 2027
|
|
|
20,202
|
| | | $ | 90.00 | | | |
February 28, 2027
|
|
|
4,715
|
| | | $ | 74.25 | | | |
March 20, 2027
|
|
|
33,678
|
| | | $ | 92.25 | | | |
March 20, 2027
|
|
|
423
|
| | | $ | 90.00 | | | |
June 27, 2027
|
|
|
10,334
|
| | | $ | 67.95 | | | |
August 13, 2027
|
|
|
3,215
|
| | | $ | 123.75 | | | |
October 27, 2027
|
|
|
21,296
|
| | | $ | 225.00 | | | |
October 27, 2027
|
|
|
176,482
|
| | | $ | 13.50 | | | |
December 31, 2027
|
|
|
7,915
|
| | | $ | 13.50 | | | |
December 31, 2027
|
|
|
87,627
|
| | | $ | 13.50 | | | |
January 15, 2028
|
|
|
5,045
|
| | | $ | 13.50 | | | |
January 15, 2028
|
|
|
Number of Options
|
| |
Exercise
Price (C$) |
| |
Expiry Date
|
| |||
|
1,844
|
| | | $ | 225.00 | | | |
April 7, 2026
|
|
|
278
|
| | | $ | 247.50 | | | |
July 28, 2026
|
|
|
111
|
| | | $ | 292.50 | | | |
July 28, 2026
|
|
|
945
|
| | | $ | 207.00 | | | |
November 1, 2026
|
|
|
222
|
| | | $ | 162.00 | | | |
January 14, 2027
|
|
|
1,111
|
| | | $ | 26.55 | | | |
April 15, 2027
|
|
|
2,634
|
| | | $ | 184.50 | | | |
April 26, 2027
|
|
|
133
|
| | | $ | 99.00 | | | |
November 21, 2027
|
|
|
111
|
| | | $ | 81.00 | | | |
April 26, 2028
|
|
|
1,778
|
| | | $ | 85.50 | | | |
October 16, 2028
|
|
|
51,667
|
| | | $ | 36.00 | | | |
December 30, 2029
|
|
|
3,333
|
| | | $ | 37.80 | | | |
April 30, 2030
|
|
|
5,556
|
| | | $ | 10.80 | | | |
July 2, 2027
|
|
|
41,111
|
| | | $ | 11.93 | | | |
September 9, 2030
|
|
|
Number of RSUs(1)
|
| |
Exercise
Price (C$) |
| |
Expiry Date
|
| |||
|
556
|
| | | | n/a | | | |
April 7, 2026
|
|
|
464
|
| | | | n/a | | | |
June 10, 2026
|
|
|
333
|
| | | | n/a | | | |
January 14, 2027
|
|
|
222
|
| | | | n/a | | | |
April 24, 2027
|
|
|
2,974
|
| | | | n/a | | | |
October 16, 2028
|
|
|
2,612
|
| | | | n/a | | | |
February 28, 2029
|
|
|
1,111
|
| | | | n/a | | | |
January 1, 2029
|
|
|
7,149
|
| | | | n/a | | | |
December 12, 2029
|
|
|
Item
|
| |
Amount
|
|
|
SEC registration fee
|
| |
US$ 2,779.26
|
|
|
FINRA filing fee
|
| |
US$ 3,518.75
|
|
|
Nasdaq listing fee
|
| |
US$ 50,000.00
|
|
|
Printing and engraving expenses
|
| |
US$ 180,000.00
|
|
|
Legal fees and expenses
|
| |
US$ 900,000.00
|
|
|
Accounting fees and expenses
|
| |
US$ 66,666.00
|
|
|
Miscellaneous expenses(1)
|
| |
US$ 189,171.71
|
|
|
Total
|
| |
US$1,392,135.72
|
|
| | Consolidated Financial Statements for the Years Ended December 31, 2024 and 2023 | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-8 | | | |
| |
Amended and Restated Condensed Consolidated Interim Financial Statements for the Three and Nine Months Ended September 30, 2025 and 2024
|
| | | | | | |
| | | | | | F-49 | | | |
| | | | | | F-50 | | | |
| | | | | | F-51 | | | |
| | | | | | F-52 | | | |
| | | | | | F-53 | | |
|
As at:
|
| |
Note
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| | | | | | |
$
|
| |
$
|
| ||||||
| Assets | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | 1,153,229 | | | | | | 963 | | |
|
Accounts receivable, prepaids and deposits
|
| |
4
|
| | | | 1,664,376 | | | | | | 257,885 | | |
|
Inventory
|
| |
5
|
| | | | 868,314 | | | | | | 1,255,077 | | |
|
Contract costs
|
| |
16
|
| | | | 268,952 | | | | | | — | | |
|
Lease receivable
|
| |
11
|
| | | | — | | | | | | 7,048 | | |
| | | | | | | | | 3,954,871 | | | | | | 1,520,973 | | |
| Non-current assets: | | | | | | | | | | | | | | | | |
|
Property and equipment
|
| |
6
|
| | | | 759,937 | | | | | | 1,043,876 | | |
|
Intangible assets
|
| |
7
|
| | | | 2,571,693 | | | | | | 3,266,803 | | |
| | | | | | | | | 3,331,630 | | | | | | 4,310,679 | | |
|
Total assets
|
| | | | | | | 7,286,501 | | | | | | 5,831,652 | | |
| Liabilities | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| |
18
|
| | | | 4,155,890 | | | | | | 3,862,675 | | |
|
Loans payable
|
| |
8 & 18
|
| | | | 100,907 | | | | | | 530,062 | | |
|
Parabilis term-loan
|
| |
9
|
| | | | 983,476 | | | | | | — | | |
|
Factoring liability
|
| |
10
|
| | | | 983,671 | | | | | | 1,107,347 | | |
|
Deferred revenue
|
| |
15
|
| | | | 180,000 | | | | | | 180,000 | | |
|
CEBA loan
|
| |
8
|
| | | | — | | | | | | 29,445 | | |
|
Lease liabilities
|
| |
11
|
| | | | 203,443 | | | | | | 247,412 | | |
| | | | | | | | | 6,607,387 | | | | | | 5,956,941 | | |
| Non-current liabilities: | | | | | | | | | | | | | | | | |
|
Non-current lease liabilities
|
| |
11
|
| | | | 505,382 | | | | | | 639,173 | | |
|
Non-current Parabilis term loan
|
| |
9
|
| | | | 938,211 | | | | | | — | | |
|
Total liabilities
|
| | | | | | | 8,050,980 | | | | | | 6,596,114 | | |
| Shareholders’ deficiency | | | | | | | | | | | | | | | | |
|
Share capital
|
| |
12
|
| | | | 40,717,157 | | | | | | 32,565,254 | | |
|
Share subscriptions received in advance
|
| |
12
|
| | | | — | | | | | | 224,915 | | |
|
Equity reserves
|
| |
13
|
| | | | 4,872,472 | | | | | | 4,146,489 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | | | | (28,896) | | | | | | (221,071) | | |
|
Deficit
|
| | | | | | | (46,325,212) | | | | | | (37,480,049) | | |
|
Total shareholders’ deficiency
|
| | | | | | | (764,479) | | | | | | (764,462) | | |
|
Total liabilities and shareholders’ deficiency
|
| | | | | | | 7,286,501 | | | | | | 5,831,652 | | |
| |
“William Frain”
Director |
| |
“Jason Burinescu”
Director |
|
| | | |
Note
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||||
| | | | |
$
|
| |
$
|
| ||||||||
|
Revenue
|
| |
15 & 16
|
| | | | | | | | | | | | |
|
HEXWAVE revenue
|
| | | | | | $ | 1,013,546 | | | | | $ | 120,000 | | |
|
Contract revenue
|
| | | | | | | 1,425,000 | | | | | | 1,372,557 | | |
|
Total Revenue
|
| | | | | | | 2,438,546 | | | | | | 1,492,557 | | |
| Cost of revenue | | | | | | | | | | | | | | | | |
|
HEXWAVE cost of revenue
|
| | | | | | | 2,033,498 | | | | | | 1,546,040 | | |
|
Contract cost of revenue
|
| | | | | | | 2,081,971 | | | | | | 1,163,211 | | |
|
Total cost of revenue
|
| | | | | | | 4,115,469 | | | | | | 2,709,251 | | |
|
Gross loss
|
| | | | | | | (1,676,923) | | | | | | (1,216,694) | | |
| Engineering and Research and Development Expenses: | | | | | | | | | | | | | | | | |
|
Product development & technology costs
|
| | | | | | | 148,675 | | | | | | 370,073 | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 1,655,580 | | | | | | 2,766,601 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 98,008 | | | | | | 89,302 | | |
|
Depreciation
|
| |
6
|
| | | | 248,979 | | | | | | 526,686 | | |
|
Office, rent & administration, travel and miscellaneous
|
| | | | | | | 116,497 | | | | | | 269,796 | | |
| General & Administration Expenses | | | | | | | | | | | | | | | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 1,809,724 | | | | | | 1,482,860 | | |
|
Legal and professional fees
|
| | | | | | | 458,390 | | | | | | 299,011 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 255,220 | | | | | | 511,699 | | |
|
Office, rent & administration, travel, and miscellaneous
|
| | | | | | | 965,868 | | | | | | 1,574,621 | | |
| | | | | | | | | 5,756,941 | | | | | | 7,890,649 | | |
|
Operating Loss
|
| | | | | | $ | (7,433,864) | | | | | $ | (9,107,343) | | |
| Other expense (income): | | | | | | | | | | | | | | | | |
|
Other expense (income)
|
| |
12
|
| | | | 589,550 | | | | | | (3,078) | | |
|
Interest expense
|
| | | | | | | 808,989 | | | | | | 283,247 | | |
|
Foreign exchange loss (gain)
|
| | | | | | | 12,760 | | | | | | (18,469) | | |
| | | | | | | | | 1,411,299 | | | | | | 261,700 | | |
|
Net loss for the year
|
| | | | | | | (8,845,163) | | | | | | (9,369,043) | | |
| Other comprehensive loss | | | | | | | | | | | | | | | | |
|
Items that may be reclassified subsequently to profit or (loss)
|
| | | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | | | | | 192,175 | | | | | | 31,598 | | |
|
Total loss and comprehensive loss for the year
|
| | | | | | | (8,652,988) | | | | | | (9,337,445) | | |
| Weighted average number of common shares outstanding: | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | | | | 381,350 | | | | | | 284,812 | | |
| Loss per share: | | | | | | | | | | | | | | | | |
|
Basic and diluted loss per common share
|
| |
14
|
| | | | (23.19) | | | | | | (32.90) | | |
| | | |
Note
|
| |
Number of
common shares |
| |
Share
capital |
| |
Equity
reserves |
| |
Share
subscriptions received in advance |
| |
Accumulated
other comprehensive income (loss) |
| |
Deficit
|
| |
Total
|
| |||||||||||||||||||||
| | | | | | | | | | | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||||||||
|
Balance as at December 31, 2022
|
| | | | | | | 259,644 | | | | | | 28,936,296 | | | | | | 3,518,365 | | | | | | — | | | | | | (252,669) | | | | | | (28,111,006) | | | | | | 4,090,986 | | |
|
Private placement, net of share issue cost
|
| |
12
|
| | | | 63,530 | | | | | | 3,656,081 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,656,081 | | |
|
Share subscriptions received in advance
|
| |
12
|
| | | | — | | | | | | — | | | | | | — | | | | | | 224,915 | | | | | | — | | | | | | — | | | | | | 224,915 | | |
|
Fair value of compensation warrants
|
| |
12
|
| | | | — | | | | | | (48,729) | | | | | | 48,729 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of warrants allocated to share capital on expiry
|
| |
12
|
| | | | — | | | | | | 396,285 | | | | | | (396,285) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value allocated to
warrants |
| |
12
|
| | | | — | | | | | | (374,679) | | | | | | 374,679 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 601,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | 601,001 | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,598 | | | | | | — | | | | | | 31,598 | | |
|
Loss for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,369,043) | | | | | | (9,369,043) | | |
|
Balance as at December 31, 2023
|
| | | | | | | 323,174 | | | | | | 32,565,254 | | | | | | 4,146,489 | | | | | | 224,915 | | | | | | (221,071) | | | | | | (37,480,049) | | | | | | (764,462) | | |
|
Balance as at December 31, 2023
|
| | | | | | | 323,174 | | | | | | 32,565,254 | | | | | | 4,146,489 | | | | | | 224,915 | | | | | | (221,071) | | | | | | (37,480,049) | | | | | | (764,462) | | |
|
Private placement, net of share issue cost
|
| |
12
|
| | | | 601,427 | | | | | | 7,478,484 | | | | | | — | | | | | | (224,915) | | | | | | — | | | | | | — | | | | | | 7,253,569 | | |
|
Expired broker warrants allocated to share capital on expiry
|
| |
12
|
| | | | — | | | | | | 312,815 | | | | | | (312,815) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value allocated to
warrants |
| |
12
|
| | | | — | | | | | | (562,251) | | | | | | 562,251 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value of warrants exercised
|
| |
12
|
| | | | — | | | | | | 15,275 | | | | | | (15,275) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of broker warrants
|
| |
12
|
| | | | — | | | | | | (393,138) | | | | | | 393,138 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Warrants exercised for cash
|
| |
12
|
| | | | 1,333 | | | | | | 87,367 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 87,367 | | |
|
Shares issued on debt settlement
|
| |
12
|
| | | | 34,722 | | | | | | 927,332 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 927,332 | | |
|
Restricted shares units exercised
|
| |
12
|
| | | | 2,263 | | | | | | 286,019 | | | | | | (286,019) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 384,703 | | | | | | — | | | | | | — | | | | | | — | | | | | | 384,703 | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 192,175 | | | | | | — | | | | | | 192,175 | | |
|
Loss for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,845,163) | | | | | | (8,845,163) | | |
|
Balance as at December 31, 2024
|
| | | | | | | 962,919 | | | | | | 40,717,157 | | | | | | 4,872,472 | | | | | | — | | | | | | (28,896) | | | | | | (46,325,212) | | | | | | (764,479) | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
$
|
| |
$
|
| ||||||
| Cash (used in) provided by: | | | | | | | | | | | | | |
| Operating activities: | | | | | | | | | | | | | |
|
Loss and comprehensive loss for the year
|
| | | | (8,845,163) | | | | | | (9,369,043) | | |
|
Items not involving cash:
|
| | | | | | | | | | | | |
|
Lease liability interest
|
| | | | 69,652 | | | | | | 80,049 | | |
|
Accrued interest
|
| | | | 294,304 | | | | | | 222,497 | | |
|
Depreciation
|
| | | | 396,315 | | | | | | 593,169 | | |
|
Amortization recorded in cost of revenue
|
| | | | 922,221 | | | | | | 695,465 | | |
|
Loss of settlement of debt
|
| | | | 563,996 | | | | | | — | | |
|
Loss on disposal of property and equipment
|
| | | | 29,233 | | | | | | — | | |
|
Stock based compensation
|
| | | | 384,703 | | | | | | 601,001 | | |
|
Impairment of inventory
|
| | | | 233,568 | | | | | | 344,158 | | |
|
Impairment of contract costs
|
| | | | 115,730 | | | | | | — | | |
|
Factoring fees
|
| | | | 289,684 | | | | | | — | | |
|
Credit Line Parabilis fees
|
| | | | 74,449 | | | | | | — | | |
|
Foreign exchange
|
| | | | 230,974 | | | | | | — | | |
|
Changes in non-cash working capital:
|
| | | | | | | | | | | | |
|
Amounts receivable and prepaids
|
| | | | (1,406,491) | | | | | | 56,808 | | |
|
Inventory
|
| | | | 105,692 | | | | | | (1,200,199) | | |
|
Contract costs
|
| | | | (384,682) | | | | | | — | | |
|
Accounts payable and accrued liabilities
|
| | | | 456,551 | | | | | | 2,259,074 | | |
|
Deferred revenue
|
| | | | — | | | | | | 180,000 | | |
|
Cash used in operating activities
|
| | | | (6,469,264) | | | | | | (5,537,021) | | |
| Investing activities: | | | | | | | | | | | | | |
|
Additions to intangible assets
|
| | | | (27,111) | | | | | | (111,232) | | |
|
Additions to property and equipment
|
| | | | (94,106) | | | | | | (109,863) | | |
|
Cash used in investing activities
|
| | | | (121,217) | | | | | | (221,095) | | |
| Financing activities: | | | | | | | | | | | | | |
|
Proceeds from issuance of units, net of share issue costs
|
| | | | 6,989,017 | | | | | | 3,656,081 | | |
|
Proceeds from share subscriptions received in advance
|
| | | | — | | | | | | 224,915 | | |
|
Proceeds from Parabilis term loan
|
| | | | 1,800,000 | | | | | | — | | |
|
Proceeds from Parabilis credit line
|
| | | | 1,551,166 | | | | | | — | | |
|
Repayments from Parabilis credit line
|
| | | | (641,944) | | | | | | — | | |
|
Proceeds from working capital loans – Related Parties
|
| | | | 82,000 | | | | | | 140,089 | | |
|
Repayments of working capital loans – Related Parties
|
| | | | (71,485) | | | | | | — | | |
|
Proceeds from working capital loans
|
| | | | 927,555 | | | | | | 1,573,627 | | |
|
Repayments of working capital loans
|
| | | | (1,274,405) | | | | | | (1,213,966) | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
$
|
| |
$
|
| ||||||
|
Proceeds from factoring
|
| | | | — | | | | | | 1,265,132 | | |
|
Repayments on factoring
|
| | | | (1,397,031) | | | | | | (349,970) | | |
|
Repayment of CEBA loan
|
| | | | (30,121) | | | | | | — | | |
|
Proceeds from warrants exercised
|
| | | | 87,367 | | | | | | — | | |
|
Lease receivable collected
|
| | | | 7,048 | | | | | | 20,827 | | |
|
Repayment of leases liabilities
|
| | | | (247,412) | | | | | | (247,189) | | |
|
Cash provided by financing activities
|
| | | | 7,781,755 | | | | | | 5,069,546 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | (39,008) | | | | | | 12,060 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | (39,008) | | | | | | 12,060 | | |
|
Increase (decrease) in cash
|
| | | | 1,152,266 | | | | | | (676,510) | | |
|
Cash, beginning of the year
|
| | | | 963 | | | | | | 677,473 | | |
|
Cash, end of the year
|
| | | | 1,153,229 | | | | | | 963 | | |
| | |||||||||||||
| | Supplemental cash flow information | | | | | | | | | | | | | |
| |
Fair value of compensation brokers warrants
|
| | | $ | 393,138 | | | | | $ | 48,729 | | |
| |
Fair value of shares issued for corporate finance fee
|
| | | | — | | | | | | 79,299 | | |
| |
Residual value allocated to warrants
|
| | | | 562,251 | | | | | | 374,679 | | |
| |
ROU asset additions
|
| | | | — | | | | | | 414,562 | | |
| |
PP&E included in accounts payable
|
| | | | — | | | | | | 24,526 | | |
| |
Inventory transfer to PP&E
|
| | | | 47,503 | | | | | | 86,566 | | |
| |
Intangible assets included in accounts payable
|
| | | | 200,000 | | | | | | 162,407 | | |
| |
Fair value on expiry of warrants
|
| | | | 312,815 | | | | | | 396,285 | | |
| |
Restricted share units exercised
|
| | | | 286,019 | | | | | | — | | |
| |
Fair value of warrants exercised
|
| | | | 15,275 | | | | | | — | | |
| |
Loans settled with private placement proceeds
|
| | | | 264,552 | | | | | | — | | |
|
Subsidiary
|
| |
Place of
Incorporation |
| |
Functional
Currency |
| |
Beneficial
Interest |
| ||||||
|
Liberty Defense Technologies, Inc. (“LDT”)
|
| |
United States
|
| | | | USD | | | | | | 100% | | |
|
DrawDown Detection, Inc. (“DDD”)
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
LDH GS Amalco Corp.
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
DrawDown Technologies, Inc. (“DDT”)
|
| |
United States
|
| | | | CAD | | | | | | 100% | | |
|
Asset
|
| |
Life
|
|
| Leasehold improvements | | | The term of the lease | |
| Equipment | | | Three to seven years | |
| Prototypes | | | One year | |
|
Asset
|
| |
Life
|
|
| MIT License | | | Fourteen years | |
| Battelle License | | | Three years | |
| Intellectual Property | | | Seven years | |
|
Financial assets/liabilities
|
| |
Classification IFRS 9
|
|
| Cash | | |
Amortized cost
|
|
| Accounts receivable | | |
Amortized cost
|
|
| Lease receivable | | |
Amortized cost
|
|
| Accounts payable and accrued liabilities | | |
Amortized cost
|
|
| CEBA loan | | |
Amortized cost
|
|
| Loans payable | | |
Amortized cost
|
|
| Parabilis term loan | | |
Amortized cost
|
|
| Factoring liability | | |
Amortized cost
|
|
| Lease liabilities | | |
Amortized cost
|
|
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Accounts receivable
|
| | | $ | 255,148 | | | | | $ | 25,494 | | |
|
Prepaids and deposits
|
| | | | 1,409,228 | | | | | | 232,391 | | |
| | | | | $ | 1,664,376 | | | | | $ | 257,885 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Raw materials
|
| | | $ | 211,553 | | | | | $ | 734,824 | | |
|
Work-in-progress
|
| | | | 128,761 | | | | | | 467,940 | | |
|
Finished goods
|
| | | | — | | | | | | 52,313 | | |
|
Right of return on finished goods
|
| | | | 528,000 | | | | | | — | | |
| | | | | $ | 868,314 | | | | | $ | 1,255,077 | | |
| | | |
Equipment
|
| |
Right of Use
Asset |
| |
Prototype
|
| |
Construction in
Process |
| |
Total
|
| |||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2022
|
| | | $ | 222,954 | | | | | $ | 772,312 | | | | | $ | 584,859 | | | | | $ | 88,715 | | | | | $ | 1,668,840 | | |
|
Additions
|
| | | | — | | | | | | 414,562 | | | | | | 86,556 | | | | | | 134,389 | | | | | | 635,507 | | |
|
Transfers
|
| | | | — | | | | | | — | | | | | | 171,899 | | | | | | (171,899) | | | | | | — | | |
|
At December 31, 2023
|
| | | $ | 222,954 | | | | | $ | 1,186,874 | | | | | $ | 843,314 | | | | | $ | 51,205 | | | | | $ | 2,304,347 | | |
|
Additions
|
| | | | 25,241 | | | | | | — | | | | | | 48,185 | | | | | | 68,183 | | | | | | 141,609 | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | (116,933) | | | | | | — | | | | | | (116,933) | | |
|
At December 31, 2024
|
| | | $ | 248,195 | | | | | $ | 1,186,874 | | | | | $ | 774,566 | | | | | $ | 119,388 | | | | | $ | 2,329,023 | | |
| Accumulated Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2022
|
| | | $ | 71,717 | | | | | $ | 234,982 | | | | | $ | 360,662 | | | | | $ | — | | | | | $ | 667,361 | | |
|
Depreciation for the year
|
| | | | 59,059 | | | | | | 192,581 | | | | | | 341,529 | | | | | | — | | | | | | 593,169 | | |
|
At December 31, 2023
|
| | | $ | 130,776 | | | | | $ | 427,563 | | | | | $ | 702,191 | | | | | $ | — | | | | | $ | 1,260,530 | | |
|
Depreciation for disposal
|
| | | | — | | | | | | — | | | | | | (87,700) | | | | | | | | | | | | (87,700) | | |
|
Depreciation for the year
|
| | | | 58,788 | | | | | | 189,499 | | | | | | 148,028 | | | | | | — | | | | | | 396,315 | | |
|
At December 31, 2024
|
| | | $ | 189,564 | | | | | $ | 617,062 | | | | | $ | 762,519 | | | | | $ | — | | | | | $ | 1,569,145 | | |
| Foreign exchange movement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
|
At December 31, 2024
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
| Net Book Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | 92,178 | | | | | $ | 759,370 | | | | | $ | 141,123 | | | | | $ | 51,205 | | | | | $ | 1,043,876 | | |
|
At December 31, 2024
|
| | | $ | 58,631 | | | | | $ | 569,871 | | | | | $ | 12,047 | | | | | $ | 119,388 | | | | | $ | 759,937 | | |
| | | |
MIT
license |
| |
Battelle
license |
| |
Intellectual
property |
| |
Total
|
| ||||||||||||
|
Balance, December 31, 2022
|
| | | $ | 441,225 | | | | | $ | 59,430 | | | | | $ | 3,229,808 | | | | | $ | 3,730,463 | | |
|
Additions
|
| | | | — | | | | | | 231,805 | | | | | | — | | | | | | 231,805 | | |
|
Amortization
|
| | | | (34,108) | | | | | | (67,985) | | | | | | (593,372) | | | | | | (695,465) | | |
|
Balance, December 31, 2023
|
| | | $ | 407,117 | | | | | $ | 223,250 | | | | | $ | 2,636,436 | | | | | $ | 3,266,803 | | |
|
Additions
|
| | | | — | | | | | | 227,111 | | | | | | — | | | | | | 227,111 | | |
|
Amortization
|
| | | | (34,108) | | | | | | (450,361) | | | | | | (437,752) | | | | | | (922,221) | | |
|
Balance, December 31, 2024
|
| | | $ | 373,009 | | | | | $ | — | | | | | $ | 2,198,684 | | | | | $ | 2,571,693 | | |
| | | |
Amounts
|
| |||
|
Year 2021 (paid)
|
| | | $ | 50,000 | | |
|
Year 2022 (paid)
|
| | | | 50,000 | | |
|
Year 2023 (payable)
|
| | | | 100,000 | | |
|
Year 2024 and each year thereafter (payable)
|
| | | | 200,000 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022
|
| | | $ | — | | |
|
Additions
|
| | | | 1,381,120 | | |
|
Repayments
|
| | | | (1,052,426) | | |
|
Balance, December 31, 2023
|
| | | $ | 328,694 | | |
|
Additions
|
| | | | 82,000 | | |
|
Repayments
|
| | | | (336,037) | | |
|
Balance, December 31, 2024
|
| | | $ | 74,657 | | |
| | | |
Total
|
| |||
|
Balance, December 31, 2022
|
| | | $ | — | | |
|
Additions
|
| | | | 332,596 | | |
|
Repayments
|
| | | | (161,540) | | |
|
Accrued Interest
|
| | | | 30,312 | | |
|
Balance, December 31, 2023
|
| | | $ | 201,368 | | |
|
Additions
|
| | | | 1,053,569 | | |
|
Repayments
|
| | | | (1,260,419) | | |
|
Accrued Interest
|
| | | | 31,732 | | |
|
Balance, December 31, 2024
|
| | | $ | 26,250 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022 and 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,800,000 | | |
|
Interest and fees
|
| | | | 121,687 | | |
|
Balance, December 31, 2024
|
| | | $ | 1,921,687 | | |
|
Current
|
| | | $ | 983,476 | | |
|
Non-Current
|
| | | $ | 938,211 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022 and 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,551,166 | | |
|
Accrued factoring Fee
|
| | | | 74,449 | | |
|
Repayments
|
| | | | (641,944) | | |
|
Balance, December 31, 2024
|
| | | $ | 983,671 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022
|
| | | $ | — | | |
|
Additions
|
| | | | 1,265,132 | | |
|
Accrued factoring Fee
|
| | | | 192,185 | | |
|
Repayments
|
| | | | (349,970) | | |
|
Balance, December 31, 2023
|
| | | $ | 1,107,347 | | |
|
Accrued factoring Fee
|
| | | | 289,684 | | |
|
Repayments
|
| | | | (1,397,031) | | |
|
Balance, December 31, 2024
|
| | | $ | — | | |
| | | |
Right of
use liability |
| |||
|
Balance, December 31, 2022
|
| | | $ | 638,306 | | |
|
Additions
|
| | | | 414,562 | | |
|
Finance costs
|
| | | | 81,032 | | |
|
Lease payments
|
| | | | (247,189) | | |
|
Foreign exchange movement
|
| | | | (126) | | |
|
Balance, December 31, 2023
|
| | | $ | 886,585 | | |
|
Finance costs
|
| | | | 69,652 | | |
|
Lease payments
|
| | | | (247,412) | | |
|
Balance, December 31, 2024
|
| | | $ | 708,825 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Maturity analysis – contractual undiscounted cash flows | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 257,461 | | | | | $ | 247,412 | | |
|
Two to five years
|
| | | | 558,358 | | | | | | 815,820 | | |
|
Six and thereafter
|
| | | | — | | | | | | — | | |
|
Total lease liabilities
|
| | | $ | 815,819 | | | | | $ | 1,063,232 | | |
|
Lease liabilities included in the statement of financial position
|
| | | $ | 708,825 | | | | | $ | 886,585 | | |
|
Current
|
| | | $ | 203,443 | | | | | $ | 247,412 | | |
|
Non-current
|
| | | $ | 505,382 | | | | | $ | 639,173 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022
|
| | | $ | 26,837 | | |
|
Accretion
|
| | | | 983 | | |
|
Payments received
|
| | | | (20,827) | | |
|
Foreign exchange movement
|
| | | | 55 | | |
|
Balance, December 31, 2023
|
| | | $ | 7,048 | | |
|
Accretion
|
| | | | 78 | | |
|
Payments received
|
| | | | (6,928) | | |
|
Foreign exchange movement
|
| | | | (198) | | |
|
Balance, December 31, 2024
|
| | | $ | — | | |
| | | |
Number of
stock options |
| |
Weighted
average |
| |||
|
Outstanding, December 31, 2022
|
| | | | 12,566 | | | |
CAD$252.90
|
|
|
Cancelled
|
| | | | (467) | | | |
193.95
|
|
|
Granted
|
| | | | 2,767 | | | |
85.50
|
|
|
Outstanding, December 31, 2023
|
| | | | 14,866 | | | |
CAD$222.30
|
|
|
Cancelled
|
| | | | (1,650) | | | |
195.75
|
|
|
Expired
|
| | | | (1,832) | | | |
558.90
|
|
|
Granted
|
| | | | 60,333 | | | |
36.00
|
|
|
Outstanding, December 31, 2024
|
| | | | 71,717 | | | |
CAD$ 58.05
|
|
| | | |
Outstanding
|
| |
Exercise able
|
| ||||||||||||||||||
|
Expiry date
|
| |
Number of stock
options |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |
Number of stock
options |
| ||||||||||||
|
07-Apr-26
|
| | | | 2,623 | | | | | CAD$ | 225.00 | | | | | | 1.27 | | | | | | 2,623 | | |
|
10-Jun-26
|
| | | | 222 | | | | | CAD$ | 225.00 | | | | | | 1.44 | | | | | | 222 | | |
|
28-Jul-26
|
| | | | 278 | | | | | CAD$ | 247.50 | | | | | | 1.57 | | | | | | 278 | | |
|
28-Jul-26
|
| | | | 200 | | | | | CAD$ | 292.50 | | | | | | 1.57 | | | | | | 200 | | |
|
01-Nov-26
|
| | | | 1,033 | | | | | CAD$ | 207.00 | | | | | | 1.84 | | | | | | 1,033 | | |
|
14-Jan-27
|
| | | | 222 | | | | | CAD$ | 162.00 | | | | | | 2.04 | | | | | | 222 | | |
|
26-Apr-27
|
| | | | 3,411 | | | | | CAD$ | 184.50 | | | | | | 2.32 | | | | | | 3,411 | | |
|
26-May-27
|
| | | | 222 | | | | | CAD$ | 171.00 | | | | | | 2.40 | | | | | | 222 | | |
|
16-Aug-27
|
| | | | 411 | | | | | CAD$ | 130.50 | | | | | | 2.62 | | | | | | 411 | | |
|
21-Nov-27
|
| | | | 133 | | | | | CAD$ | 99.00 | | | | | | 2.89 | | | | | | 133 | | |
|
26-Apr-28
|
| | | | 211 | | | | | CAD$ | 81.00 | | | | | | 3.32 | | | | | | 158 | | |
|
16-Oct-28
|
| | | | 2,418 | | | | | CAD$ | 85.50 | | | | | | 3.79 | | | | | | 1,208 | | |
|
30-Dec-29
|
| | | | 60,333 | | | | | CAD$ | 36.00 | | | | | | 4.99 | | | | | | — | | |
|
December 31, 2024
|
| | | | 71,717 | | | | | | | | | | | | | | | | | | 10,121 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
|
|
Risk-free interest rate
|
| |
3.04%
|
| |
4.16%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
145.18%
|
| |
80.98%
|
|
|
Expected life (in years)
|
| |
5 years
|
| |
5 years
|
|
|
Stock price
|
| |
CAD$38.25
|
| |
CAD$49.50
|
|
| | | |
Number of
equity settled RSUs |
| |
Grant Price
|
| ||||||
|
Outstanding, December 31, 2022
|
| | | | 5,494 | | | | | CAD$ | 226.80 | | |
|
Granted
|
| | | | 7,682 | | | | | | 76.50 | | |
|
Outstanding, December 31, 2023
|
| | | | 13,176 | | | | | CAD$ | 139.05 | | |
|
Granted
|
| | | | 3,944 | | | | | | 54.90 | | |
|
Cancelled
|
| | | | (2,939) | | | | | | 126.90 | | |
|
Exercised
|
| | | | (2,263) | | | | | | 170.55 | | |
|
Outstanding, December 31, 2024
|
| | | | 11,918 | | | | | CAD$ | 180.45 | | |
| | | |
Warrants
outstanding |
| |
Exercise
Price |
| ||||||
|
Outstanding, December 31, 2022
|
| | | | 104,260 | | | | | CAD$ | 243.00 | | |
|
Issued
|
| | | | 53,361 | | | | | | 133.65 | | |
|
Expired
|
| | | | (39,800) | | | | | | 288.90 | | |
|
Outstanding, December 31, 2023
|
| | | | 117,821 | | | | | CAD$ | 178.20 | | |
|
Issued
|
| | | | 369,570 | | | | | | 32.85 | | |
|
Expired
|
| | | | (39,949) | | | | | | 216.51 | | |
|
Exercised
|
| | | | (1,333) | | | | | | 90.00 | | |
|
Outstanding, December 31, 2024
|
| | | | 446,109 | | | | | CAD$ | 54.90 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
|
|
Risk-free interest rate
|
| |
3.07%
|
| |
3.53%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
72.95%
|
| |
63.89%
|
|
|
Expected life (in years)
|
| |
2.03 years
|
| |
2 years
|
|
|
Share price on grant date
|
| |
CAD$37.35
|
| |
CAD$81.00
|
|
|
Fair value share purchase warrants
|
| |
CAD$19.35
|
| |
CAD$18.00
|
|
| | | |
Outstanding
|
| |||||||||||||||
|
Expiry date
|
| |
Number of
warrants |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |||||||||
|
13-Apr-25
|
| | | | 7,930(a) | | | | | CAD$ | 135.00 | | | | | | 0.28 | | |
|
09-May-25
|
| | | | 2,564 | | | | | CAD$ | 135.00 | | | | | | 0.35 | | |
|
08-Jun-25
|
| | | | 1,901 | | | | | CAD$ | 135.00 | | | | | | 0.44 | | |
|
05-Oct-26
|
| | | | 39,617 | | | | | CAD$ | 135.00 | | | | | | 1.76 | | |
|
05-Oct-26
|
| | | | 1,349 | | | | | CAD$ | 90.00 | | | | | | 1.76 | | |
|
18-Dec-26
|
| | | | 322,940(a) | | | | | CAD$ | 24.75 | | | | | | 1.96 | | |
|
12-Jan-27
|
| | | | 12,116(a)(b) | | | | | CAD$ | 90.00 | | | | | | 2.03 | | |
|
05-Feb-27
|
| | | | 2,222(b) | | | | | CAD$ | 90.00 | | | | | | 2.10 | | |
|
28-Feb-27
|
| | | | 20,202 | | | | | CAD$ | 90.00 | | | | | | 2.16 | | |
|
27-Jun-27
|
| | | | 423 | | | | | CAD$ | 90.00 | | | | | | 2.49 | | |
|
13-Aug-27
|
| | | | 10,334(b) | | | | | CAD$ | 90.00 | | | | | | 2.62 | | |
|
27-Oct-27
|
| | | | 3,215 | | | | | CAD$ | 123.75 | | | | | | 2.82 | | |
|
27-Oct-27
|
| | | | 21,296 | | | | | CAD$ | 225.00 | | | | | | 2.82 | | |
| | | | | | 446,109 | | | | | | | | | | | | | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Loss attributable to common shareholders
|
| | | $ | (8,845,163) | | | | | $ | (9,369,043) | | |
|
Weighted average number of shares
|
| | | | 381,350 | | | | | | 284,812 | | |
|
Basic and diluted loss per share
|
| | | $ | (23.19) | | | | | $ | (32.90) | | |
| | | |
Year ended December 31,
|
| |||||||||
|
Revenue
|
| |
2024
|
| |
2023
|
| ||||||
|
Battelle Contract Award
|
| | | $ | — | | | | | $ | 32,557 | | |
|
TSA Contract Award HD-AIT
|
| | | | 200,000 | | | | | | 1,265,000 | | |
|
TSA OA Development
|
| | | | 795,000 | | | | | | 75,000 | | |
|
HD-AIT Phase II A
|
| | | | 296,944 | | | | | | — | | |
|
HD-AIT Phase II
|
| | | | 133,056 | | | | | | — | | |
|
HEXWAVE units
|
| | | | 1,013,546 | | | | | | 120,000 | | |
|
Total Revenue
|
| | | $ | 2,438,546 | | | | | $ | 1,492,557 | | |
| | | |
Year ended December 31,
|
| |||||||||
|
Contract Award Revenue Expected in Future Years
|
| |
2025
|
| |
2026
|
| ||||||
|
TSA Contract Award HD-AIT
|
| | | $ | 457,905 | | | | | | — | | |
|
TSA OA Development
|
| | | | 246,944 | | | | | | — | | |
|
HD-AIT Phase II A
|
| | | | 150,000 | | | | | | — | | |
|
Total estimated contract revenues
|
| | | $ | 854,849 | | | | | $ | — | | |
|
TSA HD-AIT Upgrade
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 1,265,000 | | |
| Year 2024 | | | | | | | |
|
Milestone 5 A (Q1 2024) (payment received)
|
| | | | 200,000 | | |
| Year 2025 | | | | | | | |
|
Milestone 5B (Q1 2025)
|
| | | | 100,000 | | |
|
Milestone 6 (Q2 2025)
|
| | | | 357,905 | | |
|
Total Contract Value
|
| | | $ | 1,922,905 | | |
|
TSA Open Architecture
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 75,000 | | |
| Year 2024 | | | | | | | |
|
Milestone 2 (Q1 2024) (payment received)
|
| | | | 200,000 | | |
|
Milestone 3 (Q2 2024) (payment received)
|
| | | | 250,000 | | |
|
Milestone 4 (Q3 2024) (payment received)
|
| | | | 170,000 | | |
|
Milestone 5 (Q4 2024) (payment received)
|
| | | | 175,000 | | |
| Year 2025 | | | | | | | |
|
Milestone 6 (Q1 2025)
|
| | | | 175,000 | | |
|
Milestone 7 (Q2 2025)
|
| | | | 71,944 | | |
|
Total Contract Value
|
| | | $ | 1,116,944 | | |
|
TSA HD-AIT Phase II A
|
| |
Amounts
|
| |||
| Year 2024 | | | | | | | |
|
Milestone 1(Q3 2024) (payment received)
|
| | | $ | 296,944 | | |
| Year 2025 | | | | | | | |
|
Milestone 2(Q2 2025)
|
| | | | 150,000 | | |
|
Total Contract Value
|
| | | $ | 446,944 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
G&A Salaries
|
| | | $ | 620,846 | | | | | $ | 1,033,320 | | |
|
G&A Stock-based compensation
|
| | | | 115,805 | | | | | | 418,318 | | |
|
G&A Consulting fees(1)
|
| | | | 96,358 | | | | | | 97,805 | | |
| | | | | $ | 833,009 | | | | | $ | 1,549,443 | | |
| | | |
Amounts
US dollars |
| |||
|
Financial assets denominated in foreign currencies
|
| | | $ | 1,370,259 | | |
|
Financial liabilities denominated in foreign currencies
|
| | | | (882,206) | | |
|
Net exposure
|
| | | $ | 488,053 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Loss for the year
|
| | | $ | (8,845,163) | | | | | $ | (9,369,043) | | |
|
Statutory tax rate
|
| | | | 26.5% | | | | | | 26.5% | | |
|
Expected income tax (recovery)
|
| | | $ | (2,344,000) | | | | | $ | (2,483,000) | | |
|
Change in statutory, foreign tax, foreign exchange rates and other
|
| | | | (120,000) | | | | | | (505,000) | | |
|
Permanent differences
|
| | | | 318,000 | | | | | | 403,000 | | |
|
Share issue cost
|
| | | | — | | | | | | (153,000) | | |
|
Adjustment to prior years provision versus statutory tax returns and expiry of
non-capital losses |
| | | | (591,000) | | | | | | 1,078,000 | | |
|
Change in unrecognized deductible temporary differences
|
| | | | 2,737,000 | | | | | | 1,660,000 | | |
|
Total income tax expense (recovery)
|
| | | $ | — | | | | | $ | — | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Deferred tax assets (liabilities) | | | | | | | | | | | | | |
|
Property and equipment & Intangible assests
|
| | | $ | (54,000) | | | | | | — | | |
|
Non-capital losses
|
| | | | 54,000 | | | | | | — | | |
|
Net deferred tax assets (liabilities) recognized
|
| | | $ | — | | | | | $ | — | | |
|
Temporary Differences
|
| |
2024
|
| |
Expiry Date
Range |
| |
2023
|
| |
Expiry Date
Range |
| ||||||
| | | |
$
|
| | | | |
$
|
| | | | ||||||
|
Property and equipment & Intangible
assests |
| | | | 4,000 | | | |
No expiry date
|
| | | | 4,000 | | | |
No expiry date
|
|
|
Share issue costs
|
| | | | 1,511,000 | | | |
2044 to 2048
|
| | | | 1,572,000 | | | |
2043 to 2047
|
|
|
Right-of-Use Assets/Lease liabilty
|
| | | | 135,000 | | | |
No expiry date
|
| | | | 121,000 | | | |
No expiry date
|
|
|
R&D
|
| | | | 4,481,000 | | | |
No expiry date
|
| | | | — | | | |
No expiry date
|
|
|
Non-capital losses
|
| | | | 46,225,000 | | | | | | | | | 41,795,000 | | | | | |
|
Canada
|
| | | | 16,205,000 | | | |
2030 to 2044
|
| | | | 14,986,000 | | | |
2030 to 2043
|
|
|
USA
|
| | | | 30,021,000 | | | |
No expiry date
|
| | | | 26,809,000 | | | |
No expiry date
|
|
| | | |
For the year ended December 31, 2024
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 1,013,546 | | | | | | 1,425,000 | | | | | | 2,438,546 | | |
|
Cost of revenue
|
| | | | — | | | | | | 2,033,498 | | | | | | 2,081,971 | | | | | | 4,115,469 | | |
|
Net loss for the year
|
| | | | (2,865,188) | | | | | | (2,808,452) | | | | | | (3,171,523) | | | | | | (8,845,163) | | |
| | | |
For the year ended December 31, 2023
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 120,000 | | | | | | 1,372,557 | | | | | | 1,492,557 | | |
|
Cost of revenue
|
| | | | — | | | | | | 1,546,040 | | | | | | 1,163,211 | | | | | | 2,709,251 | | |
|
Net loss for the year
|
| | | | (2,244,260) | | | | | | (1,901,044) | | | | | | (5,223,739) | | | | | | (9,369,043) | | |
|
As at:
|
| |
Note
|
| |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| | | | | | |
$
|
| |
$
|
| ||||||
| Assets | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | 640,907 | | | | | | 1,153,229 | | |
|
Accounts receivable, prepaids and deposits
|
| |
4
|
| | | | 2,189,400 | | | | | | 1,664,376 | | |
|
Inventory
|
| |
5
|
| | | | 956,560 | | | | | | 868,314 | | |
|
Contract costs
|
| |
16
|
| | | | — | | | | | | 268,952 | | |
|
Total current assets
|
| | | | | | | 3,786,867 | | | | | | 3,954,871 | | |
| Non-current assets: | | | | | | | | | | | | | | | | |
|
Property and equipment
|
| |
6
|
| | | | 825,025 | | | | | | 759,937 | | |
|
Intangible assets
|
| |
7
|
| | | | 2,142,272 | | | | | | 2,571,693 | | |
| | | | | | | | | 2,967,297 | | | | | | 3,331,630 | | |
|
Total assets
|
| | | | | | | 6,754,164 | | | | | | 7,286,501 | | |
| Liabilities | | | | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | | | | 4,391,772 | | | | | | 4,155,890 | | |
|
Loans payable
|
| |
8
|
| | | | — | | | | | | 100,907 | | |
|
Parabilis term-loan
|
| |
9
|
| | | | 2,642,526 | | | | | | 983,476 | | |
|
Factoring and credit line liability
|
| |
10
|
| | | | 797,975 | | | | | | 983,671 | | |
|
Deferred revenue
|
| |
15
|
| | | | 170,036 | | | | | | 180,000 | | |
|
Lease liabilities
|
| |
11
|
| | | | 236,709 | | | | | | 203,443 | | |
|
Total current liabilities
|
| | | | | | | 8,239,018 | | | | | | 6,607,387 | | |
| Non-current liabilities: | | | | | | | | | | | | | | | | |
|
Non-current lease liabilities
|
| |
11
|
| | | | 345,534 | | | | | | 505,382 | | |
|
Non-current Parabilis term loan
|
| |
9
|
| | | | — | | | | | | 938,211 | | |
|
Total liabilities
|
| | | | | | | 8,584,552 | | | | | | 8,050,980 | | |
| Shareholders’ deficiency | | | | | | | | | | | | | | | | |
|
Share capital
|
| |
12
|
| | | | 48,894,901 | | | | | | 40,717,157 | | |
|
Equity reserves
|
| |
13
|
| | | | 6,026,365 | | | | | | 4,872,472 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | | | | 83,764 | | | | | | (28,896) | | |
|
Deficit
|
| | | | | | | (56,835,418) | | | | | | (46,325,212) | | |
|
Total shareholders’ deficiency
|
| | | | | | | (1,830,388) | | | | | | (764,479) | | |
|
Total liabilities and shareholders’ deficiency
|
| | | | | | | 6,754,164 | | | | | | 7,286,501 | | |
| |
“William Frain”
Director |
| |
“Jason Burinescu”
Director |
|
| | | | | | |
For the three months ended
|
| |
For the nine months ended
|
| ||||||||||||||||||
| | | | | | |
September 30,
2025 |
| |
September 30,
2024 |
| |
September 30,
2025 |
| |
September 30,
2024 |
| ||||||||||||
| | | | | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE revenue
|
| |
15
|
| | | | 129,049 | | | | | | 650,000 | | | | | | 909,407 | | | | | | 1,447,532 | | |
|
Contract revenue
|
| |
16
|
| | | | 150,000 | | | | | | 466,944 | | | | | | 854,849 | | | | | | 1,250,000 | | |
|
Total revenue
|
| | | | | | | 279,049 | | | | | | 1,116,944 | | | | | | 1,764,256 | | | | | | 2,697,532 | | |
| Cost of revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE cost of revenue
|
| | | | | | | 838,101 | | | | | | 886,225 | | | | | | 2,112,884 | | | | | | 2,408,789 | | |
|
Contract cost of revenue
|
| | | | | | | 394,939 | | | | | | 979,947 | | | | | | 1,493,636 | | | | | | 1,796,912 | | |
|
Total cost of revenue
|
| | | | | | | 1,233,040 | | | | | | 1,866,172 | | | | | | 3,606,520 | | | | | | 4,205,701 | | |
|
Gross loss
|
| | | | | | | (953,991) | | | | | | (749,228) | | | | | | (1,842,264) | | | | | | (1,508,169) | | |
| Engineering and research and development expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Product development & technology costs
|
| | | | | | | 79,417 | | | | | | (59,967) | | | | | | 263,754 | | | | | | 103,429 | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 522,163 | | | | | | 501,717 | | | | | | 1,542,588 | | | | | | 1,247,999 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 134 | | | | | | 28,816 | | | | | | 15,240 | | | | | | 82,220 | | |
|
Depreciation
|
| |
6
|
| | | | 57,300 | | | | | | 58,066 | | | | | | 189,809 | | | | | | 208,407 | | |
|
Office, rent & administration, travel, and miscellaneous
|
| | | | | | | 9,766 | | | | | | 51,466 | | | | | | 47,275 | | | | | | 102,371 | | |
| General & administration expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 273,845 | | | | | | 494,754 | | | | | | 1,287,457 | | | | | | 1,375,216 | | |
|
Legal and professional fees
|
| | | | | | | 80,693 | | | | | | 98,209 | | | | | | 769,076 | | | | | | 239,513 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 122,412 | | | | | | 137,115 | | | | | | 1,099,231 | | | | | | 296,406 | | |
|
Office, rent & administration, travel, and miscellaneous
|
| | | | | | | 719,821 | | | | | | 251,039 | | | | | | 2,945,674 | | | | | | 688,303 | | |
| | | | | | | | | 1,865,551 | | | | | | 1,561,215 | | | | | | 8,160,104 | | | | | | 4,343,864 | | |
|
Operating loss
|
| | | | | | | (2,819,542) | | | | | | (2,310,443) | | | | | | (10,002,368) | | | | | | (5,852,033) | | |
| Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other income, net
|
| | | | | | | (3,341) | | | | | | — | | | | | | (4,671) | | | | | | — | | |
|
Interest expense
|
| | | | | | | 142,966 | | | | | | 121,055 | | | | | | 483,898 | | | | | | 566,266 | | |
|
Foreign exchange loss
|
| | | | | | | 8,597 | | | | | | 1,691 | | | | | | 28,611 | | | | | | 11,428 | | |
| | | | | | | | | 148,222 | | | | | | 122,746 | | | | | | 507,838 | | | | | | 577,694 | | |
|
Net loss for the period
|
| | | | | | | (2,967,764) | | | | | | (2,433,189) | | | | | | (10,510,206) | | | | | | (6,429,727) | | |
| Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Items that may be reclassified subsequently to profit or (loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | | | | | (129,790) | | | | | | (36,045) | | | | | | 112,660 | | | | | | 113,547 | | |
|
Total comprehensive loss for the period
|
| | | | | | | (3,097,554) | | | | | | (2,469,234) | | | | | | (10,397,546) | | | | | | (6,316,180) | | |
|
Weighted average number of common shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | | | | 1,459,462 | | | | | | 365,859 | | | | | | 1,234,756 | | | | | | 356,379 | | |
| Loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted loss per common share
|
| |
14
|
| | | | (2.03) | | | | | | (6.65) | | | | | | (8.51) | | | | | | (18.04) | | |
| | | |
Note
|
| |
Number of
common shares |
| |
Share
capital |
| |
Equity
reserves |
| |
Share
subscriptions received in advance |
| |
Accumulated
other comprehensive income (loss) |
| |
Accumulated
deficit |
| |
Total
shareholders’ deficiency |
| |||||||||||||||||||||
| | | | | | |
#
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||||||||
|
Balance as at December 31, 2023
|
| | | | | | | 323,174 | | | | | | 32,565,254 | | | | | | 4,146,489 | | | | | | 224,915 | | | | | | (221,071) | | | | | | (37,480,049) | | | | | | (764,462) | | |
|
Issue of private placement, net of share issue cost
|
| |
12
|
| | | | 45,871 | | | | | | 2,208,482 | | | | | | — | | | | | | (224,915) | | | | | | — | | | | | | — | | | | | | 1,983,567 | | |
|
Residual value allocated to warrants
|
| |
12
|
| | | | — | | | | | | (562,250) | | | | | | 562,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value of warrants exercised
|
| |
12
|
| | | | — | | | | | | 15,275 | | | | | | (15,275) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Restricted share units issued
|
| |
12
|
| | | | 1,474 | | | | | | 246,934 | | | | | | (246,934) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Warrants exercised for cash
|
| |
12
|
| | | | 1,333 | | | | | | 87,367 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 87,367 | | |
|
Stock-based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 396,091 | | | | | | — | | | | | | — | | | | | | — | | | | | | 396,091 | | |
|
Fair value of broker warrants allocated to share capital
|
| |
13
|
| | | | — | | | | | | (10,265) | | | | | | 10,265 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of warrants allocated to share capital on expiry
|
| |
13
|
| | | | — | | | | | | 312,816 | | | | | | (312,816) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 113,547 | | | | | | — | | | | | | 113,547 | | |
|
Loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,429,727) | | | | | | (6,429,727) | | |
|
Balance as at September 30, 2024
|
| | | | | | | 371,852 | | | | | | 34,863,613 | | | | | | 4,540,070 | | | | | | — | | | | | | (107,524) | | | | | | (43,909,776) | | | | | | (4,613,617) | | |
|
Balance as at December 31, 2024
|
| | | | | | | 962,919 | | | | | | 40,717,157 | | | | | | 4,872,472 | | | | | | — | | | | | | (28,896) | | | | | | (46,325,212) | | | | | | (764,479) | | |
|
Issue of private placement, net of share issue cost
|
| |
12
|
| | | | 511,800 | | | | | | 6,120,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,120,797 | | |
|
Warrants exercised
|
| |
12
|
| | | | 120,395 | | | | | | 2,075,555 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,075,555 | | |
|
Residual value allocated to warrants
|
| |
12
|
| | | | — | | | | | | (263,584) | | | | | | 263,584 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Restricted shares units exercised
|
| |
12
|
| | | | 4,536 | | | | | | 374,067 | | | | | | (374,067) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of broker warrants allocated to share capital
|
| |
13
|
| | | | — | | | | | | (129,091) | | | | | | 129,091 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 1,135,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,135,285 | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 112,660 | | | | | | — | | | | | | 112,660 | | |
|
Loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,510,206) | | | | | | (10,510,206) | | |
|
Balance as at September 30, 2025
|
| | | | | | | 1,599,649 | | | | | | 48,894,901 | | | | | | 6,026,365 | | | | | | — | | | | | | 83,764 | | | | | | (56,835,418) | | | | | | (1,830,388) | | |
| | | | | | |
For the nine months ended
|
| |||||||||
| | | |
Note
|
| |
September 30,
2025 |
| |
September 30,
2024 |
| ||||||
| | | | | | |
$
|
| |
$
|
| ||||||
| Operating activities: | | | | | | | | | | | | | | | | |
|
Loss and comprehensive loss for the period
|
| | | | | | | (10,510,206) | | | | | | (6,429,727) | | |
|
Items not involving cash:
|
| | | | | | | | | | | | | | | |
|
Lease liability interest
|
| |
11
|
| | | | 32,697 | | | | | | 53,691 | | |
|
Accrued interest
|
| |
9
|
| | | | 253,856 | | | | | | 57,075 | | |
|
Depreciation
|
| |
6
|
| | | | 197,214 | | | | | | 321,665 | | |
|
Amortization
|
| |
7
|
| | | | 381,711 | | | | | | 871,023 | | |
|
Loss on disposal of lease
|
| |
11
|
| | | | (18,514) | | | | | | 29,233 | | |
|
Stock-based compensation
|
| |
13
|
| | | | 1,135,285 | | | | | | 396,091 | | |
|
Impairment of inventory
|
| |
5
|
| | | | 233,676 | | | | | | 143,488 | | |
|
Factoring fees
|
| |
10
|
| | | | — | | | | | | 289,684 | | |
|
Credit line Parabilis interest and fees
|
| |
10
|
| | | | 304,554 | | | | | | 15,900 | | |
|
Changes in non-cash working capital
|
| |
17
|
| | | | (390,169) | | | | | | 1,179,059 | | |
|
Net cash used in operating activities
|
| | | | | | | (8,379,896) | | | | | | (3,072,818) | | |
| Investing activities: | | | | | | | | | | | | | | | | |
|
Additions to intangible assets
|
| |
7
|
| | | | — | | | | | | (14,089) | | |
|
Additions to property and equipment
|
| |
6
|
| | | | (176,498) | | | | | | (111,117) | | |
|
Net cash used in investing activities
|
| | | | | | | (176,498) | | | | | | (125,206) | | |
| Financing activities: | | | | | | | | | | | | | | | | |
|
Proceeds from issuance of units, net of share issue costs
|
| |
12
|
| | | | 6,120,797 | | | | | | 1,983,567 | | |
|
Proceeds from working capital loans – related parties
|
| |
8
|
| | | | — | | | | | | 82,000 | | |
|
Repayment of working capital loans – related parties
|
| |
8
|
| | | | (74,658) | | | | | | (220,281) | | |
|
Proceeds from working capital loans
|
| |
8
|
| | | | — | | | | | | 653,175 | | |
|
Repayments from working capital loans
|
| |
8
|
| | | | (26,250) | | | | | | (687,570) | | |
|
Proceeds from Parabilis term loan
|
| |
9
|
| | | | 650,000 | | | | | | 1,800,000 | | |
|
Repayments on Parabilis term loan
|
| |
9
|
| | | | (183,017) | | | | | | — | | |
|
Proceeds from factoring and credit lines
|
| |
10
|
| | | | 350,000 | | | | | | 1,551,166 | | |
|
Repayments on factoring and credit lines
|
| |
10
|
| | | | (840,250) | | | | | | (1,567,031) | | |
|
Repayment of CEBA loan
|
| |
8
|
| | | | — | | | | | | (23,073) | | |
|
Proceeds from warrants exercised
|
| |
12
|
| | | | 2,075,555 | | | | | | 87,367 | | |
|
Repayment of leases liabilities
|
| |
11
|
| | | | (140,765) | | | | | | (185,081) | | |
|
Net cash provided by financing activities
|
| | | | | | | 7,931,412 | | | | | | 3,474,239 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | | | | 112,660 | | | | | | 113,338 | | |
|
Change in cash
|
| | | | | | | (512,322) | | | | | | 389,553 | | |
|
Cash, beginning of the period
|
| | | | | | | 1,153,229 | | | | | | 963 | | |
|
Cash, end of the period
|
| | | | | | | 640,907 | | | | | | 390,516 | | |
|
Subsidiary
|
| |
Place of
Incorporation |
| |
Functional
Currency |
| |
Beneficial
Interest |
| ||||||
|
Liberty Defense Technologies, Inc. (“LDT”)
|
| |
United States
|
| | | | USD | | | | | | 100% | | |
|
LDH GS Amalco Corp.
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
DrawDown Detection, Inc. (“DDD”)
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
DrawDown Technologies, Inc. (“DDT”)
|
| |
United States
|
| | | | CAD | | | | | | 100% | | |
|
Condensed consolidated interim statements of financial position
|
| |
Previously
reported ($) |
| |
Adjustments
($) |
| |
Restated
($) |
| |||||||||
| | | | | | | | | |
As at September 30, 2025
|
| |||||||||
|
Accounts receivable, prepaids and deposits
|
| | | | 2,294,684 | | | | | | (105,284) | | | | | | 2,189,400 | | |
|
Inventory
|
| | | | 1,019,057 | | | | | | (62,497) | | | | | | 956,560 | | |
|
Total current assets
|
| | | | 3,954,648 | | | | | | (167,781) | | | | | | 3,786,867 | | |
|
Total assets
|
| | | | 6,921,945 | | | | | | (167,781) | | | | | | 6,754,164 | | |
|
Accounts payable and accrued liabilities
|
| | | | 4,155,879 | | | | | | (235,893) | | | | | | 4,391,772 | | |
|
Deferred revenue
|
| | | | 94,995 | | | | | | (75,041) | | | | | | 170,036 | | |
|
Total current liabilities
|
| | | | 7,928,084 | | | | | | (310,934) | | | | | | 8,239,018 | | |
|
Total liabilities
|
| | | | 8,273,618 | | | | | | (310,934) | | | | | | 8,584,552 | | |
|
Condensed consolidated interim statements of financial position
|
| |
Previously
reported ($) |
| |
Adjustments
($) |
| |
Restated
($) |
| |||||||||
| | | | | | | | | |
As at September 30, 2025
|
| |||||||||
|
Equity reserves
|
| | | | 6,180,146 | | | | | | 153,781 | | | | | | 6,026,365 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | 210,789 | | | | | | 127,025 | | | | | | 83,764 | | |
|
Deficit
|
| | | | (56,637,509) | | | | | | 197,909 | | | | | | (56,835,418) | | |
|
Total shareholders’ deficiency
|
| | | | (1,351,673) | | | | | | 478,715 | | | | | | (1,830,388) | | |
|
Total liabilities and shareholders’ deficiency
|
| | | | 6,921,945 | | | | | | 167,781 | | | | | | 6,754,164 | | |
|
Condensed consolidated interim statements of loss and comprehensive loss
|
| |
Previously
reported ($) |
| |
Adjustments
($) |
| |
Restated
($) |
| |||||||||
| | | |
For the three months ended September 30, 2025
|
| |||||||||||||||
|
HEXWAVE revenue
|
| | | | 224,090 | | | | | | 95,041 | | | | | | 129,049 | | |
|
Total revenue
|
| | | | 374,090 | | | | | | 95,041 | | | | | | 279,049 | | |
|
HEXWAVE cost of revenue
|
| | | | 539,711 | | | | | | (298,390) | | | | | | 838,101 | | |
|
Total cost of revenue
|
| | | | 934,650 | | | | | | (298,390) | | | | | | 1,233,040 | | |
|
Gross loss
|
| | | | (560,560) | | | | | | 393,431 | | | | | | (953,991) | | |
|
Salaries and consulting fees
|
| | | | 400,467 | | | | | | 126,622 | | | | | | 273,845 | | |
|
Stock-based compensation
|
| | | | 274,711 | | | | | | 152,299 | | | | | | 122,412 | | |
|
Office, rent & administration, travel, and miscellaneous
|
| | | | 636,425 | | | | | | (83,396) | | | | | | 719,821 | | |
|
Operating loss
|
| | | | (2,621,633) | | | | | | 197,909 | | | | | | (2,819,542) | | |
|
Total loss for the period
|
| | | | (2,769,855) | | | | | | 197,909 | | | | | | (2,967,764) | | |
|
Net loss for the period
|
| | | | (2,769,855) | | | | | | 197,909 | | | | | | (2,967,764) | | |
|
Foreign currency translation adjustment
|
| | | | (2,765) | | | | | | 127,025 | | | | | | (129,790) | | |
|
Total comprehensive loss for the period
|
| | | | (2,772,620) | | | | | | 324,934 | | | | | | (3,097,554) | | |
| Loss per share | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted loss per common share
|
| | | | (1.90) | | | | | | 0.14 | | | | | | (2.03) | | |
|
Condensed consolidated interim statements of loss and
comprehensive loss |
| |
Previously
reported ($) |
| |
Adjustments
($) |
| |
Restated
($) |
| |||||||||
| | | |
For the nine months ended September 30, 2025
|
| |||||||||||||||
|
HEXWAVE revenue
|
| | | | 1,004,448 | | | | | | 95,041 | | | | | | 909,407 | | |
|
Total revenue
|
| | | | 1,859,297 | | | | | | 95,041 | | | | | | 1,764,256 | | |
|
HEXWAVE cost of revenue
|
| | | | 1,814,494 | | | | | | (298,390) | | | | | | 2,112,884 | | |
|
Total cost of revenue
|
| | | | 3,308,130 | | | | | | (298,390) | | | | | | 3,606,520 | | |
|
Gross loss
|
| | | | (1,448,833) | | | | | | 393,431 | | | | | | (1,842,264) | | |
|
Condensed consolidated interim statements of loss and
comprehensive loss |
| |
Previously
reported ($) |
| |
Adjustments
($) |
| |
Restated
($) |
| |||||||||
| | | |
For the nine months ended September 30, 2025
|
| |||||||||||||||
|
Salaries and consulting fees
|
| | | | 1,414,079 | | | | | | 126,622 | | | | | | 1,287,457 | | |
|
Stock-based compensation
|
| | | | 1,251,530 | | | | | | 152,299 | | | | | | 1,099,231 | | |
|
Office, rent & administration, travel, and miscellaneous
|
| | | | 2,862,278 | | | | | | (83,396) | | | | | | 2,945,674 | | |
|
Operating loss
|
| | | | (9,804,459) | | | | | | 197,909 | | | | | | (10,002,368) | | |
|
Total loss for the period
|
| | | | (10,312,297) | | | | | | 197,909 | | | | | | (10,510,206) | | |
|
Net loss for the period
|
| | | | (10,312,297) | | | | | | 197,909 | | | | | | (10,510,206) | | |
|
Foreign currency translation adjustment
|
| | | | 239,685 | | | | | | 127,025 | | | | | | 112,660 | | |
|
Total comprehensive loss for the period
|
| | | | (10,072,612) | | | | | | 324,934 | | | | | | (10,397,546) | | |
| Loss per share | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted loss per common share
|
| | | | (8.51) | | | | | | 0.16 | | | | | | (8.51) | | |
|
Condensed interim consolidated statements of cash flows
|
| |
Previously
reported ($) |
| |
Adjustments
($) |
| |
Restated
($) |
| |||||||||
| | | |
For the nine months ended September 30, 2025
|
| |||||||||||||||
|
Loss and comprehensive loss for the period
|
| | | | (10,312,297) | | | | | | 197,909 | | | | | | (10,510,206) | | |
|
Amortization recorded in cost of revenue
|
| | | | 429,421 | | | | | | 47,710 | | | | | | 381,711 | | |
|
Stock based compensation
|
| | | | 1,289,066 | | | | | | 153,781 | | | | | | 1,135,285 | | |
|
Impairment of inventory
|
| | | | 171,180 | | | | | | (62,496) | | | | | | 233,676 | | |
|
Changes in non-cash working capital
|
| | | | | | | | | | — | | | | | | — | | |
|
Amounts receivable and prepaids
|
| | | | (630,308) | | | | | | (105,284) | | | | | | (525,024) | | |
|
Inventory
|
| | | | (321,923) | | | | | | 38,092 | | | | | | (360,015) | | |
|
Accounts payable and accrued liabilities
|
| | | | (11) | | | | | | (235,893) | | | | | | 235,882 | | |
|
Deferred revenue
|
| | | | (85,005) | | | | | | (75,041) | | | | | | (9,964) | | |
|
Net cash used in operating activities
|
| | | | (8,421,118) | | | | | | (41,222) | | | | | | (8,379,896) | | |
|
Additions to property and equipment
|
| | | | (262,301) | | | | | | (85,803) | | | | | | (176,498) | | |
|
Net cash used in investing activities
|
| | | | (262,301) | | | | | | (85,803) | | | | | | (176,498) | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | 239,684 | | | | | | 127,024 | | | | | | 112,660 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Accounts receivables
|
| | | $ | 878,063 | | | | | $ | 255,148 | | |
|
Prepaids and deposits
|
| | | | 1,311,337 | | | | | | 1,409,228 | | |
| | | | | $ | 2,189,400 | | | | | $ | 1,664,376 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Raw materials
|
| | | $ | 596,475 | | | | | $ | 211,553 | | |
|
Work-in-progress
|
| | | | 291,556 | | | | | | 128,761 | | |
|
Finished Goods
|
| | | | 68,529 | | | | | | — | | |
|
Right of return on finished goods
|
| | | | — | | | | | | 528,000 | | |
| | | | | $ | 956,560 | | | | | $ | 868,314 | | |
| | | |
Equipment
|
| |
Right of Use
Asset |
| |
Prototype
|
| |
Construction
in Process |
| |
Total
|
| |||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | 222,954 | | | | | $ | 1,186,874 | | | | | $ | 843,314 | | | | | $ | 51,205 | | | | | $ | 2,304,347 | | |
|
Additions
|
| | | | 25,241 | | | | | | — | | | | | | 48,185 | | | | | | 68,183 | | | | | | 141,609 | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | (116,933) | | | | | | — | | | | | | (116,933) | | |
|
At December 31, 2024
|
| | | $ | 248,195 | | | | | $ | 1,186,874 | | | | | $ | 774,566 | | | | | $ | 119,388 | | | | | $ | 2,329,023 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | 85,803 | | | | | | 176,499 | | | | | | 262,302 | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
At September 30, 2025
|
| | | $ | 248,195 | | | | | $ | 1,186,874 | | | | | $ | 860,369 | | | | | $ | 295,887 | | | | | $ | 2,591,325 | | |
| Accumulated Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | 130,776 | | | | | $ | 427,563 | | | | | $ | 702,191 | | | | | $ | — | | | | | $ | 1,260,530 | | |
|
Depreciation for disposal
|
| | | | — | | | | | | — | | | | | | (87,700) | | | | | | | | | | | | (87,700) | | |
|
Depreciation for the year
|
| | | | 58,788 | | | | | | 189,499 | | | | | | 148,028 | | | | | | — | | | | | | 396,315 | | |
|
At December 31, 2024
|
| | | $ | 189,564 | | | | | $ | 617,062 | | | | | $ | 762,519 | | | | | $ | — | | | | | $ | 1,569,145 | | |
|
Depreciation for the period
|
| | | | 19,959 | | | | | | 150,908 | | | | | | 26,347 | | | | | | — | | | | | | 197,214 | | |
|
At September 30, 2025
|
| | | $ | 209,523 | | | | | $ | 767,970 | | | | | $ | 788,866 | | | | | $ | — | | | | | $ | 1,766,359 | | |
| Foreign Exchange Movement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2024
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
|
At September 30, 2025
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
| Net Book Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2024
|
| | | $ | 58,631 | | | | | $ | 569,871 | | | | | $ | 12,047 | | | | | $ | 119,388 | | | | | $ | 759,937 | | |
|
At September 30, 2025
|
| | | $ | 38,672 | | | | | $ | 418,963 | | | | | $ | 71,503 | | | | | $ | 295,887 | | | | | $ | 825,025 | | |
| | | |
MIT
licenses |
| |
Battelle
license |
| |
Intellectual
property |
| |
Total
|
| ||||||||||||
|
Balance, December 31, 2023
|
| | | $ | 407,117 | | | | | $ | 223,250 | | | | | $ | 2,636,436 | | | | | $ | 3,266,803 | | |
|
Additions
|
| | | | — | | | | | | 227,111 | | | | | | — | | | | | | 227,111 | | |
|
Amortization
|
| | | | (34,108) | | | | | | (450,361) | | | | | | (437,752) | | | | | | (922,221) | | |
|
Balance, December 31, 2024
|
| | | $ | 373,009 | | | | | $ | — | | | | | $ | 2,198,684 | | | | | $ | 2,571,693 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Amortization
|
| | | | (25,581) | | | | | | — | | | | | | (403,840) | | | | | | (429,421) | | |
|
Balance, September 30, 2025
|
| | | $ | 347,428 | | | | | $ | — | | | | | $ | 1,794,844 | | | | | $ | 2,142,272 | | |
| | | |
Amounts
|
| |||
|
Year 2021 (paid)
|
| | | $ | 50,000 | | |
|
Year 2022 (paid)
|
| | | | 50,000 | | |
|
Year 2023 (paid)
|
| | | | 100,000 | | |
|
Year 2024 ($55,000 payable)
|
| | | | 200,000 | | |
|
Year 2025 and each year thereafter (payable)
|
| | | | 200,000 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | 328,694 | | |
|
Additions
|
| | | | 82,000 | | |
|
Repayments
|
| | | | (336,036) | | |
|
Balance, December 31, 2024
|
| | | $ | 74,658 | | |
|
Additions
|
| | | | — | | |
|
Repayments
|
| | | | (74,658) | | |
|
Balance, September 30, 2025
|
| | | $ | — | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | 201,368 | | |
|
Additions
|
| | | | 1,053,569 | | |
|
Repayments
|
| | | | (1,260,419) | | |
|
Accrued interest
|
| | | | 31,732 | | |
|
Balance, December 31, 2024
|
| | | $ | 26,250 | | |
|
Repayments
|
| | | | (26,250) | | |
|
Balance, September 30, 2025
|
| | | $ | — | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,800,000 | | |
|
Interest and fees
|
| | | | 121,687 | | |
|
Balance, December 31, 2024
|
| | | $ | 1,921,687 | | |
|
Additions
|
| | | | 650,000 | | |
|
Interest and fees
|
| | | | 253,856 | | |
|
Repayments
|
| | | | (183,017) | | |
|
Balance, September 30, 2025
|
| | | $ | 2,642,526 | | |
|
Current
|
| | | $ | 2,642,526 | | |
|
Non-current
|
| | | | — | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,551,166 | | |
|
Interest and fees
|
| | | | 74,449 | | |
|
Repayments
|
| | | | (641,944) | | |
|
Balance, December 31, 2024
|
| | | $ | 983,671 | | |
|
Additions
|
| | | | 350,000 | | |
|
Interest and fees
|
| | | | 304,554 | | |
|
Repayments
|
| | | | (840,250) | | |
|
Balance, September 30, 2025
|
| | | $ | 797,975 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | 1,107,347 | | |
|
Accrued factoring Fee
|
| | | | 289,684 | | |
|
Repayments
|
| | | | (1,397,031) | | |
|
Balance, December 31, 2024 & September 30, 2025
|
| | | $ | — | | |
| | | |
Right of use
liability |
| |||
|
Balance, December 31, 2023
|
| | | $ | 886,585 | | |
|
Finance costs
|
| | | | 69,652 | | |
|
Lease payments
|
| | | | (247,412) | | |
|
Balance, December 31, 2024
|
| | | $ | 708,825 | | |
|
Finance costs
|
| | | | 32,697 | | |
|
Lease cancelation
|
| | | | (18,514) | | |
|
Lease payments
|
| | | | (140,765) | | |
|
Balance, September 30, 2025
|
| | | $ | 582,243 | | |
|
Less current portion
|
| | | | 236,709 | | |
|
Non-current lease liability
|
| | | $ | 345,534 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| Maturity analysis – contractual undiscounted cash flows | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 236,707 | | | | | $ | 257,461 | | |
|
Two to five years
|
| | | | 419,003 | | | | | | 558,358 | | |
|
Six and thereafter
|
| | | | — | | | | | | — | | |
|
Total lease liabilities
|
| | | $ | 655,710 | | | | | $ | 815,819 | | |
|
Lease liabilities included in the statement of financial position
|
| | | $ | 582,243 | | | | | $ | 708,825 | | |
|
Current
|
| | | $ | 236,709 | | | | | $ | 203,443 | | |
|
Non-current
|
| | | $ | 345,534 | | | | | $ | 505,382 | | |
| | | |
Number of stock
options |
| |
Weighted
average exercise |
| ||||||
|
Outstanding, December 31, 2023
|
| | | | 14,866 | | | | | CAD$ | 222.75 | | |
|
Cancelled
|
| | | | (1,650) | | | | | | 195.75 | | |
|
Expired
|
| | | | (1,832) | | | | | | 558.90 | | |
|
Granted
|
| | | | 60,333 | | | | | | 36.00 | | |
|
Outstanding, December 31, 2024
|
| | | | 71,717 | | | | | CAD$ | 58.05 | | |
|
Cancelled
|
| | | | (10,440) | | | | | | 69.30 | | |
|
Granted
|
| | | | 54,444 | | | | | | 13.50 | | |
|
Outstanding, September 30, 2025
|
| | | | 115,721 | | | | | CAD$ | 35.55 | | |
| | | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||
|
Expiry date
|
| |
Number of stock
options |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |
Number of stock
options |
| ||||||||||||
|
7-Apr-26
|
| | | | 1,844 | | | | | CAD$ | 225.00 | | | | | | 0.52 | | | | | | 1,844 | | |
|
28-Jul-26
|
| | | | 278 | | | | | CAD$ | 247.50 | | | | | | 0.82 | | | | | | 278 | | |
|
28-Jul-26
|
| | | | 111 | | | | | CAD$ | 292.50 | | | | | | 0.82 | | | | | | 111 | | |
|
1-Nov-26
|
| | | | 944 | | | | | CAD$ | 207.00 | | | | | | 1.09 | | | | | | 944 | | |
|
14-Jan-27
|
| | | | 222 | | | | | CAD$ | 162.00 | | | | | | 1.29 | | | | | | 222 | | |
|
15-Apr-27
|
| | | | 1,111 | | | | | CAD$ | 26.55 | | | | | | 1.54 | | | | | | 1,111 | | |
|
26-Apr-27
|
| | | | 2,856 | | | | | CAD$ | 184.50 | | | | | | 1.57 | | | | | | 2,856 | | |
|
2-Jul-27
|
| | | | 5,556 | | | | | CAD$ | 10.80 | | | | | | 1.75 | | | | | | — | | |
|
21-Nov-27
|
| | | | 133 | | | | | CAD$ | 99.00 | | | | | | 2.14 | | | | | | 133 | | |
|
26-Apr-28
|
| | | | 111 | | | | | CAD$ | 81.00 | | | | | | 2.57 | | | | | | 111 | | |
|
16-Oct-28
|
| | | | 2,222 | | | | | CAD$ | 85.50 | | | | | | 3.05 | | | | | | 2,222 | | |
|
30-Dec-29
|
| | | | 52,556 | | | | | CAD$ | 36.00 | | | | | | 4.25 | | | | | | 22,625 | | |
|
2-Apr-30
|
| | | | 3,333 | | | | | CAD$ | 37.80 | | | | | | 4.51 | | | | | | 417 | | |
|
30-Sep-30
|
| | | | 44,444 | | | | | CAD$ | 12.15 | | | | | | 4.95 | | | | | | — | | |
|
September 30, 2025
|
| | | | 115,721 | | | | | | | | | | | | | | | | | | 32,874 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
|
|
Risk-free interest rate
|
| |
2.50%
|
| |
3.04%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
155.64%
|
| |
145.18%
|
|
|
Expected life (in years)
|
| |
4.6 years
|
| |
5 years
|
|
|
Stock price
|
| |
CAD$13.50
|
| |
CAD$36.00
|
|
| | | |
Number of
equity settled RSUs |
| |
Grant Price
|
| |||
|
Outstanding, December 31, 2023
|
| | | | 13,176 | | | |
CAD$139.05
|
|
|
Granted
|
| | | | 3,944 | | | |
54.90
|
|
|
Cancelled
|
| | | | (2,939) | | | |
126.90
|
|
|
Exercised
|
| | | | (2,263) | | | |
170.55
|
|
|
Outstanding, December 31, 2024
|
| | | | 11,918 | | | |
CAD$108.45
|
|
| | | |
Number of
equity settled RSUs |
| |
Grant Price
|
| |||
|
Granted
|
| | | | 1,111 | | | |
12.15
|
|
|
Exercised
|
| | | | (4,536) | | | |
118.80
|
|
|
Outstanding, September 30, 2025
|
| | | | 8,493 | | | |
CAD$90.00
|
|
| | ||||||||||
| | | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||
|
Expiry date
|
| |
Number of
restricted share units |
| |
Grant Price
|
| |
Remaining
contractual life (years) |
| |
Number of
restricted share units |
| ||||||||||||
|
7-Apr-26
|
| | | | 556 | | | | | CAD$ | 261.00 | | | | | | 0.52 | | | | | | 556 | | |
|
10-Jun-26
|
| | | | 464 | | | | | CAD$ | 247.50 | | | | | | 0.69 | | | | | | 464 | | |
|
15-Jan-27
|
| | | | 333 | | | | | CAD$ | 166.50 | | | | | | 1.29 | | | | | | 333 | | |
|
26-Apr-27
|
| | | | 222 | | | | | CAD$ | 198.00 | | | | | | 1.57 | | | | | | 222 | | |
|
16-Oct-28
|
| | | | 2,974 | | | | | CAD$ | 76.50 | | | | | | 3.05 | | | | | | 2,974 | | |
|
28-Feb-29
|
| | | | 2,833 | | | | | CAD$ | 58.50 | | | | | | 3.42 | | | | | | 2,833 | | |
|
1-Jan-29
|
| | | | 1,111 | | | | | CAD$ | 12.15 | | | | | | 3.26 | | | | | | — | | |
|
September 30, 2025
|
| | | | 8,493 | | | | | | | | | | | | | | | | | | 7,382 | | |
| | | |
Warrants
outstanding |
| |
Exercise
Price |
| ||||||
|
Outstanding, December 31, 2023
|
| | | | 117,822 | | | | | CAD$ | 178.20 | | |
|
Issued
|
| | | | 369,572 | | | | | | 32.85 | | |
|
Expired
|
| | | | (39,949) | | | | | | 216.51 | | |
|
Exercised
|
| | | | (1,333) | | | | | | 90.00 | | |
|
Outstanding, December 31, 2024
|
| | | | 446,112 | | | | | CAD$ | 54.90 | | |
|
Issued
|
| | | | 498,837 | | | | | | 21.47 | | |
|
Expired
|
| | | | (169,855) | | | | | | 32.85 | | |
|
Exercised
|
| | | | (120,395) | | | | | | 24.75 | | |
|
Outstanding, September 30, 2025
|
| | | | 654,699 | | | | | CAD$ | 39.15 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
|
|
Risk-free interest rate
|
| |
2.90%
|
| |
3.52%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
89.00%
|
| |
69.78%
|
|
|
Expected life (in years)
|
| |
1.23 years
|
| |
3 years
|
|
|
Share price on grant date
|
| |
CAD$22.50
|
| |
CAD$38.70
|
|
|
Fair value share purchase warrants
|
| |
CAD$9.00
|
| |
CAD$19.35
|
|
| | | |
Outstanding
|
| |||||||||||||||
|
Expiry date
|
| |
Number of
warrants |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |||||||||
|
28-Jul-26
|
| | | | 460,444 | | | | | CAD$ | 15.75 | | | | | | 0.82 | | |
|
5-Oct-26
|
| | | | 39,617 | | | | | CAD$ | 135.00 | | | | | | 1.01 | | |
|
5-Oct-26
|
| | | | 1,349 | | | | | CAD$ | 90.00 | | | | | | 1.01 | | |
|
18-Dec-26
|
| | | | 45,163 | | | | | CAD$ | 24.75 | | | | | | 1.22 | | |
|
12-Jan-27
|
| | | | 11,702 | | | | | CAD$ | 67.95 | | | | | | 1.28 | | |
|
12-Jan-27
|
| | | | 338 | | | | | CAD$ | 90.00 | | | | | | 1.28 | | |
|
5-Feb-27
|
| | | | 2,222 | | | | | CAD$ | 67.95 | | | | | | 1.35 | | |
|
28-Feb-27
|
| | | | 20,202 | | | | | CAD$ | 90.00 | | | | | | 1.41 | | |
|
27-Jun-27
|
| | | | 423 | | | | | CAD$ | 90.00 | | | | | | 1.74 | | |
|
13-Aug-27
|
| | | | 10,334 | | | | | CAD$ | 67.95 | | | | | | 1.87 | | |
|
20-Mar-27
|
| | | | 33,678 | | | | | CAD$ | 92.25 | | | | | | 1.47 | | |
|
20-Mar-27
|
| | | | 4,715 | | | | | CAD$ | 74.25 | | | | | | 1.47 | | |
|
27-Oct-27
|
| | | | 3,215 | | | | | CAD$ | 123.75 | | | | | | 2.07 | | |
|
27-Oct-27
|
| | | | 21,296 | | | | | CAD$ | 225.00 | | | | | | 2.07 | | |
| | | | | | 654,699 | | | | | | | | | | | | | | |
| | | |
Number of
equity settled |
| |
Weighted
average price |
| ||||||
|
Outstanding, December 31, 2023 and 2024
|
| | | | 4,444 | | | | | CAD$ | 180.00 | | |
|
Released from escrow
|
| | | | — | | | | | | — | | |
|
Outstanding, September 30, 2025
|
| | | | 4,444 | | | | | CAD$ | 180.00 | | |
| | | |
Three months
ended September, |
| |
Nine months
ended September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Loss attributable to common shareholders
|
| | | $ | (2,967,764) | | | | | $ | (2,433,189) | | | | | $ | (10,510,206) | | | | | $ | (6,429,727) | | |
|
Weighted average number of shares
|
| | | | 1,459,462 | | | | | | 365,859 | | | | | | 1,234,756 | | | | | | 356,379 | | |
|
Basic and diluted loss per share
|
| | | $ | (2.03) | | | | | $ | (6.65) | | | | | $ | (8.51) | | | | | $ | (18.04) | | |
|
Deferred Revenue
|
| |
Amounts
|
| |||
|
Outstanding, December 31, 2023 & 2024
|
| | | | 180,000 | | |
|
Additions
|
| | | | 124,995 | | |
|
Refunds
|
| | | | (120,000) | | |
|
Recognized revenue
|
| | | | (14,959) | | |
|
Outstanding, September 30, 2025
|
| | | | 170,036 | | |
|
Revenue
|
| |
Three months
ended September 30, |
| |
Nine months
ended September 30, |
| ||||||||||||||||||
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||
|
TSA Contract Award HD-AIT
|
| | | | — | | | | | | — | | | | | | 457,905 | | | | | | 200,000 | | |
|
TSA OA Development
|
| | | | — | | | | | | 170,000 | | | | | | 246,944 | | | | | | 620,000 | | |
|
HD-AIT Phase II
|
| | | | — | | | | | | — | | | | | | — | | | | | | 133,056 | | |
|
HD-AIT Phase III
|
| | | | 150,000 | | | | | | 296,944 | | | | | | 150,000 | | | | | | 296,944 | | |
|
HEXWAVE units
|
| | | | 129,049 | | | | | | 650,000 | | | | | | 861,500 | | | | | | 1,446,032 | | |
|
HEXWAVE Software & Warranty
|
| | | | — | | | | | | — | | | | | | 47,907 | | | | | | 1,500 | | |
|
Total Revenue
|
| | | $ | 279,049 | | | | | $ | 1,116,944 | | | | | $ | 1,764,256 | | | | | $ | 2,697,532 | | |
|
Contract Award Revenue Expected in Future Years
|
| |
Year ended December 31,
|
| |||||||||
| |
2025
|
| |
2026
|
| ||||||||
|
HD-AIT Phase II B
|
| | | | 357,759 | | | | | | — | | |
|
Total estimated contract revenues
|
| | | $ | 357,759 | | | | | $ | — | | |
|
TSA HD-AIT Upgrade
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 1,265,000 | | |
|
Year 2024
|
| | | | 200,000 | | |
|
Year 2025
|
| | | | — | | |
|
Milestone 5B (Q1 2025) (paid)
|
| | | | 100,000 | | |
|
Milestone 6 (Q2 2025) (paid)
|
| | | | 357,905 | | |
|
Total Contract Value
|
| | | $ | 1,922,905 | | |
|
TSA Open Architecture
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 75,000 | | |
|
Year 2024
|
| | | | 795,000 | | |
| Year 2025 | | | | | | | |
|
Milestone 6 (Q1 2025) (paid)
|
| | | | 175,000 | | |
|
Milestone 7 (Q2 2025) (paid)
|
| | | | 71,944 | | |
|
Total Contract Value
|
| | | $ | 1,116,944 | | |
|
TSA HD-AIT Phase II A
|
| |
Amounts
|
| |||
|
Year 2024
|
| | | $ | 296,944 | | |
| Year 2025 | | | | | | | |
|
Milestone 2 (Q3 2025) (paid)
|
| | | | 150,000 | | |
|
Total Contract Value
|
| | | $ | 446,944 | | |
|
TSA HD-AIT Phase II B
|
| |
Amounts
|
| |||
| Year 2026 | | | | | | | |
|
Milestone 3 (Q1 2025)
|
| | | $ | 100,000 | | |
|
Milestone 4 (Q1 2025)
|
| | | $ | 175,000 | | |
|
Milestone 5 (Q1 2025)
|
| | | | 82,759 | | |
|
Total Contract Value
|
| | | $ | 357,759 | | |
| | | |
Nine months ended September 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Changes in non-cash working capital | | | | | | | | | | | | | |
|
Amounts receivable and prepaids
|
| | | $ | (525,024) | | | | | $ | (217,729) | | |
|
Inventory
|
| | | | (360,015) | | | | | | 964,272 | | |
|
Contract cost
|
| | | | 268,952 | | | | | | — | | |
|
Accounts payable and accrued liabilities
|
| | | | 235,882 | | | | | | (703,454) | | |
|
Deferred revenue
|
| | | | (9,964) | | | | | | 1,135,970 | | |
|
Net changes in non-working capital
|
| | | $ | (390,169) | | | | | $ | 1,179,059 | | |
| Supplemental cash flow information | | | | | | | | | | | | | |
|
Fair value of compensation brokers warrants
|
| | | $ | 129,091 | | | | | $ | 10,265 | | |
|
Residual value allocated to warrants
|
| | | | 263,584 | | | | | | 426,663 | | |
|
Fair value of warrants allocated to share capital on expiry
|
| | | | — | | | | | | (312,816) | | |
|
Transfer of reserves on exercise of RSUs
|
| | | | 374,067 | | | | | | 246,518 | | |
|
Stock based compensation recorded in cost of revenue
|
| | | | 20,814 | | | | | | — | | |
|
Reclassification from reserves upon warrant exercised
|
| | | | — | | | | | | 87,367 | | |
|
Transfer from inventory to PP&E
|
| | | | 85,803 | | | | | | — | | |
|
Intangibles capitalized to inventory
|
| | | | 47,710 | | | | | | — | | |
| | | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
G&A Salaries
|
| | | $ | 385,401 | | | | | $ | 171,686 | | | | | $ | 1,061,266 | | | | | $ | 485,108 | | |
|
G&A Stock-based compensation
|
| | | | 166,095 | | | | | | 77,548 | | | | | | 693,419 | | | | | | 136,004 | | |
|
G&A Consulting fees(1)
|
| | | | — | | | | | | 24,192 | | | | | | — | | | | | | 72,788 | | |
| | | | | $ | 551,496 | | | | | $ | 273,426 | | | | | $ | 1,754,685 | | | | | $ | 693,901 | | |
| | | |
Amounts
CAD dollars |
| |||
|
Financial assets denominated in foreign currencies
|
| | | $ | 182,454 | | |
|
Financial liabilities denominated in foreign currencies
|
| | | | (643,290) | | |
|
Net exposure
|
| | | $ | (460,836) | | |
| | | |
For the nine months ended September 30, 2025
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 909,407 | | | | | | 854,849 | | | | | | 1,764,256 | | |
|
Cost of revenue
|
| | | | — | | | | | | 2,112,884 | | | | | | 1,493,636 | | | | | | 3,606,520 | | |
|
Net loss for the year
|
| | | | (4,338,868) | | | | | | (3,021,690) | | | | | | (3,149,648) | | | | | | (10,510,206) | | |
| | | |
For the three months ended September 30, 2025
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 129,049 | | | | | | 150,000 | | | | | | 279,049 | | |
|
Cost of revenue
|
| | | | — | | | | | | 838,101 | | | | | | 394,939 | | | | | | 1,233,040 | | |
|
Net loss for the year
|
| | | | (937,181) | | | | | | (1,161,222) | | | | | | (869,361) | | | | | | (2,967,764) | | |
| | | |
For the nine months ended September 30, 2024
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 1,447,532 | | | | | | 1,250,000 | | | | | | 2,697,532 | | |
|
Cost of revenue
|
| | | | — | | | | | | 2,408,789 | | | | | | 1,796,912 | | | | | | 4,205,701 | | |
|
Net loss for the year
|
| | | | (1,696,754) | | | | | | (1,987,849) | | | | | | (2,745,124) | | | | | | (6,429,727) | | |
| | | |
For the three months ended September 30, 2024
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 650,000 | | | | | | 466,944 | | | | | | 1,116,944 | | |
|
Cost of revenue
|
| | | | — | | | | | | 886,225 | | | | | | 979,947 | | | | | | 1,866,172 | | |
|
Net loss for the year
|
| | | | (488,065) | | | | | | (816,952) | | | | | | (1,128,172) | | | | | | (2,433,189) | | |
| |
Exhibit
No. |
| |
Description
|
|
| | 1.1 | | | | |
| | 3.1** | | | | |
| | 4.1 | | | | |
| | 5.1 | | | | |
| | 5.2 | | | | |
| | 10.1** | | | | |
| | 10.2**# | | | | |
| | 10.3**# | | | | |
| | 10.4** | | | | |
| | 10.5** | | | | |
| | 10.6** | | | | |
| | 10.7**# | | | | |
| | 10.8** | | | | |
| | 10.9** | | | Seventh Amendment to Exclusive Patent License Agreement, dated June 1, 2024, by and between Liberty Defense Technologies, Inc. and Massachusetts Institute of Technology | |
| | 10.10** | | | | |
| | 10.11**# | | | |
| |
Exhibit
No. |
| |
Description
|
|
| | 10.12** | | | | |
| | 10.13** | | | | |
| | 10.14** | | | | |
| | 10.15** | | | | |
| | 10.16** | | | | |
| | 10.17** | | | | |
| | 10.18** | | | | |
| | 10.19** | | | Amendment No. 1 to License Agreement, dated April 6, 2022, between DrawDown Detection, Inc. and Battelle Memorial Institute | |
| | 10.20** | | | | |
| |
10.21**+
|
| | | |
| |
10.22**+
|
| | | |
| |
10.23**+
|
| | | |
| | 10.24** | | | | |
| |
10.25**#
|
| | | |
| | 21.1** | | | | |
| | 23.1 | | | | |
| | 23.2 | | | | |
| | 23.3 | | | | |
| | 24.1** | | | | |
| | 99.1** | | | | |
| | 107 | | | |
| | | | | LIBERTY DEFENSE HOLDINGS, LTD. | |
| | | | |
By:
/s/ William Frain
Name: William Frain
Title: Chief Executive Officer |
|
| |
SIGNATURE
|
| |
TITLE
|
| |
DATE
|
|
| |
/s/ William Frain
William Frain
|
| |
Chief Executive Officer, Director
(Principal Executive Officer) |
| |
March 26, 2026
|
|
| |
*
Omar Garcia Abrego
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
March 26, 2026
|
|
| |
*
Jason Burinescu
|
| | Executive Chairman | | |
March 26, 2026
|
|
| |
*
Linda Jacksta
|
| | Director | | |
March 26, 2026
|
|
| |
*
Arjun Grewal
|
| | Director | | |
March 26, 2026
|
|
| |
*By:
/s/ William Frain
William Frain
Attorney-in-Fact |
| | | | | | |
| |
/s/ William Frain
|
| | | | |||
| | Name: | | | William Frain | | | | |
| | Title: | | |
Chief Executive Officer
|
| | ||
Exhibit 1.1
[●] Common Shares
Pre-Funded Warrants to Purchase up to [●] Common Shares
LIBERTY DEFENSE HOLDINGS, LTD.
UNDERWRITING AGREEMENT
[●], 2026
The Benchmark Company, LLC
As Representative of the several
Underwriters named in Schedule I hereto
The Benchmark Company, LLC
150 East 58th St., 17th Floor
New York, NY 10155
Ladies and Gentlemen:
Liberty Defense Holdings, Ltd., a corporation incorporated under the laws of the Province of British Columbia (the “Company”), proposes to issue and sell to the several Underwriters named in Schedule I hereto (the “Underwriters”) an aggregate of (i) [●] of its common shares, no par value (the “Firm Shares”) and (ii) pre-funded warrants to purchase up to [●] shares of its common shares, no par value (the “Pre-Funded Warrants” and, together with the Firm Shares, the “Firm Securities”). The Company has also granted to the several Underwriters an option to purchase up to [●] additional Common Shares on the terms and for the purposes set forth in Section 2 hereof (the “Additional Shares”). The Firm Shares and the Additional Shares are hereinafter collectively referred to as the “Shares.” The common shares, no par value, in the capital of the Company are hereinafter referred to as the “Common Shares.” The Shares and the Pre-Funded Warrants are hereinafter referred to as the “Securities.” The Common Shares issuable upon exercise of the Pre-Funded Warrants are hereinafter referred to as the “Warrant Shares.”
The Company hereby confirms its agreement with respect to the sale of the Securities to the several Underwriters, for whom The Benchmark Company, LLC is acting as representative (the “Representative”). To the extent there are no additional Underwriters listed in Schedule I other than the Representative, references to multiple Underwriters shall be disregarded, the term Representative as used herein shall have the same meaning as Underwriter and all corresponding changes from plural to singular shall be deemed to have been made.
The Company has filed with the Securities and Exchange Commission (the “Commission”) a registration statement on Form F-1 (File No. 333-293217), including a preliminary prospectus, relating to the Securities and the Warrant Shares. The registration statement as amended at the time it became effective, including the preliminary prospectus included in the registration statement, financial statements, schedules, exhibits and all other documents filed as a part thereof or incorporated therein and the information (if any) deemed to be part of the registration statement at the time of effectiveness pursuant to Rule 430A under the Securities Act of 1933, as amended (the “Securities Act”), is hereinafter referred to as the “Registration Statement”; and the prospectus in the form first used to confirm sales of the Securities (or in the form first made available to the Underwriters by the Company to meet requests of purchasers pursuant to Rule 173 under the Securities Act) is hereinafter referred to as the “Prospectus.” If the Company has filed an abbreviated registration statement to register additional Common Shares or pre-funded warrants pursuant to Rule 462(b) under the Securities Act (a “Rule 462 Registration Statement”), then any reference herein to the term “Registration Statement” shall be deemed to include such Rule 462 Registration Statement.
For purposes of this Underwriting Agreement (this “Agreement”), “free writing prospectus” has the meaning set forth in Rule 405 under the Securities Act, “preliminary prospectus” shall mean each prospectus used prior to the effectiveness of the Registration Statement, and each prospectus that omitted information pursuant to Rule 430A under the Securities Act that was used after such effectiveness and prior to the execution and delivery of this Agreement, “Time of Sale Prospectus” means the preliminary prospectus contained in the Registration Statement at the time of its effectiveness together with the pricing information and the free writing prospectuses, if any, set forth in Schedule II hereto, and “broadly available road show” means a “bona fide electronic road show” as defined in Rule 433(h)(5) under the Securities Act that has been made available without restriction to any person. As used herein, the terms “Registration Statement,” “preliminary prospectus,” “Time of Sale Prospectus” and “Prospectus” shall include the documents, if any, incorporated by reference therein as of the date hereof.
1. Representations and Warranties of the Company. The Company represents and warrants to and agrees with each of the Underwriters that:
(a) The Registration Statement has become effective; no stop order suspending the effectiveness of the Registration Statement is in effect, and no proceedings for such purpose or pursuant to Section 8A under the Securities Act are pending before or threatened by the Commission.
(b) (i) The Registration Statement, when it became effective, did not contain and, as amended or supplemented, if applicable, will not, as of the date of such amendment or supplement, contain any untrue statement of a material fact or omit to state a material fact required to be stated therein or necessary to make the statements therein not misleading, (ii) the Registration Statement and the Prospectus comply and, as amended or supplemented, if applicable, will, as of the date of such amendment or supplement, comply in all material respects with the Securities Act and the applicable rules and regulations of the Commission thereunder, (iii) the Time of Sale Prospectus does not, and at the time of each sale of the Securities in connection with the offering when the Prospectus is not yet available to prospective purchasers and at the Closing Date (as defined in Section 4), the Time of Sale Prospectus, as then amended or supplemented by the Company, if applicable, as of the date of such amendment or supplement, will not, contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, (iv) each broadly available road show, if any, when considered together with the Time of Sale Prospectus, does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading and (v) the Prospectus, as of its date, does not contain and, as amended or supplemented, if applicable, will not, as of the date of such amendment or supplement, contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, except that the representations and warranties set forth in this paragraph do not apply to statements or omissions in the Registration Statement, the Time of Sale Prospectus or the Prospectus based upon Underwriter Information (as defined in Section 8).
(c) The Company is not an “ineligible issuer” in connection with the offering pursuant to Rules 164, 405 and 433 under the Securities Act. Any free writing prospectus that the Company is required to file pursuant to Rule 433(d) under the Securities Act has been, or will be, filed with the Commission in accordance with the requirements of the Securities Act and the applicable rules and regulations of the Commission thereunder. Each free writing prospectus that the Company has filed, or is required to file, pursuant to Rule 433(d) under the Securities Act or that was prepared by or on behalf of or used or referred to by the Company complies, or, if used after the effective date of this Agreement, will comply when used, in all material respects with the requirements of the Securities Act and the applicable rules and regulations of the Commission thereunder. Except for the free writing prospectuses, if any, identified in Schedule II hereto, and electronic road shows, if any, each furnished to the Representative before first use, the Company has not prepared, used or referred to, and will not, without the Representative’s prior consent, prepare, use or refer to, any free writing prospectus.
2
(d) The Company has been duly incorporated, is validly existing as a corporation in good standing under the laws of the jurisdiction of its incorporation, has the corporate power and authority to own or lease its property and to conduct its business as described in each of the Registration Statement, the Time of Sale Prospectus and the Prospectus and is duly qualified to transact business and is in good standing in each jurisdiction in which the conduct of its business or its ownership or leasing of property requires such qualification, except to the extent that the failure to be so qualified or be in good standing would not, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole.
(e) Each subsidiary of the Company has been duly incorporated, organized or formed, is validly existing as a corporation or other business entity in good standing under the laws of the jurisdiction of its incorporation, organization or formation (to the extent the concept of good standing or an equivalent concept is applicable in such jurisdiction), has the corporate or other business entity power and authority to own or lease its property and to conduct its business as described in each of the Registration Statement, the Time of Sale Prospectus and the Prospectus and is duly qualified to transact business and is in good standing in each jurisdiction (to the extent the concept of good standing or an equivalent concept is applicable in such jurisdiction) in which the conduct of its business or its ownership or leasing of property requires such qualification, except to the extent that the failure to be so qualified or be in good standing would not, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole; all of the issued shares of capital or other equity interests of each subsidiary of the Company have been duly and validly authorized and issued, are fully paid and non-assessable and are owned directly or indirectly by the Company, free and clear of all liens, encumbrances, equities or claims.
(f) This Agreement has been duly authorized, executed and delivered by the Company.
(g) The authorized capital of the Company as of the date hereof conforms, and as of the Closing Date will conform, as to legal matters in all material respects to the description thereof contained in each of the Registration Statement, the Time of Sale Prospectus and the Prospectus.
(h) The Common Shares outstanding prior to the issuance of the Securities have been duly authorized and are validly issued, fully paid and non-assessable. None of the outstanding Common Shares have been issued in violation of any preemptive or similar right of any security holder.
(i) The Shares have been duly authorized and, when issued, delivered and paid for in accordance with the terms of this Agreement, will be validly issued, fully paid and non-assessable, and the issuance of the Shares will not be subject to any preemptive or similar rights. The Pre-Funded Warrants have been duly authorized and, when executed and delivered by the Company in accordance with this Agreement, will be valid and legally binding agreements of the Company, enforceable against the Company in accordance with their terms except as the enforcement thereof may be limited by applicable bankruptcy, insolvency, reorganization, moratorium or other similar laws relating to or affecting the rights and remedies of creditors or by general equitable principles. The Warrant Shares to be issued by the Company upon exercise of the Pre-Funded Warrants in accordance therewith have been duly authorized and will be reserved for issuance upon exercise of the Pre-Funded Warrants in a number sufficient to meet the current exercise requirements. The Warrant Shares, when issued and delivered upon exercise of the Pre-Funded Warrants in accordance therewith, will be validly issued, fully paid and non-assessable, and the issuance of the Warrant Shares will not be subject to any preemptive or similar rights.
3
(j) The Common Shares are currently quoted on the OTCQB under the symbol “LDDFF” and are listed on the TSX Venture Exchange (“TSXV”) under the symbol “SCAN” and on the Frankfurt Stock Exchange (the “FSE”) under the symbol “4XS.” The Common Shares have been approved for listing on the Nasdaq Capital Market (the “Exchange”), subject to official notice of issuance, and the Company has taken no action designed to, or likely to have the effect of, delisting the Common Shares from the Exchange, the TSXV or the FSE, nor has the Company received any notification that the Exchange, the TSXV or the FSE is contemplating terminating any such listing or that the Company is out of compliance with the listing or maintenance requirements of the Exchange, the TSXV or the FSE.
(k) The Company is in compliance with all applicable securities laws in Canada and the respective rules and regulations made thereunder, together with applicable multilateral or national instruments, orders, rulings, policies, rules and other regulatory instruments issued or adopted (and published) by Canadian securities regulators.
(l) The execution and delivery by the Company of, and the performance by the Company of its obligations under, this Agreement will not result in a breach or violation of any of the terms and provisions of, or constitute a default under, or result in the imposition of any lien, charge or encumbrance upon any property or assets of the Company or any of its subsidiaries pursuant to (i) the notice of articles, articles, articles of incorporation, by-laws or similar organizational documents of the Company or any of its subsidiaries, (ii) any applicable law, statute, rule, regulation or order of any Canadian, United States or other governmental agency or body or court having jurisdiction over the Company or any of its subsidiaries or any of their properties, or (iii) any agreement or other instrument binding upon the Company or any of its subsidiaries, or any judgment, order or decree of any Canadian, United States or other governmental body, agency or court having jurisdiction over the Company or any subsidiary, except in the case of clauses (ii) and (iii), where any such breach or violation would not reasonably be expected to have a material adverse effect.
(m) There has not occurred any material adverse change in the condition, financial or otherwise, or in the earnings, business or operations of the Company and its subsidiaries, taken as a whole, from that set forth in the Time of Sale Prospectus.
(n) There are no legal, regulatory or governmental proceedings (including any inquiries or investigations by any Canadian, United States or other court, governmental agency or body, domestic or foreign) pending or, to the Company’s knowledge, threatened to which the Company or any of its subsidiaries or, to the knowledge of the Company, any of its directors or officers is a party or to which any of the properties of the Company or any of its subsidiaries is subject (i) other than proceedings accurately described in all material respects in each of the Registration Statement, the Time of Sale Prospectus and the Prospectus and proceedings that would not reasonably be expected, singly or in the aggregate, to have a material adverse effect on the Company and its subsidiaries, taken as a whole, or on the power or ability of the Company to perform its obligations under this Agreement or to consummate the transactions contemplated by each of the Registration Statement, the Time of Sale Prospectus and the Prospectus or (ii) that are required to be described in the Registration Statement, the Time of Sale Prospectus or the Prospectus and are not so described; and there are no statutes, regulations, contracts or other documents that are required to be described in the Registration Statement, the Time of Sale Prospectus or the Prospectus or to be filed as exhibits to the Registration Statement that are not described or filed as required.
4
(o) Each preliminary prospectus filed as part of the Registration Statement as originally filed or as part of any amendment thereto, or filed pursuant to Rule 424 under the Securities Act, complied when so filed in all material respects with the Securities Act and the applicable rules and regulations of the Commission thereunder.
(p) The Company is not, and after giving effect to the offering and sale of the Securities and the application of the proceeds thereof as described in each of the Registration Statement, the Time of Sale Prospectus and the Prospectus will not be, required to register as an “investment company” as such term is defined in the Investment Company Act of 1940, as amended.
(q) The Company and each of its subsidiaries (i) are in compliance with any and all applicable foreign, federal, state and local laws, rules, regulations, requirements, decisions and orders relating to the protection of human health and safety, the environment or hazardous or toxic substances or wastes, pollutants or contaminants (“Environmental Laws”), (ii) have received all permits, licenses or other approvals required of them under applicable Environmental Laws to conduct their respective businesses as presently conducted and (iii) are in compliance with all terms and conditions of any such permit, license or approval, except where such noncompliance with Environmental Laws, failure to receive required permits, licenses or other approvals or failure to comply with the terms and conditions of such permits, licenses or approvals would not, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole.
(r) There are no costs or liabilities associated with Environmental Laws (including, without limitation, any capital or operating expenditures required for clean-up, closure of properties or compliance with Environmental Laws or any permit, license or approval, any related constraints on operating activities and any potential liabilities to third parties) which would, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole.
(s) There are no contracts, agreements or understandings between the Company and any person granting such person the right to require the Company to file a registration statement under the Securities Act with respect to any securities of the Company or to require the Company to include such securities with the Securities registered pursuant to the Registration Statement.
(t) None of the Company or any of its subsidiaries or, to the Company’s knowledge, any director, officer, employee, affiliate, agent or representative of the Company or of any of its subsidiaries, has taken or will take any action in furtherance of an offer, payment, promise to pay, or authorization or approval of the payment, giving or receipt of money, property, gifts or anything else of value, directly or indirectly, to any person to improperly influence official action by that person for the benefit of the Company or its subsidiaries or controlled affiliates, or to otherwise secure any improper advantage, or to any person in violation of (a) the U.S. Foreign Corrupt Practices Act of 1977, (b) the UK Bribery Act 2010, (c) the Corruption of Foreign Public Officials Act (Canada) or (d) any other applicable law, regulation, order, decree or directive having the force of law and relating to bribery or corruption (collectively, the “Anti-Corruption Laws”). No investigation, inquiry, action, suit or proceeding by or before any court or governmental agency, authority or body or any arbitrator involving the Company or any of its subsidiaries with respect to the Anti-Corruption Laws is pending or, to the knowledge of the Company, threatened.
5
(u) The operations of the Company and each of its subsidiaries are and have been conducted at all times in compliance with all applicable anti-money laundering laws, rules, and regulations, including the financial recordkeeping and reporting requirements contained therein, and including the Bank Secrecy Act of 1970, applicable provisions of the USA PATRIOT Act of 2001, the Money Laundering Control Act of 1986, the Anti-Money Laundering Act of 2020 and the Proceeds of Crime (Money Laundering) and Terrorist Financing Act (Canada) (collectively, the “Anti-Money Laundering Laws”). No investigation, inquiry, action, suit or proceeding by or before any court or governmental agency, authority or body or any arbitrator involving the Company or any of its subsidiaries with respect to the Anti-Money Laundering Laws is pending or, to the knowledge of the Company, threatened.
(v) (i) None of the Company or any of its subsidiaries or, to the Company’s knowledge, any director, officer, or employee thereof, agent, controlled affiliate or representative of the Company or any of its subsidiaries, is an individual or entity (“Person”) that is, or is owned or controlled by one or more Persons that are:
(A) the subject of any sanctions administered or enforced by the U.S. Department of Treasury’s Office of Foreign Assets Control (“OFAC”), the United Nations Security Council, the European Union, His Majesty’s Treasury, Global Affairs Canada, the Office of the Superintendent of Financial Institutions (Canada), or pursuant to the Special Economic Measures Act (Canada), or other relevant sanctions authorities, including, without limitation, designation on OFAC’s Specially Designated Nationals and Blocked Persons List or OFAC’s Foreign Sanctions Evaders List (collectively, “Sanctions”), or
(B) located, organized or resident in a country or territory that is the subject of Sanctions that broadly prohibit dealings with that country or territory (including, without limitation, the so-called Donetsk People’s Republic, the so-called Luhansk People’s Republic, or any other Covered Region of Ukraine identified pursuant to Executive Order 14065, Crimea, Cuba, Iran, North Korea and Syria) (each a “Sanctioned Country”).
(ii) The Company will not, directly or indirectly, use the proceeds of the offering, or lend, contribute or otherwise make available such proceeds to any subsidiary, joint venture partner or other Person:
(A) to fund or facilitate any activities or business of or with any Person or in any country or territory that, at the time of such funding or facilitation, is the subject of Sanctions;
(B) to fund or facilitate any money laundering or terrorist financing activities; or
(C) in any other manner that would cause or result in a violation of any Anti-Corruption Laws, Anti-Money Laundering Laws or Sanctions by any Person (including any Person participating in the offering, whether as underwriter, advisor, investor or otherwise).
(iii) For the past five years, the Company and each of its subsidiaries, (a) have not knowingly engaged in, and (b) are not now knowingly engaged in any dealings or transactions with any Person that at the time of the dealing or transaction is or was the subject of Sanctions, or in any Sanctioned Country. The Company and its subsidiaries have conducted and will conduct their businesses in compliance with Sanctions and no investigation, inquiry, action, suit or proceeding by or before any court or governmental agency, authority or body or any arbitrator involving the Company or any of its subsidiaries with respect to Sanctions is pending or, to the knowledge of the Company, threatened.
6
(w) (i) Except as would not, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole, the Company and its subsidiaries have conducted and will conduct their businesses in compliance with Export Controls, and (ii) no investigation, inquiry, action, suit or proceeding by or before any court or governmental agency, authority or body or any arbitrator involving the Company or any of its subsidiaries with respect to Export Controls is pending or, to the knowledge of the Company, threatened.
As used in this Section 1(w), “Export Controls” means applicable export controls implemented by the United States, Canada, European Union or other jurisdictions to which the Company or any of its subsidiaries are subject, including any export controls administered by the Bureau of Industry Security of the U.S. Department of Commerce, the U.S. Department of State, and any export control measures under any statute, executive order, directive or regulation pursuant to the authority of any of the foregoing, or any orders or licenses issued thereunder.
(x) (i) Neither the Company nor any of its subsidiaries are in breach of or default under any current Government Contract in any material respect, and no event has occurred which would constitute such a breach or default by the Company or any of its subsidiaries; (ii) the Company and its subsidiaries are in compliance with all applicable laws, including the Federal Acquisition Regulation, where and as applicable to each current Government Contract or Government Bid, in all material respects; (iii) to the knowledge of the Company, no reasonable basis exists to give rise to a claim for fraud (as such concept is defined under the laws of the United States) in connection with any Government Contract under the False Claims Act; and (iv) no current Government Contract or Government Bid is currently the subject of any bid protest before any Governmental Authority. For the past three years, the Company and its subsidiaries have not (i) been the subject or target of any audit (other than in the ordinary course of business), subpoena, investigation, prosecution or administrative proceeding related to any Government Contract or Government Bid, nor (ii) made any voluntary or mandatory disclosure to any Governmental Authority with respect to any alleged material irregularity, misstatement, noncompliance or omission arising under or relating to a Government Contract or Government Bid. The Company and its subsidiaries are not and, to the knowledge of the Company, have not in the past three years been, (i) debarred or suspended from participation in, or the award of, contracts with any Governmental Authority, nor (ii) the subject of any debarment or suspension inquiry.
As used in this Section 1(x):
“Governmental Authority” means any federal, state, local or foreign court or governmental agency, authority, instrumentality or regulatory or legislative body.
“Government Bid” means any outstanding quotation, bid or proposal by the Company that, if accepted or awarded, would lead to a Government Contract.
“Government Contract” means any contract, including any purchase order or other agreement, entered into between the Company and (i) any Governmental Authority; (ii) any prime contractor to any Governmental Authority (in its capacity as such); or (iii) any subcontractor (of any tier) with respect to any contract described in clauses (i) and (ii).
7
(y) Subsequent to the respective dates as of which information is given in, and except as otherwise disclosed in, each of the Registration Statement, the Time of Sale Prospectus and the Prospectus, (i) the Company and its subsidiaries, taken as a whole, have not incurred any material liability or obligation, direct or contingent, nor entered into any material transaction; (ii) the Company has not purchased any of its outstanding capital, nor declared, paid or otherwise made any dividend or distribution of any kind on its capital; and (iii) there has not been any material change in the capital, short-term debt or long-term debt of the Company and its subsidiaries, taken as a whole.
(z) Neither the Company nor any of its subsidiaries owns real property. The Company and each of its subsidiaries have good and marketable title to all personal property owned by them which is material to the business of the Company and its subsidiaries, taken as a whole, in each case free and clear of all liens, charges, encumbrances and defects except such as do not materially affect the value of such property and do not materially interfere with the use made and proposed to be made of such property by the Company and its subsidiaries; and any real property and buildings held under lease by the Company and its subsidiaries are held by them under valid, subsisting and enforceable leases with such exceptions as are not material and do not materially interfere with the use made and proposed to be made of such property and buildings by the Company and its subsidiaries.
(aa) (i) The Company and its subsidiaries own or have a valid and enforceable right to use all patents, inventions, copyrights, know-how (including trade secrets and other unpatented and/or unpatentable proprietary or confidential information, systems or procedures), trademarks, service marks, trade names, domain names, social media identifiers and accounts, other source indicators and any other intellectual property or similar proprietary or industrial rights throughout the world (including any and all registrations and applications for registration of any of the foregoing) (collectively, “Intellectual Property Rights”) used in or necessary for the conduct of their businesses except as would not, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole; (ii) the registered (or applied-for) Intellectual Property Rights owned by the Company and its subsidiaries are subsisting, valid and enforceable (to the extent registered) in all material respects; (iii) there is no pending or, to the Company’s knowledge, threatened action, suit, proceeding or claim by others (x) challenging the validity, scope or enforceability of any registered Intellectual Property Rights owned by the Company or any of its subsidiaries, or (y) alleging any infringement, misappropriation or other violation of Intellectual Property Rights of others by the Company or any of its subsidiaries; (iv) to the Company’s knowledge, no third party is infringing, misappropriating or otherwise violating, or has infringed, misappropriated or otherwise violated, any Intellectual Property Rights owned by or exclusively licensed to the Company or any of its subsidiaries in any manner that would, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole; (v) to the Company’s knowledge, neither the Company nor any of its subsidiaries infringes, misappropriates or otherwise violates, or has infringed, misappropriated or otherwise violated, any Intellectual Property Rights of any third party in any material respect; (vi) all employees or contractors currently engaged in the development of Intellectual Property Rights on behalf of any of the Company or its subsidiaries have executed an invention assignment agreement whereby such employees or contractors presently assign all of their right, title and interest in and to such Intellectual Property Rights to the Company or a subsidiary, as applicable, to the extent such Intellectual Property Rights are not owned by the Company or a subsidiary, as applicable, by operation of applicable laws, and to the Company’s knowledge, no such agreement has been breached or violated; (vii) the Company and its subsidiaries are not in violation of (and have not violated) any agreements containing any rights or licenses of any third-party Intellectual Property Rights used by the Company or its subsidiaries in any material respect; (viii) neither the Company nor any of its subsidiaries has agreed to transfer, abandon, or exclusively license any Intellectual Property Rights owned by the Company in any material respect; (ix) no Intellectual Property Rights purported to be owned by the Company or any of its Subsidiaries was developed using any grants from any Governmental Authority or agency or other private source that could reasonably be expected to materially adversely affect the Company or its subsidiaries rights in and to such Intellectual Property Rights; (x) the Company and its subsidiaries use, and have used, commercially reasonable efforts in accordance with normal industry practice to appropriately maintain the confidentiality of all trade secrets, the value of which to the Company and its subsidiaries is contingent upon maintaining the confidentiality thereof, and other confidential information, and no such trade secrets or other confidential information have been disclosed other than to employees, suppliers, vendors, consultants, agents, contractors, distributors and customers of the Company and its subsidiaries in the course of their provision of services to or receipt of products and services from the Company and its subsidiaries, all of whom are bound by enforceable confidentiality agreements; and (xi) neither the Company nor any of its subsidiaries have distributed, or placed (or agreed to place) into escrow, any source code for any software that is owned or purported to be owned by the Company or any of its subsidiaries in any material respect.
8
(bb) The Company and each of its subsidiaries (a) only develops, improves, trains, deploys, and otherwise uses artificial intelligence tools or other technology capable of generating various types of content including text, code, data, images, or other media, using models that have been trained on data sources for the purposes of generating output with any characteristics similar to such data (collectively, “Generative AI”) in material compliance with all contracts, consents, internal policies, and applicable laws, orders and regulations; (b) to the Company’s knowledge, has not included and does not include any Personal Information (as such term is defined in applicable Data Security Obligations, as defined below), trade secrets or confidential information, in any prompts or inputs into any Generative AI; and (c) has not used Generative AI in the development of any material Intellectual Property Rights purported to be owned by the Company or any of its subsidiaries.
(cc) (i) The Company and its subsidiaries use and have used any and all software and other materials distributed under a “free,” “open source,” or similar licensing model (including but not limited to the MIT License, Apache License, GNU General Public License, GNU Lesser General Public License and GNU Affero General Public License) (“Open Source Software”) in material compliance with all license terms applicable to such Open Source Software; and (ii) neither the Company nor any of its subsidiaries uses or distributes or has used or distributed any Open Source Software in any manner that requires or has required (A) the Company or any of its subsidiaries to permit reverse engineering of any software code or other technology owned by the Company or any of its subsidiaries or (B) any software code or other technology owned by the Company or any of its subsidiaries to be (1) disclosed or distributed in source code form, (2) licensed for the purpose of making derivative works or (3) redistributed at no charge.
(dd) (i) The Company and each of its subsidiaries have complied and are presently in compliance with all applicable internal and external privacy policies, contractual obligations, and applicable industry standards, laws, statutes, judgments, orders, rules and regulations of any court or arbitrator or other governmental or regulatory authority that are binding on the Company or any of its subsidiaries, in each case, relating to the collection, use, transfer, import, export, storage, protection, disposal and disclosure by the Company or any of its subsidiaries of personal, personally identifiable or confidential data or data regulated by data privacy laws applicable to the Company or any of its subsidiaries (“Data Security Obligations”, and such data, “Data”) in all material respects; (ii) the Company and each of its subsidiaries have not received any written notification of or written complaint regarding and are unaware of any other facts that would reasonably indicate noncompliance with any Data Security Obligation. There is no action, suit or proceeding by or before any court or governmental agency, authority or body pending or threatened against the Company, any of its subsidiaries, any of their respective service providers or customers (in the case of service providers, relating to the service provider’s processing of Data on behalf of the Company or such subsidiary, and in the case of customers, relating to the products or services specifically provided by the Company or such subsidiary or such service provider to the customer) alleging noncompliance with any Data Security Obligation.
9
(ee) The Company and its subsidiaries’ information technology systems are adequate for, and operate and perform in all material respects as required in connection with, the operation of the business of the Company and its subsidiaries as currently conducted and, to the Company’s knowledge, are free and clear of all bugs, errors, defects, Trojan horses, time bombs, malware and other corruptants, except as would not, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole. The Company and each of its subsidiaries have taken technical and organizational measures designed to protect their trade secrets and confidential information and the integrity, confidentiality, continuous operation, redundancy and security of the information technology systems and Data used in connection with the operation of the Company’s and its subsidiaries’ businesses, with such measures being, as a whole, commercially reasonable. The Company and its subsidiaries have used commercially reasonable efforts to establish, maintain, implement and comply with commercially reasonable information technology, information security, cyber security and data protection controls, policies and procedures, including access controls, encryption, technological and physical safeguards and business continuity and disaster recovery plans and processes that are designed to protect against and reasonably prevent breach, destruction, loss or unauthorized distribution, use, access, disablement, misappropriation or modification or misuse of any information technology system or Data used in connection with the operation of the Company’s and its subsidiaries’ businesses (“Breach”). To the Company’s knowledge, there have been no Breaches, except those that have been remedied without material cost or liability or the duty to notify any person, and the Company and its subsidiaries have not been notified of any such suspected Breach.
(ff) (i) Each employee benefit plan, within the meaning of Section 3(3) of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), whether or not subject to ERISA, for which the Company or any member of its “Controlled Group” (defined as any entity, whether or not incorporated, that is under common control with the Company within the meaning of Section 4001(a)(14) of ERISA or any entity that would be regarded as a single employer with the Company under Section 414(b), (c), (m) or (o) of the Internal Revenue Code of 1986, as amended (the “Code”)) could have any liability (each, a “Plan”) has been maintained in compliance with its terms and the requirements of any applicable statutes, orders, rules and regulations, including, but not limited to, ERISA and the Code; (ii) no prohibited transaction, within the meaning of Section 406 of ERISA or Section 4975 of the Code, has occurred with respect to any Plan, excluding transactions effected pursuant to a statutory or administrative exemption; (iii) there are and have been no Plans subject to Title IV of ERISA, and there are and have been no conditions pursuant to which the Company or any member of its Controlled Group is or could be subject to liability under Title IV of ERISA in respect of any Plan (including a “multiemployer plan,” within the meaning of Section 4001(a)(3) of ERISA) (“Multiemployer Plan”); (iv) no Multiemployer Plan is expected to be “insolvent” (within the meaning of Section 4245 of ERISA), or in “endangered status” or “critical status” (within the meaning of Sections 304 and 305 of ERISA); and (v) each Plan that is intended to be qualified under Section 401(a) of the Code has received a favorable determination letter from the Internal Revenue Service or is the subject of a favorable opinion letter from the Internal Revenue Service, and, to the knowledge of the Company, nothing has occurred, whether by action or by failure to act, which could reasonably be expected to cause the loss of such qualification, except, with respect each of the events or conditions set forth in (i) through (v) hereof, as would not, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole. With respect to the Canadian Plans (as defined below), (i) the Company and its subsidiaries are in compliance with the terms of such plans and all applicable laws including any applicable Canadian pension legislation and regulations, (ii) to the extent required by law or the terms of such plan, each has been funded in accordance with the plan terms and all applicable Canadian legislation and, to the extent applicable, generally accepted actuarial principles and practices in Canada and (iii) each has been administered in accordance with its terms and there are no outstanding defaults or violations by the Company or any of its subsidiaries of any obligation required to be performed by it in connection with any such plan, except, in the case of each of the immediately preceding sub-clauses (i), (ii) and (iii), as disclosed in the Time of Sale Prospectus and the Prospectus or as would not reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole. For the purposes of the foregoing, “Canadian Plans” means all employee benefit, fringe benefit, supplemental unemployment benefit, bonus, incentive, profit sharing, termination, change of control, pension, retirement, savings, share option, share purchase, share appreciation, medical, dental, disability, life insurance and similar plans, programmes or arrangements that are subject to laws of any province or territory of Canada (or federal laws of Canada applicable therein), including, where applicable, regulation in respect thereof, that relate to the current or former employees, officers or directors of the Company and its subsidiaries and which are maintained, sponsored or funded by the Company or any of its subsidiaries, or under which the Company or any of its subsidiaries has any liability, other than benefit plans established pursuant to statute.
10
(gg) Except as would not, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole, (i) no labor dispute with the employees of the Company or any of its subsidiaries exists, or, to the knowledge of the Company, is imminent; and (ii) the Company is not aware of any existing, threatened or imminent labor disturbance by the employees of any of its principal suppliers, manufacturers or contractors.
(hh) The Company and each of its subsidiaries have filed all federal, state, local and foreign tax returns required to be filed through the date of this Agreement or have requested extensions thereof (except where the failure to file would not, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole) and have paid all taxes required to be paid thereon (except for cases in which the failure to file or pay would not, singly or in the aggregate, have a material adverse effect on the Company and its subsidiaries, taken as a whole, or, except as currently being contested in good faith and for which reserves required by International Financial Reporting Standards, as issued by the International Accounting Standards Board (“IFRS”), have been created in the financial statements of the Company), and no tax deficiency has been determined adversely to the Company or any of its subsidiaries which, singly or in the aggregate, has had (nor does the Company nor any of its subsidiaries have any notice or knowledge of any tax deficiency which could reasonably be expected to be determined adversely to the Company or its subsidiaries and which could reasonably be expected to have) a material adverse effect on the Company and its subsidiaries, taken as a whole.
11
(ii) The Company and each of its subsidiaries, taken as a whole, are insured by insurers of recognized financial responsibility against such losses and risks and in such amounts in the Company’s reasonable judgment as are prudent and customary in the businesses in which they are engaged, except where the failure to be insured would not, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole; and neither the Company nor any of its subsidiaries has any reason to believe that it will not be able to renew its existing insurance coverage as and when such coverage expires or to obtain similar coverage from similar insurers as may be necessary to continue its business at a cost that would not, singly or in the aggregate, reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole.
(jj) The Company and each of its subsidiaries possess all certificates, authorizations and permits issued by the appropriate federal, state or foreign regulatory authorities necessary to conduct their respective businesses, except where the failure to obtain such certificates, authorizations or permits would not reasonably be expected to, singly or in the aggregate, have a material adverse effect on the Company or its subsidiaries, taken as a whole, and neither the Company nor any of its subsidiaries has received any notice of proceedings relating to the revocation or modification of any such certificate, authorization or permit which, singly or in the aggregate, if the subject of an unfavorable decision, ruling or finding, would reasonably be expected to have a material adverse effect on the Company and its subsidiaries, taken as a whole.
(kk) The financial statements included in each of the Registration Statement, the Time of Sale Prospectus and the Prospectus, together with the related schedules and notes thereto, comply as to form in all material respects with the applicable accounting requirements of the Securities Act and present fairly the consolidated financial position of the Company and its subsidiaries as of the dates shown and its results of operations and cash flows for the periods shown, and such financial statements have been prepared in conformity with IFRS applied on a consistent basis throughout the periods covered thereby except for any normal year-end adjustments in the Company’s quarterly financial statements. The other financial information included in each of the Registration Statement, the Time of Sale Prospectus and the Prospectus has been derived from the accounting records of the Company and its consolidated subsidiaries and presents fairly in all material respects the information shown thereby. The statistical, industry-related and market-related data included in each of the Registration Statement, the Time of Sale Prospectus and the Prospectus are based on or derived from sources which the Company reasonably and in good faith believes are reliable and accurate and such data is consistent with the sources from which it is derived in all material respects.
(ll) Davidson & Company LLP, who has delivered its report with respect to the audited consolidated financial statements and notes filed with the Commission as part of the Registration Statement and included in each of the Registration Statement, the Time of Sale Prospectus and the Prospectus, is an independent registered public accounting firm with respect to the Company within the meaning of the Securities Act and the applicable rules and regulations thereunder adopted by the Commission and the Public Company Accounting Oversight Board (United States).
(mm) The Company and each of its subsidiaries maintain a system of internal accounting controls designed to provide reasonable assurance that (i) transactions are executed in accordance with management’s general or specific authorizations; (ii) transactions are recorded as necessary to permit preparation of financial statements in conformity with IFRS and to maintain asset accountability; (iii) access to assets is permitted only in accordance with management’s general or specific authorization; and (iv) the recorded accountability for assets is compared with the existing assets at reasonable intervals and appropriate action is taken with respect to any differences. Since the end of the Company’s most recent audited fiscal year, except as disclosed in the Registration Statement, the Time of Sale Prospectus and the Prospectus, there has been (i) no material weakness in the Company’s internal control over financial reporting (whether or not remediated) and (ii) no change in the Company’s internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
12
(nn) Except as disclosed in the Registration Statement, the Time of Sale Prospectus and the Prospectus, the Company has not sold, issued or distributed any Common Shares during the six-month period preceding the date hereof, including any sales pursuant to Rule 144A under, or Regulation D or S of the Securities Act, other than Common Shares issued pursuant to employee or director benefit plans, equity incentive plans or other employee compensation plans or pursuant to outstanding equity-based awards, rights or warrants.
(oo) From the time of initial confidential submission of the Registration Statement to the Commission through the date hereof, the Company has been and is an “emerging growth company,” as defined in Section 2(a) of the Securities Act (an “Emerging Growth Company”).
(pp) The Company (i) has not alone engaged in any Testing-the-Waters Communication with any person and (ii) has not authorized anyone other than the Representative to engage in Testing-the-Waters Communications. The Company reconfirms that the Representative has been authorized to act on its behalf in undertaking Testing-the-Waters Communications. The Company has not distributed any Testing-the-Waters Communication that is a written communication within the meaning of Rule 405 under the Securities Act. “Testing-the-Waters Communication” means any communication with potential investors undertaken in reliance on Section 5(d) or Rule 163B of the Securities Act.
(qq) As of the time of each sale of the Securities in connection with the offering when the Prospectus is not yet available to prospective purchasers, none of (A) the Time of Sale Prospectus, (B) any free writing prospectus, when considered together with the Time of Sale Prospectus, and (C) any individual Testing-the-Waters Communication, when considered together with the Time of Sale Prospectus, included, includes or will include an untrue statement of a material fact or omitted, omits or will omit to state a material fact necessary in order to make the statements therein, in the light of the circumstances under which they were made, not misleading.
(rr) None of the Company or any of its subsidiaries has any securities rated by any “nationally recognized statistical rating organization,” as such term is defined in Section 3(a)(62) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).
(ss) The information provided to the Underwriters by the Company and its officers and directors for purposes of the Underwriters’ compliance with applicable Financial Industry Regulatory Authority, Inc. (“FINRA”) rules in connection with the offering of the Securities is true, complete, and correct in all material respects.
(tt) Except as disclosed in the Registration Statement, the Time of Sale Prospectus and the Prospectus, neither the Company nor any of its subsidiaries has (i) failed to pay any dividend or sinking fund installment on preferred stock or (ii) defaulted on any installment on indebtedness for borrowed money or on any rental on one or more long-term leases, which failures or defaults, individually or in the aggregate, would reasonably be expected to have a material adverse effect.
13
(uu) Neither the Company nor any of its subsidiaries has incurred any liability for any finder’s fees, brokerage commissions or similar payments in connection with the transactions herein contemplated, except as may otherwise exist with respect to the Underwriters pursuant to this Agreement.
(vv) No stamp, documentary, issuance, registration, transfer, withholding, capital gains, income or other taxes or duties are payable by or on behalf of the Underwriters, the Company or any of its subsidiaries in British Columbia or to any taxing authority thereof or therein in connection with (i) the execution, delivery or consummation of this Agreement, (ii) the creation, allotment and issuance of the Securities, (iii) the sale and delivery of the Securities to the Underwriters or purchasers procured by the Underwriters, or (iv) the resale and delivery of the Securities by the Underwriters in the manner contemplated herein.
(ww) The Company has the power to submit, and pursuant to Section 17 of this Agreement, has legally, validly, effectively and irrevocably submitted, to the personal jurisdiction of the Specified Courts (as defined below), and the Company has the power to designate, appoint and authorize, and pursuant to Section 17 of this Agreement, has legally, validly, effectively and irrevocably designated, appointed and authorized an agent for service of process in any action arising out of or relating to this Agreement, the Securities or the Warrant Shares in any Specified Court, and service of process effected on such authorized agent will be effective to confer valid personal jurisdiction over the Company as provided in Section 17 hereof.
(xx) Neither the Company nor any of its subsidiaries nor any of its or their properties or assets has any immunity from the jurisdiction of any court or from any legal process (whether through service or notice, attachment prior to judgment, attachment in aid of execution or otherwise) under the federal laws of Canada or the laws of the Province of British Columbia. The irrevocable and unconditional waiver and agreement of the Company contained in Section 17 hereof not to plead or claim any such immunity in any legal action, suit or proceeding based on this Agreement is valid and binding under the federal laws of Canada and the laws of the Province of British Columbia.
(yy) It is not necessary under the laws of British Columbia (i) to enable the Underwriters to enforce their rights under this Agreement, provided that they are not otherwise engaged in business in British Columbia, or (ii) solely by reason of the execution, delivery or consummation of this Agreement, for any of the Underwriters to be qualified or entitled to carry out business in British Columbia.
(zz) The Company is a “foreign private issuer” as defined in Rule 405 of the Securities Act.
2. Agreements to Sell and Purchase. The Company hereby agrees to sell to the several Underwriters, and each Underwriter, upon the basis of the representations and warranties herein contained, but subject to the terms and conditions hereinafter stated, agrees, severally and not jointly, to purchase from the Company the respective numbers of Firm Securities set forth in Schedule I hereto opposite its name at $[●] per Firm Share (the “Purchase Price”) and $[●] per Pre-Funded Warrant (the “Warrant Purchase Price”).
On the basis of the representations and warranties contained in this Agreement, and subject to its terms and conditions, the Company agrees to sell to the Underwriters the Additional Shares, and the Underwriters shall have the right to purchase, severally and not jointly, the Additional Shares at the Purchase Price, provided, however, that the amount paid by the Underwriters for any Additional Shares shall be reduced by an amount per share equal to any dividends declared by the Company and payable on the Firm Shares but not payable on such Additional Shares. You may exercise this right on behalf of the Underwriters in whole or from time to time in part by giving written notice not later than 30 days after the date of this Agreement. Any exercise notice shall specify the number of Additional Shares to be purchased by the Underwriters and the date on which such shares are to be purchased (each, an “Option Closing Date”). Each Option Closing Date must be at least one business day after the written notice is given and may not be earlier than the Closing Date or later than ten business days after the date of such notice. As used herein, “business day” means a day on which the Exchange is open for trading and on which banks in New York are open for business and are not permitted by law or executive order to be closed. Additional Shares may be purchased as provided in Section 4 hereof solely for the purpose of covering over-allotments made in connection with the offering of the Firm Securities. On each Option Closing Date, each Underwriter agrees, severally and not jointly, to purchase the number of Additional Shares (subject to such adjustments to eliminate fractional shares as you may determine) that bears the same proportion to the total number of Additional Shares to be purchased on such Option Closing Date as the number of Firm Securities set forth in Schedule I hereto opposite the name of such Underwriter bears to the total number of Firm Securities.
14
3. Terms of Public Offering. The Company is advised by you that the Underwriters propose to make a public offering of their respective portions of the Securities as soon after this Agreement has become effective as in your judgment is advisable.
4. Payment and Delivery. Payment for the Firm Securities shall be made to the Company in Federal or other funds immediately available in New York City against delivery of such Firm Securities for the respective accounts of the several Underwriters at 10:00 a.m., New York City time, on [●], 2026, or at such other time on the same or such other date, not later than ten (10) business days after such date, as shall be designated in writing by you. The time and date of such payment are hereinafter referred to as the “Closing Date.”
Payment for any Additional Shares shall be made to the Company in Federal or other funds immediately available in New York City against delivery of such Additional Shares for the respective accounts of the several Underwriters at 10:00 a.m., New York City time, on the date specified in the corresponding notice described in Section 2 or at such other time on the same or on such other date, in any event not later than seven (7) business days after such date, as shall be designated in writing by you.
The Firm Securities and Additional Shares shall be registered in such names and in such denominations as you shall request not later than one full business day prior to the Closing Date or the applicable Option Closing Date, as the case may be. The Firm Securities and Additional Shares shall be delivered to you on the Closing Date or an Option Closing Date, as the case may be, for the respective accounts of the several Underwriters, with any transfer taxes payable in connection with the transfer of the Securities to the Underwriters duly paid, against payment of the Purchase Price or Warrant Purchase Price, as applicable, therefor.
Notwithstanding the foregoing, the Company and the Underwriters shall instruct each purchaser of the Pre-Funded Warrants in the offering to make payment for the Pre-Funded Warrants on the Closing Date to the Company by wire transfer in immediately available funds to the account specified by the Company of the aggregate Warrant Purchase Price for all Pre-Funded Warrants to be purchased by such purchaser, in lieu of payment by the Underwriters for such amount, and the Company shall deliver such Pre-Funded Warrants to such purchaser on the Closing Date in definitive form against such payment, in lieu of the Company’s obligation to deliver such Pre-Funded Warrants to the Underwriters; provided that, the underwriting discounts and commissions in respect of the Pre-Funded Warrants shall be deducted and withheld from the amount otherwise payable by the Underwriters to the Company for the Shares as set forth in Section 2.
In the event that any purchaser of the Pre- Funded Warrants in the public offering fails to make payment to the Company for all or part of the Pre-Funded Warrants on the Closing Date, the Underwriters may elect, by written notice to the Company, to receive Common Shares in lieu of all or a portion of such Pre-Funded Warrants to be delivered to the Underwriters under this Agreement. If the Company, upon the instruction of the Representative, registers on its books any Pre-Funded Warrant in the name of any person or entity to which any Underwriter intends to sell such Pre-Funded Warrant, then such Underwriter shall have the right to thereafter, but prior to the Closing Date, request the re-registration of such Pre-Funded Warrant (and the Company shall be required to re-register such Pre-Funded Warrant) in the name of any other person or entity (it being understood that such re-registration is intended to permit an Underwriter to resell such Pre-Funded Warrant in the event that the person or entity to which such Underwriter originally intended to sell such Pre-Funded Warrant shall fail to pay the purchase price of such Pre-Funded Warrant).
5. Conditions to the Underwriters’ Obligations. The obligations of the Company to sell the Firm Securities to the Underwriters and the several obligations of the Underwriters to purchase and pay for the Firm Securities on the Closing Date are subject to the condition that the Registration Statement shall have become effective not later than [●] (New York City time) on the date hereof.
15
The several obligations of the Underwriters are subject to the following further conditions:
(a) Subsequent to the execution and delivery of this Agreement and prior to the Closing Date:
(i) no order suspending the effectiveness of the Registration Statement shall be in effect, and no proceeding for such purpose or pursuant to Section 8A under the Securities Act shall be pending before or threatened by the Commission; and
(ii) there shall not have occurred any change in the condition, financial or otherwise, or in the earnings, business or operations of the Company and its subsidiaries, taken as a whole, from that set forth in the Time of Sale Prospectus that, in your judgment, is material and adverse and that makes it, in your judgment, impracticable to market the Securities on the terms and in the manner contemplated in the Time of Sale Prospectus.
(b) The Underwriters shall have received on or prior to the Closing Date a certificate, dated the Closing Date and signed by an executive officer of the Company, to the effect set forth in Sections 5(a)(i) and 5(a)(ii) above and to the effect that the representations and warranties of the Company contained in this Agreement are true and correct as of the Closing Date and that the Company has complied with all of the agreements and satisfied all of the conditions on its part to be performed or satisfied hereunder on or before the Closing Date.
The officer signing and delivering such certificate may rely upon the best of his or her knowledge as to proceedings threatened.
(c) The Underwriters shall have received on or prior to the Closing Date (i) an opinion and negative assurance letter of McGuireWoods LLP, outside United States counsel for the Company and (ii) an opinion of McMillan LLP, outside Canadian counsel for the Company, each dated the Closing Date, each in form and substance reasonably satisfactory to the Representative.
(d) The Underwriters shall have received on or prior to the Closing Date a negative assurance letter of Lowenstein Sandler LLP, counsel for the Underwriters, dated the Closing Date, in form and substance reasonably satisfactory to the Representative.
With respect to the negative assurance letters to be delivered pursuant to Sections 5(c) and 5(d) above, McGuireWoods LLP and Lowenstein Sandler LLP may state that their beliefs are based upon their participation in the preparation of the Registration Statement, the Time of Sale Prospectus, and the Prospectus and any amendments or supplements thereto and review and discussion of the contents thereof, but are without independent check or verification, except as specified.
The opinions of McGuireWoods LLP and McMillan LLP described above shall be rendered to the Underwriters at the request of the Company, and shall so state therein.
(e) The Underwriters shall have received, on or prior to each of the date hereof and the Closing Date, a letter dated the date hereof or the Closing Date, as the case may be, in form and substance reasonably satisfactory to the Representative, from Davidson & Company LLP, independent public accountants, containing statements and information of the type ordinarily included in accountants’ “comfort letters” to underwriters with respect to the financial statements and certain financial information contained in the Registration Statement, the Time of Sale Prospectus and the Prospectus; provided that the letter delivered on the Closing Date shall use a “cut-off date” not earlier than the date hereof.
16
(f) The Underwriters shall have received, on or prior to each of the date hereof and the Closing Date, a certificate dated the date hereof or the Closing Date, as the case may be, in form and substance reasonably satisfactory to the Underwriters, from the chief financial officer of the Company.
(g) The “lock-up” agreements, each substantially in the form of Exhibit A hereto and signed by the persons identified on Schedule III hereto, relating to restrictions on sales and certain other dispositions of Common Shares or certain other securities, delivered to the Representative on or before the date hereof, shall be in full force and effect on the Closing Date.
(h) On or before the date of this Agreement, you shall have received correspondence from the Financial Industry Regulatory Authority, Inc. (“FINRA”) that it will raise no objection as to the amount of compensation allowable or payable to the Underwriters as described in the Registration Statement.
(i) On the Closing Date, the Shares and Warrant Shares shall have been approved for listing on the Exchange, subject only to official notice of issuance, and conditionally approved for listing on the TSXV, subject to standard listing conditions.
(j) The Underwriters shall have received such other documents as you may reasonably request, including with respect to the good standing of the Company, the due authorization and issuance of the Securities and other matters related to the issuance and sale of the Securities.
(k) The several obligations of the Underwriters to purchase Additional Shares hereunder are subject to the delivery to you on or prior to the applicable Option Closing Date of the following:
(i) a certificate, dated such Option Closing Date and signed by an executive officer of the Company, confirming that the certificate delivered on the Closing Date pursuant to Section 5(b) hereof remains true and correct as of such Option Closing Date;
(ii) (A) an opinion and negative assurance letter of McGuireWoods LLP, outside United States counsel for the Company and (B) an opinion of McMillan LLP, outside Canadian counsel for the Company, each dated such Option Closing Date, each relating to the Additional Shares to be purchased on such Option Closing Date and otherwise to the same effect as the opinions required by Section 5(c) hereof;
(iii) a negative assurance letter of Lowenstein Sandler LLP, counsel for the Underwriters, dated such Option Closing Date, relating to the Additional Shares to be purchased on such Option Closing Date and otherwise to the same effect as the opinion required by Section 5(d) hereof;
(iv) a letter dated such Option Closing Date, in form and substance reasonably satisfactory to the Underwriters, from Davidson & Company LLP, independent public accountants, substantially in the same form and substance as the letter furnished to the Underwriters pursuant to Section 5(e) hereof; provided that the letter delivered on such Option Closing Date shall use a “cut-off date” not earlier than two business days prior to such Option Closing Date;
17
(v) a certificate, dated such Option Closing Date and signed by the chief financial officer of the Company, substantially in the same form and substance as the certificate delivered to the Underwriters pursuant to Section 5(f) hereof; and
(vi) such other documents as you may reasonably request with respect to the good standing of the Company, the due authorization and issuance of the Additional Shares to be sold on such Option Closing Date and other matters related to the issuance of such Additional Shares.
6. Covenants of the Company. The Company covenants with each Underwriter as follows:
(a) To furnish to the Representative an electronic copy of the Registration Statement (including exhibits thereto) and for delivery to each other Underwriter a conformed copy of the Registration Statement (without exhibits thereto) (which may be an electronic facsimile), the Time of Sale Prospectus, the Prospectus and any supplements and amendments thereto or to the Registration Statement.
(b) Before amending or supplementing the Registration Statement, the Time of Sale Prospectus or the Prospectus, to furnish to you a copy of each such proposed amendment or supplement and not to file any such proposed amendment or supplement to which you reasonably object, and to file with the Commission within the applicable period specified in Rule 424(b) under the Securities Act any prospectus required to be filed pursuant to such Rule.
(c) To furnish to the Representative a copy of each proposed free writing prospectus to be prepared by or on behalf of, used by, or referred to by the Company and not to use or refer to any proposed free writing prospectus to which the Representative reasonably objects.
(d) Not to take any action that would result in an Underwriter or the Company being required to file with the Commission pursuant to Rule 433(d) under the Securities Act a free writing prospectus prepared by or on behalf of the Underwriter that the Underwriter otherwise would not have been required to file thereunder.
(e) If the Time of Sale Prospectus is being used to solicit offers to buy the Securities at a time when the Prospectus is not yet available to prospective purchasers and any event shall occur or condition exist as a result of which it is necessary to amend or supplement the Time of Sale Prospectus in order to make the statements therein, in the light of the circumstances under which they were made, not misleading, or if any event shall occur or condition exist as a result of which the Time of Sale Prospectus conflicts with the information contained in the Registration Statement then on file, or if, in the reasonable opinion of counsel for the Underwriters, it is necessary to amend or supplement the Time of Sale Prospectus to comply with applicable law, forthwith to prepare, file with the Commission and furnish, at its own expense, to the Underwriters and to any dealer upon request, either amendments or supplements to the Time of Sale Prospectus so that the statements in the Time of Sale Prospectus as so amended or supplemented will not, in the light of the circumstances when the Time of Sale Prospectus is delivered to a prospective purchaser, be misleading or so that the Time of Sale Prospectus, as amended or supplemented, will no longer conflict with the Registration Statement, or so that the Time of Sale Prospectus, as amended or supplemented, will comply with applicable law.
18
(f) If, during such period after the first date of the public offering of the Securities as in the opinion of counsel for the Underwriters the Prospectus (or in lieu thereof the notice referred to in Rule 173(a) of the Securities Act) is required by law to be delivered in connection with sales by an Underwriter or dealer, any event shall occur or condition exist as a result of which it is necessary to amend or supplement the Prospectus in order to make the statements therein, in the light of the circumstances when the Prospectus (or in lieu thereof the notice referred to in Rule 173(a) of the Securities Act) is delivered to a purchaser, not misleading, or if, in the opinion of counsel for the Underwriters, it is necessary to amend or supplement the Prospectus to comply with applicable law, forthwith to prepare, file with the Commission and furnish, at its own expense, to the Underwriters and to the dealers (whose names and addresses you will furnish to the Company) to which Securities may have been sold by you on behalf of the Underwriters and to any other dealers upon request, either amendments or supplements to the Prospectus so that the statements in the Prospectus as so amended or supplemented will not, in the light of the circumstances when the Prospectus (or in lieu thereof the notice referred to in Rule 173(a) of the Securities Act) is delivered to a purchaser, be misleading or so that the Prospectus, as amended or supplemented, will comply with applicable law.
(g) To take such commercially reasonable actions as you may reasonably request to qualify the Securities for offer and sale under the securities or Blue Sky laws of such jurisdictions as you may reasonably designate; provided that the Company and its subsidiaries shall not be obligated to (i) qualify as foreign corporations in any jurisdiction in which they are not so qualified, (ii) file a general consent to service of process in any jurisdiction or (iii) subject itself to taxation in any such jurisdiction if it is not otherwise so subject.
(h) To make generally available (which may be satisfied by filing with the Commission on its Electronic Data Gathering, Analysis, and Retrieval System) to the Company’s security holders and to you, as soon as practicable in accordance with applicable rules and regulations of the Commission for foreign private issuers, an earnings statement covering a period of at least twelve months beginning with the first fiscal quarter of the Company occurring after the date of this Agreement which shall satisfy the provisions of Section 11(a) of the Securities Act and the rules and regulations of the Commission thereunder as applicable to foreign private issuers.
(i) Whether or not the transactions contemplated in this Agreement are consummated or this Agreement is terminated, to pay or cause to be paid all expenses incident to the performance of its obligations under this Agreement, including: (i) the fees, disbursements and expenses of the Company’s counsel and the Company’s accountants in connection with the registration and delivery of the Securities under the Securities Act and all other fees or expenses in connection with the preparation and filing of the Registration Statement, any preliminary prospectus, the Time of Sale Prospectus, the Prospectus, any free writing prospectus prepared by or on behalf of, used by, or referred to by the Company and amendments and supplements to any of the foregoing, including all printing costs associated therewith, and the mailing and delivering of copies thereof to the Underwriters and dealers, in the quantities hereinabove specified, (ii) all costs and expenses related to the transfer and delivery of the Securities to the Underwriters, including any transfer or similar taxes payable thereon, (iii) the cost of printing or producing any Blue Sky or Legal Investment memorandum in connection with the offer, sale and/or issuance of the Securities and the Warrant Shares under state securities laws and all expenses in connection with the qualification of the Securities and the Warrant Shares for offer and sale under state securities laws as provided in Section 6(g) hereof, including filing fees and the reasonable fees and disbursements of counsel for the Underwriters in connection with such qualification and in connection with the Blue Sky or Legal Investment memorandum, (iv) all filing fees and the reasonable fees and disbursements of counsel for the Underwriters incurred in connection with the review and qualification of the offering of the Securities by FINRA, (v) all fees and expenses in connection with the preparation and filing of the registration statement on Form 8-A relating to the Common Shares and all costs and expenses incident to listing the Shares and Warrant Shares on the Exchange and other national securities exchanges and foreign stock exchanges, (vi) the cost of printing certificates representing the Securities, (vii) the costs and charges of any transfer agent, registrar or depositary, (viii) the costs and expenses of the Company relating to investor presentations on any “road show” undertaken in connection with the marketing of the offering of the Securities, including, without limitation, expenses associated with the preparation or dissemination of any electronic road show, reasonably incurred and documented expenses associated with the production of road show slides and graphics, fees and expenses of any consultants engaged in connection with the road show presentations with the prior written approval of the Company, travel and lodging expenses of the representatives and officers of the Company and any such consultants, and the cost of any aircraft chartered in connection with the road show, (ix) the document production charges and expenses associated with printing this Agreement, (x) the reasonably incurred and documented fees and disbursements of counsel to the Underwriters in connection with the transactions contemplated in this Agreement, in an amount not to exceed $150,000 and (xi) all other costs and expenses incident to the performance of the obligations of the Company hereunder for which provision is not otherwise made in this Section. Notwithstanding the foregoing, the Company’s obligation to pay for the Underwriters’ expenses shall not exceed $175,000 in the aggregate inclusive of the fees and expenses of the Underwriters’ counsel as referenced in clause (x) above. Prior to the execution of this Agreement, the Company shall have paid to the Representative an advance in the amount of $25,000 to be credited against the expenses actually incurred by the Representative that may be reimbursed pursuant to this Section 6(i). Such advance shall have been made in accordance with FINRA Rule 5110(g)(4)(A). Notwithstanding the foregoing, in the event that the transactions contemplated in this Agreement are not consummated, the Company’s obligation to pay for the Underwriters’ expenses under this Section 6(i) shall not exceed $75,000 in the aggregate; provided, however, that if this Agreement is terminated by the Representative for reasons other than those specified in Section 9(i), the Company's obligation to pay for such expenses shall not exceed $50,000 in the aggregate.
19
(j) The Company will promptly notify the Representative if the Company ceases to be an Emerging Growth Company at any time prior to the later of (i) completion of the distribution of the Securities within the meaning of the Securities Act and (ii) completion of the Restricted Period (as defined in this Section 6).
(k) If at any time following the distribution of any Testing-the-Waters Communication that is a written communication within the meaning of Rule 405 under the Securities Act there occurred or occurs an event or development as a result of which such Testing-the-Waters Communication included or would include an untrue statement of a material fact or omitted or would omit to state a material fact necessary in order to make the statements therein, in the light of the circumstances existing at that subsequent time, not misleading, the Company will promptly notify the Representative and will promptly amend or supplement, at its own expense, such Testing-the-Waters Communication to eliminate or correct such untrue statement or omission.
(l) If requested, the Company will deliver to each Underwriter (or its agent), on the date of execution of this Agreement, a properly completed and executed Certification Regarding Beneficial Owners of Legal Entity Customers, together with copies of identifying documentation, and the Company undertakes to provide such additional supporting documentation as each Underwriter may reasonably request in connection with the verification of the foregoing Certification.
20
(m) The Company shall pay, and shall indemnify and hold the Underwriters harmless against, any stamp, issue, registration, documentary, sales, transfer, income, capital gains or other similar taxes or duties imposed under the laws of British Columbia or any political subdivision or taxing authority thereof or therein that is payable in connection with (i) the execution, delivery, consummation or enforcement of this Agreement, (ii) the creation, allotment and issuance of the Securities, (iii) the sale and delivery of the Securities to the Underwriters or purchasers procured by the Underwriters, or (iv) the resale and delivery of the Securities by the Underwriters in the manner contemplated herein
(n) The Company shall, at all times while any Pre-Funded Warrants are outstanding, reserve and keep available out of the aggregate of its authorized but unissued and otherwise unreserved share capital, solely for the purpose of enabling it to issue Warrant Shares upon exercise of such Pre-Funded Warrants, the number of Warrant Shares that are initially issuable and deliverable upon the exercise of the then-outstanding Pre-Funded Warrants.
(o) The Company also covenants with each Underwriter that, without the prior written consent of the Representative, it will not, and will not publicly disclose an intention to, during the period commencing on and including the date hereof and ending 180 days after the date of the Prospectus (the “Restricted Period”), (a) offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, lend, or otherwise transfer or dispose of, directly or indirectly, any Common Shares or any securities convertible into or exercisable or exchangeable for Common Shares, or (b) enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of the Common Shares, whether any such transaction described in clause (a) or (b) above is to be settled by delivery of Common Shares or such other securities, in cash or otherwise or (c) confidentially submit or file any registration statement with the Commission relating to the offering of any Common Shares or any securities convertible into or exercisable or exchangeable for Common Shares. The restrictions contained in the foregoing sentence shall not apply to (A) the Securities to be sold hereunder nor the issuance by the Company of Warrant Shares upon the exercise of the Pre-Funded Warrants, (B) grants of stock options, stock awards, restricted stock, restricted stock units, securities convertible into or exchangeable for Common Shares, or other compensatory equity-based awards and the issuance of Common Shares in connection with the exercise, vesting and/or settlement of any of the foregoing to the Company’s employees, officers, directors, advisors, or consultants pursuant to the terms of an equity compensation plan in effect as of the Closing Date and described in each of the Registration Statement, the Time of Sale Prospectus and the Prospectus; (C) the issuance by the Company of Common Shares upon the exercise of an option or warrant or the conversion or exercise of a security outstanding on the date hereof as described in each of the Time of Sale Prospectus and Prospectus, (D) facilitating the establishment of a trading plan on behalf of a shareholder, officer or director of the Company pursuant to Rule 10b5-1 under the Exchange Act, for the transfer of Common Shares, provided that (i) such plan does not provide for the transfer of Common Shares during the Restricted Period and (ii) to the extent a public announcement or filing under the Exchange Act, if any, is required of or voluntarily made by the Company regarding the establishment of such plan, such announcement or filing shall include a statement to the effect that no transfer of Common Shares may be made under such plan during the Restricted Period, (E) the filing of any registration statement on Form S-8 or amendment thereto relating to securities granted or to be granted pursuant to any plan in effect on the date hereof and described in each of the Registration Statement, the Time of Sale Prospectus and the Prospectus, (F) the adoption of a new equity incentive plan, and the filing of a registration statement on Form S-8 under the Securities Act to register the offer and sale of securities to be issued pursuant to such new equity incentive plan, and the issuance of securities pursuant to such new equity incentive plan (including, without limitation, the issuance of Common Shares upon the exercise of options or other securities issued pursuant to such new equity incentive plan), provided that (1) such new equity incentive plan satisfies the transaction requirements of General Instruction A.1 of Form S-8 under the Securities Act and (2) this clause (F) shall not be available unless each recipient of Common Shares, or securities exchangeable or exercisable for or convertible into Common Shares, pursuant to such new equity incentive plan shall be contractually prohibited from selling, offering, disposing of or otherwise transferring any such shares or securities during the remainder of the Restricted Period and (G) the issuance of Common Shares or other securities issued in connection with a transaction with an unaffiliated third party that includes a bona fide commercial relationship (including joint ventures, marketing or distribution arrangements, collaboration agreements or intellectual property license agreements) or any acquisition of assets or acquisition of not less than a majority or controlling portion of the equity of another entity, provided that (1) the aggregate number of shares issued pursuant to this clause (G) shall not exceed seven and a half percent (7.5%) of the total number of outstanding Common Shares immediately following the issuance and sale of the Securities pursuant hereto (after giving effect to the issuance of the Warrant Shares upon exercise of the Pre-Funded Warrants) and (2) such securities are issued as “restricted securities” (as defined in Rule 144) and carry no registration rights that require or permit the filing of any registration statement in connection therewith during the Restricted Period.
21
If the Representative, in its sole discretion, agrees to release or waive the restrictions on the transfer of Common Shares set forth in a “lock-up” agreement for an officer or director of the Company and provide the Company with notice of the impending release or waiver at least three business days before the effective date of the release or waiver substantially in the form of Exhibit B, the Company agrees to announce the impending release or waiver by a press release substantially in the form of Exhibit C hereto through a major news service at least two business days before the effective date of the release or waiver.
(p) All sums payable by the Company under this Agreement shall be paid free and clear of and without deductions or withholdings of any present or future taxes or duties, unless the deduction or withholding is required by law, in which case the Company shall pay such additional amount as will result in the receipt by each Underwriter of the full amount that would have been received had no deduction or withholding been made.
(q) All sums payable to an Underwriter shall be considered exclusive of any value added or similar taxes. Where the Company is obliged to pay value added or similar tax on any amount payable hereunder to an Underwriter, the Company shall in addition to the sum payable hereunder pay an amount equal to any applicable value added or similar tax.
(r) In the event that the Company consummates any financing with any investor (i) with whom the Company had a conference call or meeting arranged by the Representative during the period commencing on November 26, 2025 and ending on the date of this Agreement (each, a “Representative Introduction”), and (ii) that is identified on a schedule to be provided by the Representative to the Company and mutually agreed upon by the Representative and the Company on or prior to the Closing Date (or the termination of this Agreement if applicable), which may be supplemented, modified or amended by mutual written agreement of the Representative and the Company at any time from time to time, and provided that such financing is consummated at any time within the nine (9) month period following the earlier to occur of (A) the termination of this Agreement or (B) the Closing Date (the “Tail Period”), the Company shall pay to the Representative a cash fee equal to eight percent (8.0%) of the gross proceeds from such financing. For purposes of clarity, no compensation shall be due and owing to the Representative pursuant to this Section 6(q) with respect to any investor who is not listed on the aforementioned schedule as in effect at the time of the consummation of the applicable financing. For the avoidance of doubt, the provisions of this Section 6(q) shall survive any termination of this Agreement.
22
(s) Solely in the event that the transactions contemplated in this Agreement are consummated, the Company hereby grants to the Representative the right to act as lead or joint investment banker/advisor, lead or joint book-runner, and/or lead or joint placement agent for each and every future public equity offering, including all equity-linked financings, by the Company, any successor to the Company, or any subsidiary of the Company, for a period of six (6) months following the Closing Date, on terms and conditions reasonably customary to the Representative (the “Right of First Refusal”). The Representative shall have five (5) business days following written notice from the Company of any proposed future offering to exercise the Right of First Refusal by delivering written notice to the Company of its election to participate.
7. Covenants of the Underwriters. Each Underwriter, severally and not jointly, covenants with the Company not to take any action that would result in the Company being required to file with the Commission under Rule 433(d) of the Securities Act a free writing prospectus prepared by or on behalf of such Underwriter that otherwise would not be required to be filed by the Company thereunder, but for the action of the Underwriter.
8. Indemnity and Contribution.
(a) The Company agrees to indemnify and hold harmless each Underwriter, each person, if any, who controls any Underwriter within the meaning of either Section 15 of the Securities Act or Section 20 of the Exchange Act and each affiliate of any Underwriter within the meaning of Rule 405 under the Securities Act from and against any and all losses, claims, damages and liabilities (including, without limitation, any legal or other expenses reasonably incurred in connection with defending or investigating any such action or claim) that arise out of, or are based upon, any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement or any amendment thereof, any preliminary prospectus, the Time of Sale Prospectus or any amendment or supplement thereto, any issuer free writing prospectus as defined in Rule 433(h) under the Securities Act, any Company information that the Company has filed, or is required to file, pursuant to Rule 433(d) under the Securities Act, any “road show” as defined in Rule 433(h) under the Securities Act (a “road show”), the Prospectus or any amendment or supplement thereto, or any Testing-the-Waters Communication, or arise out of, or are based upon, any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading, except insofar as such losses, claims, damages or liabilities arise out of, or are based upon, any such untrue statement or omission or alleged untrue statement or omission made in reliance upon and in conformity with any information relating to any Underwriter furnished to the Company in writing by such Underwriter through you expressly for use therein, it being understood and agreed that the only such information furnished by the Underwriters through you consists of the information described as such in paragraph (b) below.
(b) Each Underwriter agrees, severally and not jointly, to indemnify and hold harmless the Company, its directors, its officers who sign the Registration Statement and each person, if any, who controls the Company within the meaning of either Section 15 of the Securities Act or Section 20 of the Exchange Act to the same extent as the foregoing indemnity from the Company to such Underwriter, but only with reference to information relating to such Underwriter furnished to the Company in writing by such Underwriter through you expressly for use in the Registration Statement, any preliminary prospectus, the Time of Sale Prospectus, any issuer free writing prospectus, road show, or the Prospectus or any amendment or supplement thereto (the “Underwriter Information”), it being understood and agreed that the only such information consists of the following: information relating to the concession amount in the seventh paragraph under the caption “Underwriting” in the Prospectus, information concerning sales to discretionary accounts in the eleventh paragraph under the caption “Underwriting” in the Prospectus and the information under “Stabilization,” “Passive Market Making” and “Electronic Distribution” under the caption “Underwriting” in the Prospectus.
23
(c) In case any proceeding (including any governmental investigation) shall be instituted involving any person in respect of which indemnity may be sought pursuant to Section 8(a) or 8(b), such person (the “indemnified party”) shall promptly notify the person against whom such indemnity may be sought (the “indemnifying party”) in writing, provided that the failure to notify the indemnifying party shall not relieve it from any liability it may have under the preceding paragraphs of this Section 8 except to the extent that it has been materially prejudiced (through the forfeiture of substantive rights and defenses) by such failure; and provided further that the failure to notify the indemnifying party shall not relieve it from any liability that it may have to an indemnified party otherwise than under the preceding paragraphs of this Section 8. The indemnifying party, upon request of the indemnified party, shall retain counsel reasonably satisfactory to the indemnified party to represent the indemnified party and any others the indemnifying party may designate in such proceeding and shall pay the reasonably incurred and documented fees and disbursements of such counsel related to such proceeding. In any such proceeding, any indemnified party shall have the right to retain its own counsel, but the fees and expenses of such counsel shall be at the expense of such indemnified party unless (i) the indemnifying party and the indemnified party shall have mutually agreed to the retention of such counsel or (ii) the named parties to any such proceeding (including any impleaded parties) include both the indemnifying party and the indemnified party and representation of both parties by the same counsel would be inappropriate due to actual or potential differing interests between them. It is understood that the indemnifying party shall not, in respect of the legal expenses of any indemnified party in connection with any proceeding or related proceedings in the same jurisdiction, be liable for the fees and expenses of more than one separate firm (in addition to any local counsel) for all such indemnified parties and that all such fees and expenses shall be reimbursed as they are incurred. Such firm shall be designated in writing by the Representative, in the case of parties indemnified pursuant to Section 8(a), and by the Company, in the case of parties indemnified pursuant to Section 8(b). The indemnifying party shall not be liable for any settlement of any proceeding effected without its written consent, but if settled with such consent or if there be a final judgment for the plaintiff, the indemnifying party agrees to indemnify the indemnified party from and against any loss or liability by reason of such settlement or judgment. Notwithstanding the foregoing sentence, if at any time an indemnified party shall have requested an indemnifying party to reimburse the indemnified party for reasonably incurred and documented fees and expenses of counsel as contemplated by the second and third sentences of this paragraph, the indemnifying party agrees that it shall be liable for any settlement of any proceeding effected without its written consent if (i) such settlement is entered into more than 30 days after receipt by such indemnifying party of the aforesaid request and (ii) such indemnifying party shall not have reimbursed the indemnified party in accordance with such request prior to the date of such settlement. No indemnifying party shall, without the prior written consent of the indemnified party, effect any settlement of any pending or threatened proceeding in respect of which any indemnified party is or could have been a party and indemnity could have been sought hereunder by such indemnified party, unless such settlement (i) includes an unconditional release of such indemnified party from all liability on claims that are the subject matter of such proceeding and (ii) does not include any statement as to or any admission of wrongdoing, culpability or a failure to act by or on behalf of any indemnified party.
24
(d) To the extent the indemnification provided for in Section 8(a) or 8(b) is unavailable to an indemnified party or insufficient in respect of any losses, claims, damages or liabilities referred to therein, then each indemnifying party under such paragraph, in lieu of indemnifying such indemnified party thereunder, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages or liabilities (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the Underwriters on the other hand from the offering of the Securities or (ii) if the allocation provided by clause 8(d)(i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause 8(d)(i) above but also the relative fault of the Company on the one hand and of the Underwriters on the other hand in connection with the statements or omissions that resulted in such losses, claims, damages or liabilities, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the Underwriters on the other hand in connection with the offering of the Securities shall be deemed to be in the same respective proportions as the net proceeds from the offering of the Securities (before deducting expenses) received by the Company and the total underwriting discounts and commissions received by the Underwriters, in each case as set forth in the table on the cover of the Prospectus, bear to the aggregate initial offering price of the Securities as set forth on such cover. The relative fault of the Company on the one hand and the Underwriters on the other hand shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by the Company or by the Underwriters and the parties’ relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission. The Underwriters’ respective obligations to contribute pursuant to this Section 8 are several in proportion to the respective number of Securities they have purchased hereunder, and not joint.
(e) The Company and the Underwriters agree that it would not be just or equitable if contribution pursuant to this Section 8 were determined by pro rata allocation (even if the Underwriters were treated as one entity for such purpose) or by any other method of allocation that does not take account of the equitable considerations referred to in Section 8(d). The amount paid or payable by an indemnified party as a result of the losses, claims, damages and liabilities referred to in Section 8(d) shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating or defending any such action or claim. Notwithstanding the provisions of this Section 8, no Underwriter shall be required to contribute any amount in excess of the amount by which the total price at which the Securities underwritten by it and distributed to the public were offered to the public exceeds the amount of any damages that such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Securities Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation. The remedies provided for in this Section 8 are not exclusive and shall not limit any rights or remedies which may otherwise be available to any indemnified party at law or in equity.
(f) The indemnity and contribution provisions contained in this Section 8 and the representations, warranties and other statements of the Company contained in this Agreement shall remain operative and in full force and effect regardless of (i) any termination of this Agreement, (ii) any investigation made by or on behalf of any Underwriter, any person controlling any Underwriter or any affiliate of any Underwriter or by or on behalf of the Company, its officers or directors or any person controlling the Company and (iii) acceptance of and payment for any of the Securities.
25
9. Termination. The Underwriters may terminate this Agreement by notice given by you to the Company, if after the execution and delivery of this Agreement and prior to or on the Closing Date or any Option Closing Date, as the case may be, (i)(A) trading generally shall have been suspended or materially limited on, or by, as the case may be, any of the New York Stock Exchange, the NYSE American, the Exchange or the TSXV, or other relevant exchanges, (B) trading of any securities of the Company shall have been suspended on any exchange or in any over-the-counter market, (C) a material disruption in securities settlement, payment or clearance services in the United States or other relevant jurisdiction shall have occurred, (D) any moratorium on commercial banking activities shall have been declared by Federal or New York State or Canadian authorities or (E) there shall have occurred any outbreak or escalation of hostilities, or any change in financial markets, or any calamity or crisis that, in your judgment, is material and adverse and which, singly or together with any other event specified in this clause (E), makes it, in your judgment, impracticable or inadvisable to proceed with the offer, sale or delivery of the Securities on the terms and in the manner contemplated in the Time of Sale Prospectus or the Prospectus, or (ii) the Underwriters decline to purchase the Securities for any other reason permitted under this Agreement.
10. Effectiveness; Defaulting Underwriters. This Agreement shall become effective upon the execution and delivery hereof by the parties hereto.
If, on the Closing Date or an Option Closing Date, as the case may be, any one or more of the Underwriters shall fail or refuse to purchase Securities that it has or they have agreed to purchase hereunder on such date, and the aggregate number of Securities which such defaulting Underwriter or Underwriters agreed but failed or refused to purchase is not more than one-tenth of the aggregate number of the Securities to be purchased on such date, the other Underwriters shall be obligated severally in the proportions that the number of Firm Securities set forth opposite their respective names in Schedule I bears to the aggregate number of Firm Securities set forth opposite the names of all such non-defaulting Underwriters, or in such other proportions as you may specify, to purchase the Securities which such defaulting Underwriter or Underwriters agreed but failed or refused to purchase on such date; provided that in no event shall the number of Securities that any Underwriter has agreed to purchase pursuant to this Agreement be increased pursuant to this Section 10 by an amount in excess of one-ninth of such number of Securities without the written consent of such Underwriter. If, on the Closing Date, any Underwriter or Underwriters shall fail or refuse to purchase Firm Securities and the aggregate number of Firm Securities with respect to which such default occurs is more than one-tenth of the aggregate number of Firm Securities to be purchased on such date, and arrangements satisfactory to you and the Company for the purchase of such Firm Securities are not made within 36 hours after such default, this Agreement shall terminate without liability on the part of any non-defaulting Underwriter or the Company. In any such case either you or the Company shall have the right to postpone the Closing Date, but in no event for longer than seven days, in order that the required changes, if any, in the Registration Statement, in the Time of Sale Prospectus, in the Prospectus or in any other documents or arrangements may be effected. If, on an Option Closing Date, any Underwriter or Underwriters shall fail or refuse to purchase Additional Shares and the aggregate number of Additional Shares with respect to which such default occurs is more than one-tenth of the aggregate number of Additional Shares to be purchased on such Option Closing Date, the non-defaulting Underwriters shall have the option to (i) terminate their obligation hereunder to purchase the Additional Shares to be sold on such Option Closing Date or (ii) purchase not less than the number of Additional Shares that such non-defaulting Underwriters would have been obligated to purchase in the absence of such default. Any action taken under this paragraph shall not relieve any defaulting Underwriter from liability in respect of any default of such Underwriter under this Agreement.
26
If this Agreement shall be terminated by the Underwriters, or any of them, because of any failure or refusal on the part of the Company to comply with the terms or to fulfill any of the conditions of this Agreement, or if for any reason the Company shall be unable to perform its obligations under this Agreement, the Company will reimburse the Underwriters or such Underwriters as have so terminated this Agreement with respect to themselves, severally, for all out-of-pocket expenses (including the fees and disbursements of their counsel) reasonably incurred by such Underwriters in connection with this Agreement or the offering contemplated hereunder.
11. Entire Agreement.
(a) This Agreement supersedes all prior written and oral agreements that relate to the offering of the Securities, including the Engagement Letter, dated November 26, 2025, as amended on December 11, 2025, by and between the Company and the Representative, and represents the entire agreement between the Company and the Underwriters with respect to the preparation of any preliminary prospectus, the Time of Sale Prospectus, the Prospectus, the conduct of the offering, and the purchase and sale of the Securities.
(b) The Company acknowledges that in connection with the offering of the Securities: (i) the Underwriters have acted at arm’s length, are not agents of, and owe no fiduciary duties to, the Company or any other person, (ii) the Underwriters owe the Company only those duties and obligations set forth in this Agreement, (iii) the Underwriters and their respective affiliates may have interests that differ from those of the Company and (iv) none of the activities of the Underwriters in connection with the transactions contemplated herein constitutes a recommendation, legal, accounting, regulatory, tax or investment advice, or a solicitation of any action by the Underwriters with respect to any entity or natural person. The Company waives to the full extent permitted by applicable law any claims it may have against the Underwriters arising from an alleged breach of fiduciary duty in connection with the offering of the Securities.
12. Recognition of the U.S. Special Resolution Regimes.
(a) In the event that any Underwriter that is a Covered Entity becomes subject to a proceeding under a U.S. Special Resolution Regime, the transfer from such Underwriter of this Agreement, and any interest and obligation in or under this Agreement, will be effective to the same extent as the transfer would be effective under the U.S. Special Resolution Regime if this Agreement, and any such interest and obligation, were governed by the laws of the United States or a state of the United States.
(b) In the event that any Underwriter that is a Covered Entity or a BHC Act Affiliate of such Underwriter becomes subject to a proceeding under a U.S. Special Resolution Regime, Default Rights under this Agreement that may be exercised against such Underwriter are permitted to be exercised to no greater extent than such Default Rights could be exercised under the U.S. Special Resolution Regime if this Agreement were governed by the laws of the United States or a state of the United States.
For purposes of this Section a “BHC Act Affiliate” has the meaning assigned to the term “affiliate” in, and shall be interpreted in accordance with, 12 U.S.C. § 1841(k). “Covered Entity” means any of the following: (i) a “covered entity” as that term is defined in, and interpreted in accordance with, 12 C.F.R. § 252.82(b); (ii) a “covered bank” as that term is defined in, and interpreted in accordance with, 12 C.F.R. § 47.3(b); or (iii) a “covered FSI” as that term is defined in, and interpreted in accordance with, 12 C.F.R. § 382.2(b). “Default Right” has the meaning assigned to that term in, and shall be interpreted in accordance with, 12 C.F.R. §§ 252.81, 47.2 or 382.1, as applicable. “U.S. Special Resolution Regime” means each of (i) the Federal Deposit Insurance Act and the regulations promulgated thereunder and (ii) Title II of the Dodd-Frank Wall Street Reform and Consumer Protection Act and the regulations promulgated thereunder.
27
13. Counterparts and Electronic Signatures. This Agreement may be signed in two or more counterparts, each of which shall be an original, with the same effect as if the signatures thereto and hereto were upon the same instrument. Electronic signatures complying with the New York Electronic Signatures and Records Act (N.Y. State Tech. §§ 301-309), as amended from time to time, or other applicable law will be deemed original signatures for purposes of this Agreement. Transmission by telecopy, electronic mail or other transmission method of an executed counterpart of this Agreement will constitute due and sufficient delivery of such counterpart.
14. Applicable Law. This Agreement, any claim, controversy or dispute arising under or related to this Agreement and any transaction contemplated by this Agreement shall be governed by and construed in accordance with the internal laws of the State of New York.
15. Headings. The headings of the sections of this Agreement have been inserted for convenience of reference only and shall not be deemed a part of this Agreement.
16. Notices. All communications hereunder shall be in writing and effective only upon receipt and if to the Underwriters shall be delivered, mailed or sent to you in care of The Benchmark Company, LLC, 150 East 58th St., 17th Floor, New York, NY 10155, Attention: Managing Director; and if to the Company shall be delivered, mailed or sent to 187 Ballardvale Street, Suite 110, Wilmington, Massachusetts 01887, Attention: Chief Executive Officer.
17. Submission to Jurisdiction; Appointment of Agents for Service. Each party hereby submits to the exclusive jurisdiction of the United States federal and New York state courts sitting in the Borough of Manhattan, City of New York (collectively, the “Specified Courts”), in any suit or proceeding arising out of or relating to this Agreement or the transactions contemplated hereby. The parties hereby irrevocably and unconditionally waive any objection to the laying of venue of any lawsuit, action or other proceeding in such courts, and hereby further irrevocably and unconditionally waive and agree not to plead or claim in any such court that any such lawsuit, action or other proceeding brought in any such court has been brought in an inconvenient forum. The Company irrevocably designates and appoints William Frain, located at 187 Ballardvale Street, Suite 110, Wilmington, Massachusetts 01887, as its authorized agent in the United States upon which process may be served in any such suit or proceeding, and agrees that service of process upon such authorized agent by certified or registered mail or by internationally recognized overnight courier, to such authorized agent shall be deemed in every respect effective service of process upon the Company in any such suit or proceeding. The Company further agrees to take any and all actions as may be necessary to maintain such designation and appointment of such agent in full force and effect for a period of one (1) year from the date of this Agreement. With respect to any legal suit, action or proceeding arising out of or based upon this Agreement or the transactions contemplated hereby (a “Related Proceeding”), each party irrevocably waives, to the fullest extent permitted by applicable law, all immunity (whether on the basis of sovereignty or otherwise) from jurisdiction, service of process, attachment (both before and after judgment) and execution to which it might otherwise be entitled in the Specified Courts, and with respect to any judgment of any such court (a “Related Judgment”), each party waives any such immunity in the Specified Courts or any other court of competent jurisdiction, and will not raise or claim or cause to be pleaded any such immunity at or in respect of any such Related Proceeding or Related Judgment, including, without limitation, any immunity pursuant to the United States Foreign Sovereign Immunities Act of 1976, as amended.
28
18. Judgment Currency. If for the purposes of obtaining judgment in any court it is necessary to convert a sum due hereunder into any currency other than United States dollars, the parties hereto agree, to the fullest extent permitted by law, that the rate of exchange used shall be the rate at which in accordance with normal banking procedures the Underwriters could purchase United States dollars with such other currency in The City of New York on the business day preceding that on which final judgment is given. The obligation of the Company with respect to any sum due from it to any Underwriter or any person controlling any Underwriter shall, notwithstanding any judgment in a currency other than United States dollars, not be discharged until the first business day following receipt by such Underwriter or controlling person of any sum in such other currency, and only to the extent that such Underwriter or controlling person may in accordance with normal banking procedures purchase United States dollars with such other currency. If the United States dollars so purchased are less than the sum originally due to such Underwriter or controlling person hereunder, the Company agrees as a separate obligation and notwithstanding any such judgment, to indemnify such Underwriter or controlling person against such loss. If the United States dollars so purchased are greater than the sum originally due to such Underwriter or controlling person hereunder, such Underwriter or controlling person agrees to pay to the Company an amount equal to the excess of the dollars so purchased over the sum originally due to such Underwriter or controlling person hereunder.
19. General Provisions. This Agreement may not be amended or modified unless in writing by all of the parties hereto, and no condition herein (express or implied) may be waived unless waived in writing by each party whom the condition is meant to benefit. The Section headings herein are for the convenience of the parties only and shall not affect the construction or interpretation of this Agreement.
29
|
Very truly yours,
LIBERTY DEFENSE HOLDINGS, LTD. | ||
| By: | ||
| Name: | ||
| Title: | ||
As Representative of the several Underwriters named in the attached Schedule I.
THE BENCHMARK COMPANY, LLC
By:
Name:
Title:
30
SCHEDULE I
| Underwriter | Number of Firm Shares To Be Purchased on the Closing Date |
Number of Pre-Funded Warrants To Be Purchased on the Closing Date | ||
| The Benchmark Company, LLC | ||||
| Total: |
SCHEDULE II
| 1. | Free Writing Prospectuses: |
| a. | Issuer Free Writing Prospectus, dated March 13, 2026 |
| 2. | Pricing Information: |
| a. | Firm Shares: [●] |
| b. | Pre-Funded Warrants: [●] |
| c. | Offering Price: $[●] per Share and $[●] per Pre-Funded Warrant |
| d. | Underwriting Discounts and Commissions: 8.0% |
| e. | Estimated Net Proceeds to the Company (after underwriting discounts and commissions, but before transaction expenses or exercise of Pre-Funded Warrants): $[●] |
SCHEDULE III
LIST OF LOCK-UP PARTIES
| 1. | Jason Burinescu |
| 2. | William Frain |
| 3. | Bryan Cunningham |
| 4. | Omar Garcia Abrego |
| 5. | Arjun Grewal |
| 6. | Linda Jacksta |
| 7. | William Hamilton |
EXHIBIT A
FORM OF LOCK-UP AGREEMENT
_____________, 2026
The Benchmark Company, LLC
150 East 58th St., 17th Floor
New York, NY 10155
Ladies and Gentlemen:
The undersigned understands that The Benchmark Company, LLC proposes to enter into an Underwriting Agreement (the “Underwriting Agreement”) with Liberty Defense Holdings, Ltd., a corporation incorporated under the laws of the Province of British Columbia (the “Company”), providing for the public offering (the “Public Offering”) by the several underwriters (the “Underwriters”), including The Benchmark Company, LLC as representative, of common shares, no par value, of the Company (the “Common Shares”) or pre-funded warrants to purchase Common Shares in lieu thereof. To induce the Underwriters that may participate in the Public Offering to continue their efforts in connection with the Public Offering, the undersigned hereby agrees that, without the prior written consent of The Benchmark Company, LLC on behalf of the Underwriters, it will not, and will not publicly disclose an intention to, during the period commencing on the date hereof and ending 180 days after the date of the final prospectus (the “Restricted Period”) relating to the Public Offering (the “Prospectus”), (1) offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, lend, or otherwise transfer or dispose of, directly or indirectly, any Common Shares beneficially owned (as such term is used in Rule 13d-3 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), by the undersigned or any other securities so owned convertible into or exercisable or exchangeable for Common Shares or (2) enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of the Common Shares, whether any such transaction described in clause (1) or (2) above is to be settled by delivery of Common Shares or such other securities, in cash or otherwise. The foregoing sentence shall not apply to
(a) transactions relating to the Common Shares or other securities acquired in the Public Offering (other than any issuer-directed Common Shares purchased in the Public Offering by an officer or director of the Company) or in open market transactions after the completion of the Public Offering, provided that no filing under Section 16(a) of the Exchange Act shall be required or shall be voluntarily made in connection with subsequent sales of Common Shares or other securities acquired in such open market transactions (other than any Form 4 or Form 5 required to be filed under the Exchange Act if the undersigned is subject to Section 16 reporting with respect to the Company under the Exchange Act and indicating by footnote disclosure or otherwise the nature of the transfer or disposition),
(b) transfers of Common Shares or any security convertible into Common Shares as a bona fide gift or for bona fide estate planning purposes or to a charitable organization or educational institution,
(c) transfers of Common Shares or any security convertible into Common Shares to any member of the immediate family of the undersigned, affiliate thereof, or any trust or trustee or beneficiary thereof for the direct or indirect benefit of the undersigned or the immediate family of the undersigned,
(d) transfers of Common Shares or any security convertible into Common Shares by will, other testamentary document or intestate succession to the legal representative, heir, beneficiary or a member of the immediate family of the undersigned upon the death of the undersigned, or by operation of law pursuant to a domestic order or negotiated divorce settlement,
(e) distributions of Common Shares or any security convertible into Common Shares to a corporation, member, partnership, limited liability company, trust or other entity that is a direct or indirect affiliate (as defined under Rule 12b-2 of the Exchange Act) of the undersigned, or to an investment fund or other entity that controls or manages, or is under common control with, the undersigned, or distributions of Common Shares or other securities to partners, members, stockholders, beneficiaries or other equity holders of the undersigned;
(f) facilitating the establishment of a trading plan on behalf of a shareholder, officer or director of the Company pursuant to Rule 10b5-1 under the Exchange Act (or a foreign equivalent) for the transfer of Common Shares, provided that (i) such plan does not provide for the transfer of Common Shares during the Restricted Period and (ii) to the extent a public announcement or filing under the Exchange Act, if any, is required of or voluntarily made by or on behalf of the undersigned or the Company regarding the establishment of such plan, such announcement or filing shall include a statement to the effect that no transfer of Common Shares may be made under such plan during the Restricted Period,
(g) the conversion, exercise or exchange of Common Shares, options to purchase Common Shares, warrants or any security convertible into Common Shares pursuant to any reorganization, conversion or share split, as such terms are described in the Prospectus; provided that any such securities shall remain subject to the terms of this agreement,
(h) transfers (including through a “cashless” exercise or on a “net exercise” basis) of Common Shares or any security convertible into Common Shares to the Company in connection with the conversion of any convertible security into, or the exercise of any option or warrant for Common Shares (including to satisfy withholding obligations or the payment of taxes in connection therewith); provided that (i) all such Common Shares received by the undersigned in connection therewith, if any, shall be subject to the terms of this agreement and (ii) no filing under Section 16(a) of the Exchange Act (or a foreign equivalent) reporting a reduction in beneficial ownership of Common Shares shall be required or shall be voluntarily made during the Restricted Period (other than any Form 4 or Form 5 required to be filed under the Exchange Act if the undersigned is subject to Section 16 reporting with respect to the Company under the Exchange Act and indicating by footnote disclosure or otherwise the nature of the transfer or disposition),
(i) transfers or dispositions of Common Shares or any security convertible into Common Shares pursuant to a bona fide tender offer for shares of the Company, merger, consolidation or other similar transaction made to all holders of the Company’s securities involving a Change of Control (as defined below) of the Company (including without limitation, the entering into of any lock-up, voting or similar agreement pursuant to which the undersigned may agree to transfer, sell, tender or otherwise dispose of Common Shares or any security convertible into Common Shares in connection with such transaction) that has been approved by the board of directors of the Company; provided that, in the event that such Change of Control transaction is not consummated, this clause (i) shall not be applicable and the undersigned’s Common Shares and other securities shall remain subject to the restrictions contained in this agreement or
(j) transfers or dispositions of Common Shares or any security convertible into Common Shares to the Company (i) in connection with the repurchase of such securities with respect to the termination of the undersigned’s employment with the Company or (ii) pursuant to contractual arrangements described in the Prospectus;
provided that in the case of any transfer or distribution pursuant to clause (b), (c) or (e), (i) each donee or distributee shall sign and deliver a lock-up agreement substantially in the form of this agreement and (ii) no filing under Section 16(a) of the Exchange Act, reporting a reduction in beneficial ownership of Common Shares, shall be required or shall be voluntarily made during the Restricted Period (other than any Form 4 or Form 5 required to be filed under the Exchange Act if the undersigned is subject to Section 16 reporting with respect to the Company under the Exchange Act and indicating by footnote disclosure or otherwise the nature of the transfer or disposition),
In addition, the undersigned agrees that, without the prior written consent of The Benchmark Company, LLC on behalf of the Underwriters, it will not, during the Restricted Period, make any demand for or exercise any right with respect to, the registration of any Common Shares or any security convertible into or exercisable or exchangeable for Common Shares. The undersigned also agrees and consents to the entry of stop transfer instructions with the Company’s transfer agent and registrar against the transfer of the undersigned’s Common Shares except in compliance with the foregoing restrictions.
For purposes of this agreement, “immediate family” shall mean any relationship by blood, marriage, domestic partnership or adoption, not more remote than first cousin, and securities of the Company (for purposes of determining record or beneficial ownership of a shareholder, all shares or securities held by investment funds affiliated with such shareholder shall be aggregated) and “Change of Control” shall mean the transfer (whether by tender offer, merger, consolidation or other similar transaction), in one transactions or a series of related transactions, to a person or group of affiliated persons (other than an Underwriter pursuant to the Public Offering), of the Company’s voting securities if, after such transfer, such person or group of affiliated persons would hold greater than 50% of the outstanding voting securities of the Company (or the surviving entity), provided that, for the avoidance of doubt, the Public Offering shall not constitute a Change of Control.
The undersigned understands that the Company and the Underwriters are relying upon this agreement in proceeding toward consummation of the Public Offering. The undersigned further understands that this agreement is irrevocable and shall be binding upon the undersigned’s heirs, legal representatives, successors and assigns.
If (i) the Company notifies the Underwriters in writing that it does not intend to proceed with the Public Offering, (ii) the Underwriting Agreement is not executed by March 31, 2026, or (iii) the Underwriting Agreement (other than the provisions thereof which survive termination) shall terminate or be terminated for any reason prior to payment for and delivery of any Common Shares to be sold thereunder, then this agreement shall immediately be terminated and the undersigned shall automatically be released from all of his, her or its obligations under this agreement. Whether or not the Public Offering actually occurs depends on a number of factors, including market conditions. Any Public Offering will only be made pursuant to an Underwriting Agreement, the terms of which are subject to negotiation between the Company and the Underwriters.
This agreement shall be governed by and construed in accordance with the laws of the State of New York. This agreement may be signed in two or more counterparts, each of which shall be an original, with the same effect as if the signatures thereto and hereto were upon the same instrument. Electronic signatures complying with the New York Electronic Signatures and Records Act (N.Y. State Tech. §§ 301-309), as amended from time to time, or other applicable law will be deemed original signatures for purposes of this agreement. Transmission by telecopy, electronic mail or other transmission method of an executed counterpart of this agreement will constitute due and sufficient delivery of such counterpart.
| Very truly yours, | |
| (Name) | |
| (Address) |
EXHIBIT B
FORM OF WAIVER OF LOCK-UP
_____________, 2026
[Name and Address of
Officer or Director
Requesting Waiver]
Dear Mr./Ms. [Name]:
This letter is being delivered to The Benchmark Company, LLC (the “Representative”) in connection with the offering by Liberty Defense Holdings, Ltd., a corporation incorporated under the laws of the Province of British Columbia (the “Company”), of [●] Common Shares, no par value (the “Common Shares”), of the Company and the lock-up agreement dated [●], 2026 (the “Lock-up Agreement”), executed by you in connection with such offering, and your request for a [waiver] [release] dated [●], 2026 with respect to [●] Common Shares (the “Shares”).
The Representative hereby agrees to [waive] [release] the transfer restrictions set forth in the Lock-up Agreement, but only with respect to the Shares, effective [●], 2026; provided, however, that such [waiver] [release] is conditioned on the Company announcing the impending [waiver] [release] by press release through a major news service at least two business days before effectiveness of such [waiver] [release]. This letter will serve as notice to the Company of the impending [waiver] [release].
Except as expressly [waived] [released] hereby, the Lock-up Agreement shall remain in full force and effect.
Very truly yours,
The Benchmark Company, LLC
Acting on behalf of itself and the several Underwriters named in Schedule I to the Underwriting Agreement, dated [●], 2026, between the Company and the Representative
| By: | |||
| Name: | |||
| Title: | |||
cc: Company
EXHIBIT C
FORM OF PRESS RELEASE
Liberty Defense Holdings, Ltd.
[Date]
Liberty Defense Holdings, Ltd. (the “Company”) announced today that The Benchmark Company, LLC, the lead book-running manager in the Company’s recent public sale of [●] common shares, is [waiving][releasing] a lock-up restriction with respect to [●] common shares held by [certain officers or directors] [an officer or director] of the Company. The [waiver][release] will take effect on [●], 2026, and the shares may be sold on or after such date.
This press release is not an offer for sale of the securities in the United States or in any other jurisdiction where such offer is prohibited, and such securities may not be offered or sold in the United States absent registration or an exemption from registration under the United States Securities Act of 1933, as amended.
Exhibit 4.1
LIBERTY DEFENSE HOLDINGS, LTD.
PRE-FUNDED WARRANT TO PURCHASE COMMON SHARES
Number of Shares: [●] (subject to adjustment)
| Warrant No. [●] | Original Issue Date: [●], 2026 |
Liberty Defense Holdings, Ltd., a corporation incorporated under the laws of the Province of British Columbia (the “Company”), hereby certifies that, for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, [●] or its registered assigns (the “Holder”), is entitled, subject to the terms set forth below, to purchase from the Company up to a total of [●] common shares, no par value (the “Common Shares”), of the Company (each such share, a “Warrant Share” and all such shares, the “Warrant Shares”) at an exercise price equal to $0.0001 per Warrant Share (as adjusted from time to time as provided in Section 9 herein, the “Exercise Price”) upon surrender of this Pre-Funded Warrant to Purchase Common Shares (including any Pre-Funded Warrants to Purchase Common Shares issued in exchange, transfer or replacement hereof, the “Warrant”) at any time and from time to time on or after the date hereof (the “Original Issue Date”), subject to the following terms and conditions:
1. Definitions. For purposes of this Warrant, the following terms shall have the following meanings:
(a) “Affiliate” means any Person directly or indirectly controlled by, controlling or under common control with, a Holder, as such terms are used in and construed under Rule 405 under the Securities Act, but only for so long as such control shall continue.
(b) “Closing Sale Price” means, for any security as of any date, the last trade price for such security on the Principal Trading Market for such security, as reported by Bloomberg L.P., or, if such Principal Trading Market begins to operate on an extended hours basis and does not designate the last trade price, then the last trade price of such security prior to 4:00 P.M., New York City time, as reported by Bloomberg L.P., or if the security is not listed for trading on the TSX Venture Exchange, a national securities exchange or other trading market on the relevant date, the last quoted bid price for the security in the over-the-counter market on the relevant date as reported by OTC Markets Group Inc. (or a similar organization or agency succeeding to its functions of reporting prices). If the Closing Sale Price cannot be calculated for a security on a particular date on any of the foregoing bases, the Closing Sale Price of such security on such date shall be the fair market value as mutually determined by the Company and the Holder. If the Company and the Holder are unable to agree upon the fair market value of such security, then the Board of Directors of the Company shall use its good faith judgment to determine the fair market value. The Board of Directors’ determination shall be binding upon all parties absent demonstrable error. All such determinations shall be appropriately adjusted for any share dividend, share split, share consolidation or other similar transaction during the applicable calculation period.
(c) “Commission” means the United States Securities and Exchange Commission.
(d) “Principal Trading Market” means the national securities exchange or other trading market on which the Common Shares is primarily listed and quoted for trading, which, as of the Original Issue Date, shall be deemed to be The Nasdaq Capital Market.
(e) “Registration Statement” means the Company’s Registration Statement on Form F-1, as amended (File No. 333-293217).
(f) “Securities Act” means the Securities Act of 1933, as amended.
(g) “Trading Day” means any weekday on which the Principal Trading Market is open for trading. If the Common Shares are not listed or admitted for trading, “Trading Day” means any day except any Saturday, any Sunday, any day which is a federal legal holiday in the United States or any day on which banking institutions in New York City are authorized or required by law or other governmental action to close.
(h) “Transfer Agent” means Computershare Investor Services Inc., the Company’s transfer agent and registrar for the Common Shares, and any successor appointed in such capacity.
2. Issuance of Securities; Registration of Warrants. The Warrant, as initially issued by the Company, is offered and sold pursuant to the Registration Statement. As of the Original Issue Date, the Warrant Shares are issuable under the Registration Statement. Accordingly, the Warrant and, assuming issuance pursuant to the Registration Statement or an exchange meeting the requirements of Section 3(a)(9) of the Securities Act, the Warrant Shares, are not “restricted securities” under Rule 144 promulgated under the Securities Act as of the Original Issue Date. The Company shall register ownership of this Warrant, upon records to be maintained by the Company for that purpose (the “Warrant Register”), in the name of the record Holder (which shall include the initial Holder or, as the case may be, any assignee to which this Warrant is permissibly assigned hereunder) from time to time. The Company may deem and treat the registered Holder of this Warrant as the absolute owner hereof for the purpose of any exercise hereof or any distribution to the Holder, and for all other purposes, absent actual notice to the contrary.
3. Registration of Transfers. Subject to compliance with all applicable securities laws and the rules of the Principal Trading Market, the Company shall, or will cause its Transfer Agent to, register the transfer of all or any portion of this Warrant in the Warrant Register, upon surrender of this Warrant, and payment for all applicable transfer taxes (if any). Upon any such registration or transfer, a new warrant to purchase Common Shares in substantially the form of this Warrant (any such new warrant, a “New Warrant”) evidencing the portion of this Warrant so transferred shall be issued to the transferee, and a New Warrant evidencing the remaining portion of this Warrant not so transferred, if any, shall be issued to the transferring Holder. The acceptance of the New Warrant by the transferee thereof shall be deemed the acceptance by such transferee of all of the rights and obligations in respect of the New Warrant that the Holder has in respect of this Warrant. The Company shall, or will cause its Transfer Agent to, prepare, issue and deliver at the Company’s own expense any New Warrant under this Section 3. Until due presentment for registration of transfer, the Company may treat the registered Holder hereof as the owner and holder for all purposes, and the Company shall not be affected by any notice to the contrary.
4. Exercise and Duration of Warrants.
(a) All or any part of this Warrant shall be exercisable by the registered Holder in any manner permitted by this Warrant at any time and from time to time on or after the Original Issue Date.
(b) The Holder may exercise this Warrant by delivering to the Company (i) an exercise notice, in the form attached as Schedule 1 hereto (the “Exercise Notice”), completed and duly signed, and (ii) payment of the Exercise Price for the number of Warrant Shares as to which this Warrant is being exercised (which may take the form of a “cashless exercise” if so indicated in the Exercise Notice pursuant to Section 10 below). The date on which such exercise notice is delivered to the Company (as determined in accordance with the notice provisions hereof) is an “Exercise Date.” The Holder shall not be required to deliver the original Warrant in order to effect an exercise hereunder. Execution and delivery of the Exercise Notice shall have the same effect as cancellation of the original Warrant and issuance of a New Warrant evidencing the right to purchase the remaining number of Warrant Shares, if any. The aggregate exercise price of this Warrant, except for the Exercise Price, was pre-funded to the Company on or before the Original Issue Date, and consequently no additional consideration (other than the Exercise Price) shall be required to be paid by the Holder to effect any exercise of this Warrant. The Holder shall not be entitled to the return or refund of all, or any portion, of such pre-funded exercise price under any circumstance or for any reason whatsoever. The Holder and any assignee, by acceptance of this Warrant, acknowledge and agree that, by reason of the provisions of this paragraph, following the purchase of a portion of the Warrant Shares hereunder, the number of Warrant Shares available for purchase hereunder at any given time may be less than the amount stated on the face hereof.
5. Delivery of Warrant Shares.
(a) Upon exercise of this Warrant, the Company shall promptly (but in no event later than one (1) Trading Day after the Exercise Date), upon the request of the Holder, cause the Transfer Agent to credit such aggregate number of Common Shares to which the Holder is entitled pursuant to such exercise to the Holder’s or its designee’s balance account with The Depository Trust Company (“DTC”) through its Deposit Withdrawal Agent Commission system, or if the Transfer Agent is not participating in the Fast Automated Securities Transfer Program (the “FAST Program”) or if the certificates or book entry position are required to bear a legend regarding restriction on transferability, issue and dispatch by overnight courier to the address as specified in the Exercise Notice, a certificate or book entry position, registered in the Company’s share register in the name of the Holder or its designee, for the number of Common Shares to which the Holder is entitled pursuant to such exercise. The Holder, or any natural person or legal entity (each, a “Person”) permissibly so designated by the Holder to receive Warrant Shares, shall be deemed to have become the holder of record of such Warrant Shares as of the Exercise Date, irrespective of the date such Warrant Shares are credited to the Holder’s DTC account or the date of delivery of the certificates or book entry position evidencing such Warrant Shares, as the case may be.
(b) If by the close of the first (1st) Trading Day after the Exercise Date, the Company fails to deliver to the Holder a certificate or book entry position representing the required number of Warrant Shares in the manner required pursuant to Section 5(a) or fails to cause the Transfer Agent to credit the Holder’s DTC account for such number of Warrant Shares to which the Holder is entitled, and if after such first (1st) Trading Day and prior to the receipt of such Warrant Shares, the Holder purchases (in an open market transaction or otherwise, provided such purchases shall be made in a commercially reasonable manner at prevailing market prices) Common Shares to deliver in satisfaction of a sale by the Holder of the Warrant Shares which the Holder anticipated receiving upon such exercise (a “Buy-In”), then the Company shall, within three (3) Trading Days after the Holder’s written request (i) pay cash to the Holder in an amount equal to the excess (if any) of Holder’s total purchase price (including commercially reasonable brokerage commissions, if any) for the Common Shares so purchased in the Buy-In (assuming such sale was executed on commercially reasonable terms at prevailing market prices) over the product of (A) the number of Common Shares purchased in the Buy-In, times (B) the Closing Sale Price of a share of Common Shares on the Exercise Date and (ii) at the option of the Holder, either promptly deliver to the Holder a certificate or certificates representing such Warrant Shares or reinstate the portion of the Warrant and equivalent number of Warrant Shares for which such exercise was not honored (in which case such exercise shall be deemed rescinded).
(c) Subject to Section 5(b), nothing herein shall limit the Holder's right to pursue any other remedies available to it hereunder, at law or in equity including, without limitation, a decree of specific performance and/or injunctive relief with respect to the Company's failure to timely deliver certificates representing Common Shares upon exercise of the Warrant as required pursuant to the terms hereof.
6. Charges, Taxes and Expenses. Issuance and delivery of certificates for Common Shares, if any, upon exercise of this Warrant shall be made without charge to the Holder for any issue or transfer tax, transfer agent fee or other incidental tax or expense (excluding any applicable stamp duties) in respect of the issuance of such certificates, all of which taxes and expenses shall be paid by the Company; provided, however, that the Company shall not be required to pay any tax that may be payable in respect of any transfer involved in the registration of any certificates for Warrant Shares or the Warrants in a name other than that of the Holder or an Affiliate thereof. The Holder shall be responsible for all other tax liability that may arise as a result of holding or transferring this Warrant or receiving Warrant Shares upon exercise hereof.
7. Replacement of Warrant. If this Warrant is mutilated, lost, stolen or destroyed, the Company shall issue or cause to be issued in exchange and substitution for and upon cancellation hereof, or in lieu of and substitution for this Warrant, a New Warrant, but only upon receipt of evidence reasonably satisfactory to the Company of such loss, theft or destruction (in such case) and, in each case, a customary and reasonable indemnity and surety bond, if requested by the Company. Applicants for a New Warrant under such circumstances shall also comply with such other reasonable regulations and procedures and pay such other reasonable third-party costs as the Company may prescribe. If a New Warrant is requested as a result of a mutilation of this Warrant, then the Holder shall deliver such mutilated Warrant to the Company as a condition precedent to the Company’s obligation to issue the New Warrant.
8. Reservation of Warrant Shares. The Company covenants that it will, at all times while this Warrant is outstanding, reserve and keep available out of the aggregate of its authorized but unissued and otherwise unreserved Common Shares, solely for the purpose of enabling it to issue Warrant Shares upon exercise of this Warrant as herein provided, the number of Warrant Shares that are initially issuable and deliverable upon the exercise of this entire Warrant, free from preemptive rights or any other contingent purchase rights of persons other than the Holder (taking into account the adjustments and restrictions of Section 9). The Company covenants that all Warrant Shares so issuable and deliverable shall, upon issuance and the payment of the applicable Exercise Price in accordance with the terms hereof, be duly and validly authorized, issued and fully paid and non-assessable. The Company will take all such action as may be reasonably necessary to assure that such Common Shares may be issued as provided herein without violation of any applicable law or regulation, or of any requirements of any securities exchange or automated quotation system upon which the Common Shares may be listed. The Company further covenants that it will not, without the prior written consent of the Holder, take any actions to reduce the number of authorized Common Shares at any time while this Warrant is outstanding if such reduction would cause the number of authorized Common Shares to be insufficient to permit the exercise of this Warrant in full.
9. Certain Adjustments. The Exercise Price and number of Warrant Shares issuable upon exercise of this Warrant are subject to adjustment from time to time as set forth in this Section 9.
(a) Share Dividends and Splits. If the Company, at any time while this Warrant is outstanding, (i) pays a share dividend on its Common Shares or otherwise makes a distribution on any class of its share capital issued and outstanding on the Original Issue Date and in accordance with the terms of such share on the Original Issue Date, as described in the Registration Statement, that is payable in Common Shares, (ii) subdivides its outstanding Common Shares into a larger number of Common Shares, (iii) combines or consolidates its outstanding Common Shares into a smaller number of Common Shares or (iv) issues by reclassification of its share capital any additional Common Shares of the Company, then in each such case the Exercise Price shall be multiplied by a fraction, the numerator of which shall be the number of Common Shares outstanding immediately before such event and the denominator of which shall be the number of Common Shares outstanding immediately after such event. Any adjustment made pursuant to clause (i) of this paragraph shall become effective immediately after the record date for the determination of shareholders entitled to receive such dividend or distribution, provided, however, that if such record date shall have been fixed and such dividend is not fully paid on the date fixed therefor, the Exercise Price shall be recomputed accordingly as of the close of business on such record date and thereafter the Exercise Price shall be adjusted pursuant to this paragraph as of the time of actual payment of such dividends. Any adjustment pursuant to clause (ii) or (iii) of this paragraph shall become effective immediately after the effective date of such subdivision or combination.
(b) Pro Rata Distributions. If the Company, at any time while this Warrant is outstanding, distributes to all holders of Common Shares for no consideration (i) evidences of its indebtedness, (ii) any security (other than a distribution of Common Shares covered by the preceding paragraph) (iii) rights or warrants to subscribe for or purchase any security, or (iv) cash or any other asset (in each case, a “Distribution”), other than a reclassification as to which Section 9(c) applies, then in each such case, the Holder shall be entitled to participate in such Distribution to the same extent that the Holder would have participated therein if the Holder had held the number of Common Shares acquirable upon complete exercise of this Warrant (without regard to any limitations on exercise hereof, including without limitation, the ownership limitation set forth in Section 11(a) hereof) immediately before the date of which a record is taken for such Distribution, or, if no such record is taken, the date as of which the record holders of Common Shares are to be determined for the participation in such Distribution, provided, however, to the extent that the Holder’s right to participate in any such Distribution would result in the Holder exceeding the ownership limitation set forth in Section 11(a) hereof, then the Holder shall not be entitled to participate in such Distribution to such extent (or in the beneficial ownership of any Common Shares as a result of such Distribution to such extent) and the portion of such Distribution shall be held in abeyance for the benefit of the Holder until the earlier of (i) such time, if ever, as the delivery to such Holder of such portion would not result in the Holder exceeding the ownership limitation set forth in Section 11(a) hereof and (ii) such time as the Holder has exercised this Warrant.
(c) Fundamental Transactions. If, at any time while this Warrant is outstanding (i) the Company effects any merger or consolidation of the Company with or into another Person, in which the Company is not the surviving entity and in which the shareholders of the Company immediately prior to such merger or consolidation do not own, directly or indirectly, at least 50% of the voting power of the surviving entity immediately after such merger or consolidation, (ii) the Company effects any sale, transfer or disposition to another Person of all or substantially all of its assets in one transaction or a series of related transactions (which, for the avoidance of doubt, shall exclude any such transactions undertaken by and amongst the Company and its subsidiaries for the purposes of a reorganization, recapitalization or similar plan of arrangement), (iii) pursuant to any tender offer or exchange offer (whether by the Company or another Person), holders of share capital tender shares representing more than 50% of the voting power of the Company’s share capital and the Company or such other Person, as applicable, accepts such tender for payment, (iv) the Company consummates a stock or share purchase agreement or other business combination (including, without limitation, a reorganization, recapitalization, spin-off, merger or plan of arrangement) with another Person whereby such other Person acquires more than the 50% of the voting power of the share capital of the Company (except for any such transaction in which the shareholders of the Company immediately prior to such transaction maintain, in substantially the same proportions, the voting power of such Person immediately after the transaction) or (v) the Company effects any reclassification of the Common Shares or any compulsory share exchange pursuant to which the Common Shares are effectively converted into or exchanged for other securities, cash or property (other than as a result of a subdivision or combination of Common Shares covered by Section 9(a) above) (in any such case, a “Fundamental Transaction”), then following such Fundamental Transaction the Holder shall have the right to receive, upon exercise of this Warrant, the same amount and kind of securities, cash or property as it would have been entitled to receive upon the occurrence of such Fundamental Transaction if it had been, immediately prior to such Fundamental Transaction, the holder of the number of Warrant Shares then issuable upon exercise in full of this Warrant without regard to any limitations on exercise contained herein (the “Alternate Consideration”). The Company shall not effect any Fundamental Transaction in which the Company is not the surviving entity or the Alternate Consideration includes securities of another Person unless (i) the Alternate Consideration is solely cash and the Company provides for the simultaneous “cashless exercise” of this Warrant pursuant to Section 10 below or (ii) prior to or simultaneously with the consummation thereof, any successor to the Company, surviving entity or other Person (including any purchaser of assets of the Company) shall assume the obligation to deliver to the Holder such Alternate Consideration as, in accordance with the foregoing provisions, the Holder may be entitled to receive, and the other obligations under this Warrant. For purposes of any such exercise, the determination of the Exercise Price shall be appropriately adjusted to apply to such Alternate Consideration based on the amount of Alternate Consideration issuable in respect of one Common Share in such Fundamental Transaction, and the Company shall apportion the Exercise Price among the Alternate Consideration in a reasonable manner reflecting the relative value of any different components of the Alternate Consideration. The provisions of this paragraph (c) shall similarly apply to subsequent transactions analogous of a Fundamental Transaction type.
(d) Number of Warrant Shares. Simultaneously with any adjustment to the Exercise Price pursuant to Section 9 (including any adjustment to the Exercise Price that would have been effected but for the final sentence in this paragraph (d)), the number of Warrant Shares that may be purchased upon exercise of this Warrant shall be increased or decreased proportionately, so that after such adjustment the aggregate Exercise Price payable hereunder for the increased or decreased number of Warrant Shares shall be the same as the aggregate Exercise Price in effect immediately prior to such adjustment.
(e) Calculations. All calculations under this Section 9 shall be made to the nearest one-hundredth of one cent or the nearest 1/100th of a share, as applicable.
(f) Notice of Adjustments. Upon the occurrence of each adjustment pursuant to this Section 9, the Company at its expense will, at the written request of the Holder, promptly compute such adjustment, in good faith, in accordance with the terms of this Warrant and prepare a certificate setting forth such adjustment, including a statement of the adjusted Exercise Price and adjusted number or type of Warrant Shares or other securities issuable upon exercise of this Warrant (as applicable), describing the transactions giving rise to such adjustments and showing in detail the facts upon which such adjustment is based. Upon written request, the Company will promptly deliver a copy of each such certificate to the Holder and to the warrant agent, if applicable.
(g) Notice of Corporate Events. If, while this Warrant is outstanding, the Company (i) declares a dividend or any other distribution of cash, securities or other property in respect of its Common Shares, including, without limitation, any granting of rights or warrants to subscribe for or purchase any share capital of the Company or any subsidiary, (ii) authorizes or approves, enters into any agreement contemplating or solicits shareholder approval for any Fundamental Transaction or (iii) authorizes the voluntary dissolution, liquidation or winding up of the affairs of the Company, then, except if such notice and the contents thereof shall be deemed to constitute material non-public information, the Company shall deliver to the Holder a notice of such transaction at least ten (10) days prior to the applicable record or effective date on which a Person would need to hold Common Shares in order to participate in or vote with respect to such transaction; provided, however, that the failure to deliver such notice or any defect therein shall not affect the validity of the corporate action required to be described in such notice. In addition, if while this Warrant is outstanding, the Company authorizes or approves, enters into any agreement contemplating or solicits shareholder approval for any Fundamental Transaction contemplated by Section 9(c), other than a Fundamental Transaction under clause (iii) of Section 9(c), then, except if such notice and the contents thereof shall be deemed to constitute material non-public information, the Company shall deliver to the Holder a notice of such Fundamental Transaction at least ten (10) days prior to the date such Fundamental Transaction is consummated.
10. Payment of Cashless Exercise Price. Notwithstanding anything contained herein to the contrary, the Holder may, in its sole discretion, satisfy its obligation to pay the Exercise Price through a “cashless exercise,” in which event the Company shall issue to the Holder the number of Warrant Shares in an exchange of securities effected pursuant to Section 3(a)(9) of the Securities Act as determined as follows:
X = Y [(A-B)/A]
where:
“X” equals the number of Warrant Shares to be issued to the Holder;
“Y” equals the total number of Warrant Shares with respect to which this Warrant is then being exercised;
“A” equals the Closing Sale Price per share of Common Shares as of the Trading Day on the date immediately preceding the Exercise Date; and
“B” equals the Exercise Price per Warrant Share then in effect on the Exercise Date.
For purposes of Rule 144 promulgated under the Securities Act, it is intended, understood and acknowledged that the Warrant Shares issued in such a “cashless exercise” transaction shall be deemed to have been acquired by the Holder, and the holding period for the Warrant Shares shall be deemed to have commenced, on the Original Issue Date (provided that the Commission continues to take the position that such treatment is proper at the time of such exercise). In the event that the Registration Statement or another registration statement registering the issuance of Warrant Shares is, for any reason, not effective at the time of exercise of this Warrant, then this Warrant may only be exercised through a cashless exercise, as set forth in this Section 10.
Except as otherwise set forth herein, in no event will the exercise of this Warrant be settled in cash.
11. Limitations on Exercise.
(a) Notwithstanding anything to the contrary contained herein, the Company shall not effect any exercise of this Warrant, and the Holder shall not be entitled to exercise this Warrant for a number of Warrant Shares in excess of that number of Warrant Shares which, upon giving effect to such exercise, would cause the aggregate number of Common Shares beneficially owned by the Holder, its Affiliates and any other Persons whose beneficial ownership of Common Shares would be aggregated with the Holder’s for purposes of Section 13(d) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), to exceed 9.99% (the “Maximum Percentage”) of the total number of issued and outstanding Common Shares of the Company following such exercise. To the extent that the Maximum Percentage applies, the determination of whether this Warrant is exercisable (in relation to other securities owned by the Holder together with any Affiliates) and of which portion of this Warrant is exercisable shall be in the sole discretion of the Holder, and the submission of an Exercise Notice shall be deemed to be the Holder’s determination of whether this Warrant is exercisable (in relation to other securities owned by the Holder together with any Affiliates) and of which portion of this Warrant is exercisable, in each case subject to the Maximum Percentage, and the Company shall have no obligation to verify or confirm the accuracy of such determination. For purposes of this Warrant, in determining the number of outstanding Common Shares, the Holder may rely on the number of outstanding Common Shares as reflected in (x) the Company’s most recent Form 10-Q or Form 10-K, as the case may be, filed with the Commission prior to the Exercise Date, (y) a more recent public announcement by the Company or (z) any other notice by the Company or the Transfer Agent setting forth the number of Common Shares outstanding. Upon the written request of the Holder, the Company shall within three (3) Trading Days confirm in writing or by electronic mail to the Holder the number of Common Shares then outstanding. In any case, the number of outstanding Common Shares shall be determined after giving effect to the conversion or exercise of securities of the Company, including this Warrant, by the Holder since the date as of which such number of outstanding Common Shares was reported. By written notice to the Company, the Holder may from time to time increase or decrease the Maximum Percentage to any other percentage not in excess of 9.99% specified in such notice; provided that any such increase or decrease will not be effective until the sixty-first (61st) day after such notice is delivered to the Company. For purposes of this Section 11(a), the aggregate number of Common Shares beneficially owned by the Holder and its Affiliates and any other Persons whose beneficial ownership of Common Shares would be aggregated with the Holder’s for purposes of Section 13(d) of the Exchange Act shall include the Common Shares issuable upon the exercise of this Warrant with respect to which such determination is being made, but shall exclude the number of Common Shares which would be issuable upon (x) exercise of the remaining unexercised and non-cancelled portion of this Warrant by the Holder and (y) exercise or conversion of the unexercised, non-converted or non-cancelled portion of any other securities of the Company that do not have voting power (including without limitation any securities of the Company which would entitle the holder thereof to acquire at any time Common Shares, including without limitation any debt, preferred stock, right, option, warrant or other instrument that is at any time convertible into or exercisable or exchangeable for, or otherwise entitles the holder thereof to receive, Common Shares), is subject to a limitation on conversion or exercise analogous to the limitation contained herein and is beneficially owned by the Holder or any of its Affiliates and other Persons whose beneficial ownership of Common Shares would be aggregated with the Holder’s for purposes of Section 13(d) of the Exchange Act.
(b) This Section 11 shall not restrict the number of Common Shares which a Holder may receive or beneficially own in order to determine the amount of securities or other consideration that such Holder may receive in the event of a Fundamental Transaction as contemplated in Section 9(c) of this Warrant.
12. No Fractional Shares. No fractional Warrant Shares will be issued in connection with any exercise of this Warrant. In lieu of any fractional shares that would otherwise be issuable, the number of Warrant Shares to be issued shall be rounded down to the next whole number and the Company shall pay the Holder in cash the fair market value (based on the Closing Sale Price) for any such fractional shares.
13. Notices. Any and all notices or other communications or deliveries hereunder (including, without limitation, any Exercise Notice) shall be in writing and shall be deemed given and effective on the earliest of (i) the date of transmission, if such notice or communication is delivered via facsimile or confirmed e-mail prior to 5:30 P.M., New York City time, on a Trading Day, (ii) the next Trading Day after the date of transmission, if such notice or communication is delivered via facsimile or confirmed e-mail on a day that is not a Trading Day or later than 5:30 P.M., New York City time, on any Trading Day, (iii) the Trading Day following the date of mailing, if sent by nationally recognized overnight courier service specifying next business day delivery, or (iv) upon actual receipt by the Person to whom such notice is required to be given, if by hand delivery. The addresses, telephone numbers and e-mail addresses for such communications shall be:
If to the Company:
187 Ballardvale Street, Suite 110
Wilmington, Massachusetts 01887
Telephone number: 888-617-7226
Attention: William Frain
Email: bfrain@libertydefense.com
If to the Holder, to its address, facsimile number or e-mail address set forth herein or on the books and records of the Company.
Or, in each of the above instances, to such other address, facsimile number or e-mail address as the recipient party has specified by written notice given to each other party at least five (5) days prior to the effectiveness of such change.
14. Warrant Agent. The Company shall initially serve as warrant agent under this Warrant. Upon ten (10) days’ notice to the Holder, the Company may appoint a new warrant agent. Any corporation into which the Company or any new warrant agent may be merged or any corporation resulting from any consolidation to which the Company or any new warrant agent shall be a party or any corporation to which the Company or any new warrant agent transfers substantially all of its corporate trust or shareholders services business shall be a successor warrant agent under this Warrant without any further act. Any such successor warrant agent shall promptly cause notice of its succession as warrant agent to be mailed (by first class mail, postage prepaid) to the Holder at the Holder’s last address as shown on the Warrant Register.
15. Miscellaneous.
(a) No Rights as a Shareholder. The Holder, solely in such Person’s capacity as a holder of this Warrant, shall not be entitled to vote or receive dividends or be deemed the holder of share capital of the Company for any purpose, nor shall anything contained in this Warrant be construed to confer upon the Holder, solely in such Person’s capacity as the Holder of this Warrant, any of the rights of a shareholder of the Company or any right to vote, give or withhold consent to any corporate action (whether any reorganization, issue of shares, reclassification of shares, consolidation, merger, amalgamation, conveyance or otherwise), receive notice of meetings, receive dividends or subscription rights, or otherwise, prior to the issuance to the Holder of the Warrant Shares which such Person is then entitled to receive upon the due exercise of this Warrant. In addition, nothing contained in this Warrant shall be construed as imposing any liabilities on the Holder to purchase any securities (upon exercise of this Warrant or otherwise) or as a shareholder of the Company, whether such liabilities are asserted by the Company or by creditors of the Company.
(b) Authorized Shares. Except and to the extent as waived or consented to by the Holder, the Company shall not by any action, including, without limitation, amending its notice of articles or articles or through any reorganization, transfer of assets, consolidation, merger, dissolution, issue or sale of securities or any other voluntary action, avoid or seek to avoid the observance or performance of any of the terms of this Warrant, but will at all times in good faith assist in the carrying out of all such terms and in the taking of all such actions as may be necessary or appropriate to protect the rights of Holder as set forth in this Warrant against impairment. Without limiting the generality of the foregoing, the Company will (a) take all such action as may be necessary or appropriate in order that the Company may validly and legally issue fully paid and non-assessable Warrant Shares upon the exercise of this Warrant, and (b) use commercially reasonable efforts to obtain all such authorizations, exemptions or consents from any public regulatory body having jurisdiction thereof as may be necessary to enable the Company to perform its obligations under this Warrant.
(c) Successors and Assigns. Subject to compliance with applicable securities laws, this Warrant may be assigned by the Holder. This Warrant may not be assigned by the Company without the written consent of the Holder, except to a successor in the event of a Fundamental Transaction. This Warrant shall be binding on and inure to the benefit of the Company and the Holder and their respective successors and assigns. Subject to the preceding sentence, nothing in this Warrant shall be construed to give to any Person other than the Company and the Holder any legal or equitable right, remedy or cause of action under this Warrant. This Warrant may be amended only in writing signed by the Company and the Holder, or their successors and assigns.
(d) Amendment and Waiver. Except as otherwise provided herein, the provisions of the Warrants may be amended and the Company may take any action herein prohibited, or omit to perform any act herein required to be performed by it, only if the Company has obtained the written consent of the Holder.
(e) Acceptance. Receipt of this Warrant by the Holder shall constitute acceptance of and agreement to all of the terms and conditions contained herein.
(f) Governing Law; Jurisdiction. All questions concerning the construction, validity, enforcement and interpretation of this Warrant shall be governed by and construed and enforced in accordance with the internal laws of the State of New York, without regard to the principles of conflicts of law thereof. Each party agrees that all legal proceedings concerning the interpretations, enforcement and defense of the transactions contemplated by this Warrant (whether brought against a party hereto or their respective affiliates, directors, officers, shareholders, partners, members, employees or agents) shall be commenced exclusively in the state and federal courts sitting in the City of New York. Each party hereby irrevocably submits to the exclusive jurisdiction of the state and federal courts sitting in the City of New York, Borough of Manhattan for the adjudication of any dispute hereunder or in connection herewith or with any transaction contemplated hereby or discussed herein, and hereby irrevocably waives, and agrees not to assert in any suit, action or proceeding, any claim that it is not personally subject to the jurisdiction of any such court, that such suit, action or proceeding is improper or is an inconvenient venue for such proceeding. Each party hereby irrevocably waives personal service of process and consents to process being served in any such suit, action or proceeding by mailing a copy thereof via registered or certified mail or overnight delivery (with evidence of delivery) to such party at the address in effect for notices to it under this Warrant and agrees that such service shall constitute good and sufficient service of process and notice thereof. Nothing contained herein shall be deemed to limit in any way any right to serve process in any other manner permitted by law. Without limiting any other provision of this Warrant, if the Company willfully and knowingly fails to comply with any provision of this Warrant, which results in any material damages to the Holder, the Company shall pay to the Holder such amounts as shall be sufficient to cover any costs and expenses including, but not limited to, reasonable attorneys' fees, including those of appellate proceedings, incurred by the Holder in collecting any amounts due pursuant hereto or in otherwise enforcing any of its rights, powers or remedies hereunder. Each of the Company and the Holder hereby waives all rights to a trial by jury.
(g) Headings. The headings herein are for convenience only, do not constitute a part of this Warrant and shall not be deemed to limit or affect any of the provisions hereof.
(h) Severability. In case any one or more of the provisions of this Warrant shall be invalid or unenforceable in any respect, the validity and enforceability of the remaining terms and provisions of this Warrant shall not in any way be affected or impaired thereby, and the Company and the Holder will attempt in good faith to agree upon a valid and enforceable provision which shall be a commercially reasonable substitute therefor, and upon so agreeing, shall incorporate such substitute provision in this Warrant.
[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]
IN WITNESS WHEREOF, the Company has caused this Warrant to be duly executed by its authorized officer as of the date first indicated above.
| LIBERTY DEFENSE HOLDINGS, LTD. | ||
| By: | ||
| Name: William Frain | ||
| Title: Chief Executive Officer | ||
[Signature Page to Pre-Funded Warrant]
SCHEDULE 1
FORM OF EXERCISE NOTICE
[To be executed by the Holder to purchase Warrant Shares under the Warrant]
Ladies and Gentlemen:
(1) The undersigned is the Holder of Warrant No. ___ (the “Warrant”) issued by Liberty Defense Holdings, Ltd., a corporation incorporated under the laws of the Province of British Columbia (the “Company”). Capitalized terms used herein and not otherwise defined herein have the respective meanings set forth in the Warrant.
(2) The undersigned hereby exercises its right to purchase Warrant Shares pursuant to the Warrant.
(3) The Holder intends that payment of the Exercise Price shall be made as (check one):
| ¨ | Cash Exercise |
| ¨ | “Cashless Exercise” under Section 10 of the Warrant |
(4) If the Holder has elected a Cash Exercise, the Holder shall pay the sum of $ __________ in immediately available funds to the Company in accordance with the terms of the Warrant.
(5) Pursuant to this Exercise Notice, the Company shall deliver to the Holder Warrant Shares determined in accordance with the terms of the Warrant. The Warrant Shares shall be delivered to the following DWAC Account Number:
(6) By its delivery of this Exercise Notice, the undersigned represents and warrants to the Company that in giving effect to the exercise evidenced hereby the Holder, its Affiliates and any other Person whose beneficial ownership of Common Shares would be aggregated with the Holder’s for purposes of Section 13(d) of the Exchange Act will not beneficially own in excess of the number of Common Shares (as determined in accordance with Section 13(d) of the Securities Exchange Act of 1934, as amended) permitted to be owned under Section 11(a) of the Warrant to which this notice relates.
| Dated: | ||
| Name of Holder: | ||
| By: | ||
| Name: | ||
| Title: |
(Signature must conform in all respects to name of Holder as specified on the face of the Warrant)
Exhibit 5.1
| Our File No. | 316454 |
| Date | March 26, 2026 |
Liberty Defense Holding, Ltd.
187 Ballardvale Street, Suite 110
Wilmington, MA
USA 01887
Dear Sirs:
Re: Liberty Defense Holdings, Ltd. – Registration Statement on Form F-1
We have acted as Canadian legal counsel to Liberty Defence Holdings, Ltd., a corporation existing under the laws of the Province of British Columbia (the “Company”), in connection with the Company’s Registration Statement on Form F-1 (File No. 333-293217) initially filed on February 5, 2026, as amended and supplemented from time to time, the “Registration Statement”), with the U.S. Securities and Exchange Commission (the “Commission”) including a related prospectus filed with the Registration Statement (the “Prospectus”), covering:
| (i) | the offering (the “Offering”) for sale to The Benchmark Company, LLC (the “Underwriter”) pursuant to an underwriting agreement (the “Undewriting Agreement”) to be entered into with the Underwriter of: (a) a number of common shares (the “Firm Shares”), no par value per share, in the capital of the Company (“Common Shares”) or, in lieu thereof, pre-funded warrants to purchase Common Shares (“Pre-Funded Warrants” and such Common Shares underlying the Pre-Funded Warrants, the “Warrant Shares”), and (b) a number of additional Common Shares (the “Additional Shares” and together with the Firm Shares, the “Offered Shares”) pursuant to a 30-day over-allotment option, equal to 15% of the Firm Shares and Pre-Funded Warrants sold in the Offering, granted to the Underwriter, each in amounts specified in the Registration Statement and to be sold by the Company, in each case at the public offering price to be set in accordance with the resolutions of the board of directors of the Company, or a committee thereof, to be dated on or prior to the date of the Underwriting Agreement (the “Resolutions”), the Underwriting Agreement and the Registration Statement; and |
| (ii) | the public offering of such securities by the Underwriter. |
In connection with this opinion, we have reviewed and relied upon the Registration Statement and Prospectus, the Company’s Notice of Articles, the Company’s Articles dated July 27, 2020, records of the Company’s corporate proceedings in connection with the Offering, including the Resolutions, and such other documents, records, certificates, memoranda and other instruments as we deem necessary as a basis for this opinion. We have also obtained from officers of the Company certificates as to certain factual matters and, insofar as this opinion is based on matters of fact, we have relied on such certificates without independent investigation. With respect to the foregoing documents, we have assumed: (i) the authenticity of all records, documents, and instruments submitted to us as originals; (ii) the genuineness of all signatures on all agreements, instruments and other documents submitted to us; (iii) the legal capacity and authority of all persons or entities (other than the Company) executing all agreements, instruments or other documents submitted to us; (iv) the authenticity and the conformity to the originals of all records, documents, and instruments submitted to us as certified, photostatic or other copies; (v) that the documents, in the forms submitted to us for our review, have not been and will not be altered or amended in any respect; (vi) that the statements contained in the certificates and comparable documents of public officials, officers and representatives of the Company and other persons on which we have relied for purposes of this opinion are true and correct; and (vii) the due authorization, execution and delivery of all agreements, instruments and other documents by all parties thereto (other than the due authorization, execution and delivery of each such agreement, instrument and document by the Company).
When our opinion refers to the Common Shares to be issued having been issued as being “fully paid and non- assessable”, such opinion indicates that the holder of such Common Shares cannot be required to contribute any further amounts to the Company by virtue of his, her or its status as holder of such Common Shares, either in order to complete payment for the Common Shares, to satisfy claims of creditors or otherwise. No opinion is expressed as to the adequacy of any consideration received for such Common Shares.
We are qualified to practise law in British Columbia. Our opinion below is limited to the existing laws of the British Columbia, including all applicable provisions of the Business Corporations Act (British Columbia) (the “BCBCA”), and the federal laws of Canada applicable therein as of the date of this opinion and should not be relied upon, nor are they given, in respect of the laws of any other jurisdiction. In particular, we express no opinion as to United States federal or state securities laws or any other laws, rule or regulation, federal or state, applicable to the Corporation.
The Pre-Funded Warrants constituting valid and binding obligations under the laws of the State of New York is addressed in the opinion of McGuireWoods LLP, which is separately provided to you. We express no opinion with respect to those matters therein, and to the extent elements of those opinions are necessary to the conclusions expressed herein, we have assumed such matters.
In expressing the opinion in paragraph 1 below, we have relied on a certificate of good standing issued by the Registrar of Companies of British Columbia pursuant to the BCBCA dated March 26, 2026 in respect of the Company.
Based upon the foregoing and in reliance thereon, and subject to the qualifications and limitations set forth herein, we are of the opinion that:
| 1. | The Company is a corporation existing under the BCBCA and is, with respect to the filing of annual reports with the Registrar of Companies of British Columbia, in good standing; |
| 2. | The Offered Shares have been duly authorized and, when the Offered Shares are issued and sold in the manner contemplated by the Resolutions, the Underwriting Agreement and the Registration Statement, will be validly issued, fully paid and non-assessable Common Shares in the capital of the Company; and |
| 3. | The Warrant Shares have been duly authorized and reserved for issuance, and when such Warrant Shares are issued upon due exercise of the Pre-Funded Warrants in accordance with the terms and conditions of the certificates representing the Pre-Funded Warrants, including the receipt by the Company of the exercise price therefor, will be validly issued as fully paid and non-assessable Common Shares in the capital of the Company. |
We hereby consent to the filing of this opinion as an exhibit to the Registration Statement, to the incorporation by reference of this opinion into any subsequent registration statement on Form F-1 filed by the Company pursuant to Rule 462(b) of the United States Securities Act of 1933, as amended (the “Securities Act”), and to the use of our firm’s name in the section of the Registration Statement and the Prospectus included therein entitled “Legal Matters”. In giving this consent, we do not admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act, or the rules and regulations of the Commission.
This opinion is furnished in accordance with the requirements of Item 8(a) of Form F-1 and Item 601(b)(5)(i) of Regulation S-K under the Securities Act in connection with the filing of the Registration Statement and the related Prospectus, and is not to be used, circulated, quoted or otherwise relied upon for any other purpose without our prior written consent; provided however, that it may be relied upon by persons entitled to rely on it pursuant to the applicable provisions of U.S. federal securities laws, including but not limited to any purchaser of the Offered Shares or the Pre-Funded Warrants. This opinion is limited to the specific issues addressed herein, and no opinion may be inferred or implied beyond that expressly stated herein. We disclaim any obligation to advise you of facts, circumstances, events or developments that hereafter may be brought to our attention and that may alter, affect or modify the opinion expressed herein after the effective date of the Registration Statement.
| Yours truly, | |
| /s/ McMillan LLP | |
Exhibit 5.2

March 26, 2026
Liberty Defense Holdings, Ltd.
187 Ballardvale Street, Suite 110
Wilmington, Massachusetts 01887
Liberty Defense Holdings, Ltd.
Registration Statement on Form F-1
Ladies and Gentlemen:
We have acted as special U.S. counsel to Liberty Defense Holdings, Ltd., a British Columbia corporation (the “Company”), in connection with the Registration Statement on Form F-1 (File No. 333-293217) initially filed by the Company on February 5, 2026 (as amended and supplemented from time to time, the “Registration Statement”) with the Securities and Exchange Commission (the “SEC”) in connection with the registration under the Securities Act of 1933, as amended (the “Securities Act”), of (i) a number of the Company’s common shares, no par value (“Common Shares”), (ii) a number of pre-funded warrants to purchase Common Shares (the “Pre-Funded Warrants”), pursuant to the underwriting agreement (the “Underwriting Agreement”) to be entered into between the Company and The Benchmark Company, LLC (the “Underwriter”), and (iii) a number of Common Shares issuable upon the exercise of the Pre-Funded Warrants, each in amounts specified in the Registration Statement and to be sold or issued, as applicable, by the Company. This opinion letter is being furnished in accordance with the requirements of Item 8(a) of Form F-1 and Item 601(b)(5)(i) of Regulation S-K under the Securities Act.
Documents Reviewed
In connection with this opinion letter, we have examined the following documents:
(a) the Registration Statement;
(b) the prospectus contained in the Registration Statement (the “Prospectus”);
(c) the form of Underwriting Agreement, filed as Exhibit 1.1 to the Registration Statement; and
(d) the form of Pre-Funded Warrant, filed as Exhibit 4.1 to the Registration Statement.
In addition, we have examined and relied upon originals, or copies identified to our satisfaction as being true copies, of such other records, documents and instruments as we have deemed necessary for the purposes of this opinion letter.
Assumptions Underlying Our Opinion
For all purposes of the opinion expressed herein, we have assumed, without independent investigation, the following:
(a) Factual Matters. To the extent that we have reviewed and relied upon (i) certificates of the Company or authorized representatives thereof, (ii) representations of the Company as set forth in the Underwriting Agreement and (iii) certificates and assurances from public officials, all of such certificates, representations and assurances are accurate with regard to factual matters and all official records (including filings with public authorities) are properly indexed and filed and are accurate and complete.
(b) Authentic and Conforming Documents. All documents submitted to us as originals are authentic, complete and accurate, and all documents submitted to us as copies conform to authentic original documents.
(c) Signatures; Legal Capacity. The signatures of individuals who have signed or will sign the Underwriting Agreement and the Pre-Funded Warrants are genuine. All individuals who will sign the Underwriting Agreement and the Pre-Funded Warrants have the legal capacity to execute the Underwriting Agreement and the Pre-Funded Warrants.
(d) Organizational Status, Power and Authority of Certain Parties. All parties to the Underwriting Agreement and the Pre-Funded Warrants (other than any individual) (i) are or will be, as of the date the Underwriting Agreement and the Pre-Funded Warrants are executed and delivered, validly existing and in good standing in their respective jurisdictions of formation and (ii) have or will have, as of the date the Underwriting Agreement and the Pre-Funded Warrants are executed and delivered, the capacity and full power and authority to execute, deliver and perform the Underwriting Agreement and the Pre-Funded Warrants and the documents required or permitted to be delivered and performed thereunder.
(e) Authorization, Execution and Delivery. The Underwriting Agreement and the Pre-Funded Warrants and the documents required or permitted to be delivered thereunder will have been duly authorized by all necessary corporate, limited liability company, business trust, partnership or other action on the part of the parties thereto and have been or will be, as of the date the Underwriting Agreement and the Pre-Funded Warrants are executed and delivered, duly executed and delivered by such parties.
(f) Subject Documents Binding on Certain Parties. The Underwriting Agreement and the documents required or permitted to be delivered thereunder are or will be, as of the date the Underwriting Agreement is executed and delivered, valid and binding obligations enforceable against the parties thereto in accordance with their terms.
(g) Form and Governing Law of Certain Documents. The Underwriting Agreement and the Pre-Funded Warrants, the forms of which are filed as exhibits to the Registration Statement, will be consistent with such respective forms. The Underwriting Agreement and the Pre-Funded Warrants will be governed by the laws of the State of New York.
(h) Noncontravention. Neither the issuance of the Pre-Funded Warrants by the Company or the execution and delivery of the Underwriting Agreement or the Pre-Funded Warrants by any party thereto nor the performance by such party of its obligations thereunder will conflict with or result in a breach of (i) the certificate or articles of incorporation, bylaws, certificate or articles of organization, operating agreement, certificate of limited partnership, partnership agreement, trust agreement or other similar organizational documents of any such party, (ii) any law or regulation of any jurisdiction applicable to any such party, except that no such assumption is made as to the Company as to any Applicable Law (as defined below) as of the date hereof, or (iii) any order, writ, injunction or decree of any court or governmental instrumentality or agency applicable to any such party or any agreement or instrument to which any such party may be a party or by which its properties are subject or bound.
2
(i) Registration. The Registration Statement shall have been declared effective under the Securities Act and such effectiveness shall not have been terminated or rescinded.
(j) No Mutual Mistake, Amendments, etc. There has not been, and will not be, as of the date of the Underwriting Agreement, any mutual mistake of fact, fraud, duress or undue influence in connection with the issuance of the Pre-Funded Warrants as contemplated by the Registration Statement, Prospectus and the Underwriting Agreement. There are and will be no oral or written statements or agreements that modify, amend or vary, or purport to modify, amend or vary, any of the terms of the Underwriting Agreement or the Pre-Funded Warrants.
Our Opinion
Based on and subject to the foregoing and the exclusions, qualifications, limitations and other assumptions set forth in this opinion letter, we are of the opinion that when the Pre-Funded Warrants have been executed and delivered by the Company and paid for by the purchasers thereof as contemplated by the Registration Statement, the Prospectus and the Underwriting Agreement, the Pre-Funded Warrants will constitute valid and binding obligations of the Company, enforceable against the Company in accordance with their terms.
Matters Excluded from Our Opinion
We express no opinion with respect to the following matter:
(a) Indemnification and Change of Control. The enforceability of any agreement relating to (i) indemnification, contribution or exculpation from costs, expenses or other liabilities or (ii) changes in the organizational control or ownership of any party, which agreement (in the case of clause (i) or clause (ii)) is contrary to public policy or Applicable Law.
(b) Jurisdiction, Venue, etc. The enforceability of any agreement to submit to the jurisdiction of any specific federal or state court (other than the enforceability in a court of the State of New York of any such agreement to submit to the jurisdiction of a court of the State of New York), to waive any objection to the laying of the venue, to waive the defense of forum non conveniens in any action or proceeding referred to therein, to waive trial by jury, to effect service of process in any particular manner or to establish evidentiary standards, and any agreement regarding the choice of law governing the Underwriting Agreement (other than the enforceability in a court of the State of New York or in a federal court sitting in New York and applying New York law to any such agreement that the laws of New York shall govern the Underwriting Agreement).
(c) Exercise Price Adjustments. The validity, legally binding effect or enforceability of any provision in the Pre-Funded Warrants that requires or relates to adjustments to the exercise price at a rate or in an amount that a court would determine in the circumstances under Applicable Law to be commercially unreasonable or a penalty or forfeiture.
Qualifications and Limitations Applicable to Our Opinion
The opinion set forth above is subject to the following qualifications and limitations.
(a) Applicable Law. Our opinion is limited to the federal laws of the United States and the internal laws of the State of New York (collectively, the “Applicable Law”), and we do not express any opinion concerning any other law.
3
(b) Bankruptcy. Our opinion is subject to the effect of any applicable bankruptcy, insolvency (including, without limitation, laws relating to preferences, fraudulent transfers and equitable subordination), reorganization, moratorium and other similar laws affecting creditors’ rights generally.
(c) Equitable Principles. Our opinion is subject to the effect of general principles of equity (regardless of whether considered in a proceeding in equity or at law), including, without limitation, concepts of materiality, reasonableness, good faith and fair dealing. In applying such principles, a court, among other things, might limit the availability of specific equitable remedies (such as injunctive relief and the remedy of specific performance), might not allow a creditor to accelerate maturity of debt or exercise other remedies upon the occurrence of a default deemed immaterial or for non-credit reasons or might decline to order a debtor to perform covenants in the Underwriting Agreement or the Pre-Funded Warrants.
(d) Unenforceability of Certain Provisions. Provisions contained in the Underwriting Agreement or the Pre-Funded Warrants which require waivers or amendments to be made only in writing may be unenforceable or ineffective, in whole or in part. The inclusion of such provisions, however, does not render the Underwriting Agreement or any of the Pre-Funded Warrants invalid as a whole.
(e) Choice of New York Law and Forum. To the extent that our opinion relates to the enforceability of the choice of New York law or any choice of New York forum provisions of the Pre-Funded Warrants, our opinion is rendered in reliance upon N.Y. Gen. Oblig. Law §§ 5-1401 and 5-1402 and N.Y. CPLR 327(b) and is subject to the qualification that such enforceability may be limited by principles of public policy, comity and constitutionality. We express no opinion as to whether a United States federal court would have subject-matter or personal jurisdiction over a controversy arising under the Underwriting Agreement or the Pre-Funded Warrants.
Miscellaneous
The foregoing opinion is being furnished only for the purpose referred to in the first paragraph of this opinion letter. Our opinion is based on statutes, regulations and administrative and judicial interpretations which are subject to change. We undertake no responsibility to update or supplement the opinion subsequent to the effective date of the Registration Statement. Headings in this opinion letter are intended for convenience of reference only and shall not affect its interpretation. We hereby consent to the filing of this opinion letter as Exhibit 5.2 to the Registration Statement, to the incorporation by reference of this letter into any subsequent registration statement on Form F-1 filed by the Company pursuant to Rule 462(b) of the Securities Act, and to the reference to our firm in the Registration Statement and the Prospectus under the caption “Legal Matters.” In giving this consent, we do not admit that we are within the category of persons whose consent is required by Section 7 of the Securities Act or the rules and regulations of the SEC promulgated thereunder.
| Very truly yours, | |
| /s/ McGuireWoods LLP |
4
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the inclusion in this Registration Statement on Form F-1 of our report dated June 17, 2025, except for Note 19 and Note 23, as to which the date is March 19, 2026, relating to the consolidated financial statements of Liberty Defense Holdings Ltd. for the years ended December 31, 2024 and 2023, which are part of this Registration Statement
We also consent to the reference to us under the caption “Experts” in this Registration Statement.
/s/ Davidson & Company LLP
| Chartered Professional Accountants | Vancouver, Canada | |
| March 26, 2026 |