Canadian Warrants Fair Market Value Sheets

***opinions based on calculations only****

Company Name	Company			Canadian						Stocks in				1 Month		Approx
(click on the company name for	News		U. S.	Insider Info.	U. S.	Exercise	Exercise	Price	Expiration	the money		Canadian	Wts	Historic		Days left	Fair
number of warrants trading,	and	Warrant	Symbol	Cdn Stock	Symbol	Price	Price	of	Date	(Intrinsic	Leverage	Warrant	per	Volatility	Warrant	Until	Market	Comments
	Charts	CUSIP NO	Stock	Symbol	Warrant	US$	Cdn$	Common		Value)		Symbol	Share	Annualized	Price	Expiry	Value
Rainy Mountain Royalty Corp.	RMO.WT.V	75101U 12 9	RMNXF	RMO.VN			$0.15	0.075	1-Mar-18	-0.08	5	RMO.WT.V	1	120.93%	0.015	56	$0.00	Very Overvalued
theScore, Inc.	SCR.WT.V	88367Q 11 2	TSCRF	SCR.VN			$1.00	0.155	5-Mar-18	-0.85	31	SCR.WT.V	1	72.78%	0.005	60	$0.00	Very Overvalued
Titan Medical	TMD.WT.C.TO	88830X 17 3	TITXF	TMD.TO			$1.25	0.47	13-Mar-18	-0.78	23.5	TMD.WT.C.TO	1	80.07%	0.02	68	$0.00	Very Overvalued
Alio Gold Inc.	ALO.WT.TO	01627X 11 6	ALO	ALO.TO			$0.70	4.54	30-May-18	3.84	22.7	ALO.WT.TO	10	50.58%	0.02	145	$0.39	Bargain
Gogold Resources Inc.	GGD.WT.TO	38045Y 12 8	GLGDF	GGD.TO			$1.70	0.41	7-Jun-18	-1.29	41	GGD.WT.TO	1	63.81%	0.01	152	$0.00	Very Overvalued
Primero Mining Corp.	P.WT.C.TO	74164W 17 1	PPPMF	P.TO			$3.35	0.09	22-Jun-18	-3.26	9	P.WT.C.TO	1	52.89%	0.01	167	$0.00	Very Overvalued
UGE International	UGE.WT.V	903510 11 3	UGEIF	UGE.VN			$0.38	0.345	24-Jun-18	-0.04	8.63	UGE.WT.V	1	84.64%	0.04	169	$0.07	Bargain
NYX Gaming Group	NYX.WT.V	G66832 12 5		NYX.VN			$5.00	2.39	16-Jul-18	-2.61	478	NYX.WT.V	1	6.02%	0.005	191	$0.00	Very Overvalued
Alio Gold Inc.	ALO.WT.A.TO	01627X 12 4	ALO	ALO.TO			$8.00	4.54	20-Jul-18	-3.46	41.27	ALO.WT.A.TO	1	50.58%	0.11	195	$0.07	Overvalued
Hudbay Minerals	HBM.WT.TO	443628 13 6	HBM	HBM.TO			$15.00	11.66	20-Jul-18	-3.34	27.12	HBM.WT.TO	1	29.04%	0.43	195	$0.21	Very Overvalued
Excellon Res Inc	EXN.WT.TO	30069C 13 2	EXLLF	EXN.TO			$1.75	2.01	26-Jul-18	0.26	4.28	EXN.WT.TO	1	42.26%	0.47	201	$0.42	Overvalued
Atlantic Gold Corp.	AGB.WT.V	04854Q 11 9	SPVVF	AGB.VN			$0.60	1.46	20-Aug-18	0.86	1.59	AGB.WT.V	1	35.60%	0.92	225	$0.88	Fair Market Value
Osisko Mining Inc.	OSK.WT.TO	688281 11 2	OBNNF	OSK.TO			$3.20	3.32	25-Aug-18	1.88	66.4	OSK.WT.TO	1	43.04%	0.05	384	$0.56	Bargain
Alamos Gold	AGI.WT.TO	011527 12 4	AGI	AGI.TO			$28.46	8.37	30-Aug-18	-20.09	418.50	AGI.WT.TO	1	30.65%	0.02	235	$0.00	Very Overvalued
Silvercrest Metals	SIL.WT.V	828363 11 9	SVCMF	SIL.VN			$3.00	2.04	6-Dec-18	-0.96	9.27	SIL.WT.V	1	77.56%	0.22	331	$0.37	Bargain
Falco Resource Ltd.	FPC.WT.V	30606C 12 4		FPC.VN			$1.70	0.94	7-Dec-18	-0.76	7.23	FPC.WT.V	1	69.58%	0.13	332	$0.09	Overvalued
GoldMining Inc.	GOLD.WT.V	38149E 11 9	GLDLF	GOLD.VN			$0.75	1.37	31-Dec-18	0.62	1.85	GOLD.WT.V	1	35.01%	0.74	356	$0.66	Overvalued
Excellon Res Inc	EXN.WT.A.TO		EXLLF	EXN.TO			$2.80	2.01	31-Dec-18	-0.79	7.73	EXN.WT.A.TO	1	42.26%	0.26	356	$0.14	Overvalued
Alamos Gold	AGI.WT.A.TO	011532 12 4	AGI	AGI.TO			$10.00	8.37	7-Jan-19	-1.63	7.68	AGI.WT.A.TO	1	30.65%	1.09	362	$0.61	Overvalued
GreenSpace Brands Inc.	JTR.WT.V	39572A 11 1		JTR.VN			$1.20	1.44	25-Feb-19	0.24	4.24	JTR.WT.V	1	40.00%	0.34	410	$0.40	Undervalued
Osisko Gold Royalties Ltd.	OR.WT.A.TO		OR	OR.TO			$19.08	14.21	26-Feb-19	-4.87	10.15	OR.WT.A.TO	1	19.42%	1.4	411	$0.21	Very Overvalued
Canada Jetlines	JET.WT.A.V	13526P 11 0		JET.VN			$0.50	0.91	28-Feb-19	0.41	2.28	JET.WT.A.V	1	180.54%	0.4	413	$0.70	Bargain
Rainy Mountain Royalty Corp.	RMO.WT.V	75101U 12 9	RMNXF	RMO.VN			$0.25	0.075	1-Mar-19	-0.18	5	RMO.WT.V	1	120.93%	0.015	416	$0.02	Fair Market Value
Prairie Provident Resources	PPR.WT.TO	73965Q 11 0	PRPRF	PPR.TO			$0.87	0.43	16-Mar-19	-0.44	2.53	PPR.WT.TO	1	45.63%	0.17	431	$0.01	Very Overvalued
Gran Colombia Gold	GCM.WT.A.TO	38501D 18 8	TPRFF	GCM.TO			$3.25	2.05	18-Mar-19	-1.2	1.95	GCM.WT.A.TO	15	28.95%	0.07	433	$0.00	Very Overvalued
TAG Oil Ltd	TAO.WT.TO		TAOIF	TAO.TO			$0.90	0.39	20-Mar-19	-0.51	2.79	TAO.WT.TO	1	85.99%	0.14	435	$0.06	Very Overvalued
Cornerstone Cap Res Inc	CGP.WT.S.V	21922J 30 7	CTNXF	CGP.VN			$0.35	0.265	7-Apr-19	-0.09	2.65	CGP.WT.S.V	1	91.26%	0.1	452	$0.09	Overvalued
Helius Medical Technologies	HSM.WT.TO	42328V 11 6	HSDT	HSM.TO			$1.50	2.73	18-Apr-19	1.23	1.37	HSM.WT.TO	1	73.88%	2	463	$1.51	Overvalued
West Kirkland Mining Inc.	WKM.WT.V	953555 14 1	WKLDF	WKM.VN			$0.30	0.065	21-Apr-19	-0.24	13	WKM.WT.V	1	83.61%	0.005	466	$0.00	Overvalued
ABE Resources	ABE.WT.V	00288T 11 7	ABEPF	ABE.VN			$0.15	0.74	13-May-19	0.59	1.28	ABE.WT.V	1	96.60%	0.58	488	$0.61	Fair Market Value
Liberty Gold Corp.	LGD.WT.TO	53056H 11 2	LGDTF	LGD.TO			$0.90	0.46	16-May-19	-0.44	6.57	LGD.WT.TO	1	54.22%	0.07	491	$0.03	Overvalued
Pulse Oil Corp.	PUL.WT.V			PUL.VN			$0.17	0.23	13-Jun-19	0.06	2	PUL.WT.V	1	124.32%	0.115	518	$0.14	Undervalued
Harvest One Cannabis	HVST.WT.V	41755P 12 1	HRVOF	HVST.VN			$1.09	1.78	15-Jun-19	0.69	2.09	HVST.WT.V	1	99.84%	0.85	520	$1.07	Undervalued
OrganiGram Holdings Inc.	OGI.WT.A.V	68620P 13 5	OGRMF	OGI.VN			$4.00	4.78	18-Jun-19	0.78	3.54	OGI.WT.A.V	1	88.96%	1.35	523	$2.31	Bargain
Cannabis Wheaton Income	CBW.WT.V	13765K 13 7	CBWTF	CBW.VN			$1.50	2.53	29-Jun-19	1.03	2.34	CBW.WT.V	1	168.09%	1.08	534	$1.97	Bargain
Nemaska Lithium	NMX.WT.TO	64045C 21 3	NMKEF	NMX.TO			$1.50	2.32	8-Jul-19	0.82	2.83	NMX.WT.TO	1	33.86%	0.82	543	$0.97	Undervalued
Renaissance Oil Corp.	ROE.WT.V	75973C 11 6	RNSFF	ROE.VN			$0.50	0.315	31-Jul-19	-0.19	7	ROE.WT.V	1	55.72%	0.045	566	$0.05	Fair Market Value
Canada Jetlines	JET.WT.V	13526P 13 6		JET.VN			$0.375	0.91	16-Sep-19	0.54	1.82	JET.WT.V	1	180.54%	0.5	611	$0.78	Bargain
Boreal Metals Corp.	BMX.WT.V	09972M 12 2		BMX.VN			$0.50	0.23	21-Nov-19	-0.27	3.83	BMX.WT.V	1	155.56%	0.06	676	$0.14	Bargain
Avino Silver & Gold Mines	ASM.WT.V	053906 11 1	ASM	ASM.VN		$2.00	$2.51	1.84	28-Nov-19	-0.67	4	ASM.WT.V	1	47.19%	0.46	683	$0.33	Overvalued
Emblem Corp.	EMC.WT.V	29082J 12 4	EMMBF	EMC.VN			$1.75	2.38	6-Dec-19	0.63	2.94	EMC.WT.V	1	82.02%	0.81	691	$1.30	Bargain
Firm Capital Amer. Real Prtns	FCA.WT.U.V	318322 14 6	DELAF	FCA.VN		$8.50	$10.65	7	29-May-20	-3.65	7.07	FCA.WT.U.V	1	25.00%	0.99	864	$0.39	Very Overvalued
Northern Dynasty Minerals	NDM.WT.A.TO		NAK	NDM.TO			$0.55	2.18	9-Jul-20	1.63	1.34	NDM.WT.A.TO	1	63.78%	1.63	904	$1.72	Fair Market Value
Patriot One Technologies	PAT.WT.V	70339L 11 6	PTOTF	PAT.VN			$1.25	1.5	13-Jul-20	0.25	1.63	PAT.WT.V	1	109.04%	0.92	908	$1.01	Fair Market Value
Renaissance Oil Corp.	ROE.WT.A.V	75973C 12 4	RNSFF	ROE.VN			$0.20	0.315	6-Oct-20	0.12	2.1	ROE.WT.A.V	1	55.72%	0.15	991	$0.17	Undervalued
Patriot One Technologies	PAT.WT.A.V	70339L 13 2	PTOTF	PAT.VN			$1.70	1.5	31-Oct-20	-0.2	2.54	PAT.WT.A.V	1	109.04%	0.59	1016	$0.96	Bargain
Aurora Cannabis Inc.	ACB.WT.TO	05156X 14 0		ACB.TO			$4.00	13.16	2-Nov-20	9.16	1.43	ACB.WT.TO	1	115.30%	9.21	1017	$11.17	Undervalued
Sandstorm Gold Ltd.	SSL.WT.TO		SAND	SSL.TO		$4.00	$5.01	6.5	3-Nov-20	1.49	2.37	SSL.WT.TO	1	38.88%	2.74	1018	$2.71	Fair Market Value
Titan Medical	TMD.WT.F.TO		TITXF	TMD.TO			$1.60	0.47	16-Nov-20	-1.13	11.75	TMD.WT.F.TO	1	80.07%	0.04	1031	$0.12	Bargain
Emblem Corp.	EMC.WT.A.V	29082J 16 5	EMMBF	EMC.VN			$2.15	2.38	21-Nov-20	0.23	3.97	EMC.WT.A.V	1	82.02%	0.6	1036	$1.36	Bargain
Titan Medical	TMD.WT.G.TO		TITXF	TMD.TO			$1.00	0.47	12-Feb-21	-0.53	4.27	TMD.WT.G.TO	1	80.07%	0.11	1117	$0.18	Bargain
Royalty North Partners Ltd.	RNP.WT.V		RYTTF	RNP.VN			$0.10	0.89	17-Feb-21	0.79	59.33	RNP.WT.V	10	85.56%	0.015	1122	$0.81	Bargain
Titan Medical	TMD.WT.H.TO	88830X 23 1	TITXF	TMD.TO			$1.20	0.47	31-Mar-21	-0.73	5.88	TMD.WT.H.TO	1	80.07%	0.08	1166	$0.16	Bargain
Kootenay Silver	KTN.WT.V	500583 11 7	KOYWF	KTN.VN			$0.55	0.205	21-Apr-21	-0.35	1.95	KTN.WT.V	1	40.87%	0.105	1186	$0.01	Very Overvalued
Blackbird Energy	BBI.WT.V	09228A 14 6	BKBEF	BBI.VN			$0.30	0.335	19-May-21	0.04	2.09	BBI.WT.V	1	40.25%	0.16	1214	$0.13	Overvalued
Northern Dynasty Minerals	NDM.WT.B.TO	66510M 14 7	NAK	NDM.TO			$0.65	2.18	10-Jun-21	1.53	1.43	NDM.WT.B.TO	1	63.78%	1.52	1235	$1.70	Undervalued
Resverlogix Corp.	RVX.WT.TO		RVXCF	RVX.TO			$2.05	2.01	20-Jun-21	-0.04	2.03	RVX.WT.TO	1	93.65%	0.99	1245	$1.30	Undervalued
Delphi Energy	DEE.WT.TO	247128 11 9	DPGYF	DEE.TO			$1.40	1.08	15-Jul-21	-0.32	2.7	DEE.WT.TO	1	33.49%	0.4	1270	$0.23	Overvalued
Titan Medical	TMD.WT.I.TO		TITXF	TMD.TO			$0.75	0.47	20-Sep-21	-0.28	3.92	TMD.WT.I.TO	1	80.07%	0.12	1335	$0.23	Bargain
Energy Fuels	EFR.WT.TO	292671	UUUU	EFR.TO		$2.45	$3.07	2.38	20-Sep-21	-0.69	2.38	EFR.WT.TO	1	55.13%	1	1335	$0.91	Fair Market Value
Equinox Gold Corp.	EQX.WT.V		LWLCF	EQX.VN			$3.00	1.16	6-Oct-21	-1.84	3.87	EQX.WT.V	1	51.40%	0.3	1351	$0.20	Overvalued
Manitok Energy	MEI.WT.V	563499 12 8	MKRYF	MEI.VN			$0.18	0.035	15-Nov-21	-0.15	1.4	MEI.WT.V	1	196.60%	0.025	1390	$0.03	Undervalued
Acasta Enterprises	AEF.WT.TO	00434X 11 1	ACSSF	AEF.TO			$11.50	5.75	3-Jan-22	-5.75	16.43	AEF.WT.TO	1	41.00%	0.35	1438	$0.97	Bargain
Jackpot Digital Inc.	JP.WT.V	466391 12 5	JPOTF	JP.VN			$0.05	0.055	20-Jan-22	0.01	1.83	JP.WT.V	1	157.07%	0.03	1455	$0.05	Bargain
Trilogy International Partners	TRL.WT.TO	89621T 11 6	TLLYF	TRL.TO			$11.50	6.24	7-Feb-22	-5.26	10.06	TRL.WT.TO	1	23.11%	0.62	1785	$0.37	Overvalued
Sprott Resource Holdings	SRHI.WT.TO	85209D 11 9	SRHIF	SRHI.TO			$0.33	0.15	9-Feb-22	-0.18	2.14	SRHI.WT.TO	1	73.48%	0.07	1474	$0.06	Overvalued
Osisko Gold Royalties Ltd.	OR.WT.TO		OR	OR.TO			$36.50	14.21	18-Feb-22	-22.29	5.92	OR.WT.TO	1	19.42%	2.4	1483	$0.10	Very Overvalued
Ascendant Resources	ASND.WT.TO	043504 11 7	ASDRF	ASND.TO			$1.25	0.75	7-Mar-22	-0.5	3	ASND.WT.TO	1	42.46%	0.25	1502	$0.18	Overvalued
Kew Media Group	KEW.WT.TO	492725 11 4	KMMWF	KEW.TO			$11.50	9.1	20-Mar-22	-2.4	6.28	KEW.WT.TO	1	16.17%	1.45	1515	$1.11	Overvalued
Oncolytics Biotech (D)	ONC.WT.TO	682310 18 0	ONCYF	ONC.TO			$0.95	0.85	1-Jun-22	-0.1	2.66	ONC.WT.TO	1	55.93%	0.32	1586	$0.40	Undervalued
LXRandCo, Inc.	LXR.WT.TO	550789 11 9		LXR.TO			$11.50	5.2	9-Jun-22	-6.3	14.86	LXR.WT.TO	1	42.82%	0.35	1594	$0.94	Bargain
Alignvest Acquisition II Corp.	AQY.WT.TO	01626A 11 7		AQY-A.TO			$11.50	9.71	4-Jul-22	-1.79	14.94	AQY.WT.TO	1	8.75%	0.65	1619	$0.99	Bargain
Pentanova Energy	PNO.WT.V	70964T 11 1	PENYF	PNO.VN			$1.05	0.41	31-Jul-22	-0.64	3.73	PNO.WT.V	1	55.28%	0.11	1646	$0.11	Fair Market Value
Red Eagle Mining	R.WT.TO	756566 13 9	RDEMF	R.TO			$0.50	0.33	7-Aug-22	-0.17	2.75	R.WT.TO	1	34.70%	0.12	1652	$0.07	Overvalued
Enwave	ENW.WT.V	29410K 13 2	NWVCF	ENW.VN			$1.50	1.01	15-Nov-22	-0.49	5.32	ENW.WT.V	1	35.90%	0.19	1750	$0.26	Undervalued
Yellow Pages Limited	Y.WT.TO	98552P 11 8	YLWDF	Y.TO	YLWWF		$28.16	8.33	20-Dec-22	-19.83	16.02	Y.WT.TO	1	23.39%	0.52	1785	$0.08	Very Overvalued
Kingsway Financial Services	KFS.WT.V.TO	496904 13 7	KFS	KFS.TO		$5.00	$6.26	6.01	15-Sep-23	-0.25	2.51	KFS.WT.V.TO	1	43.49%	2.39	2050	$2.83	Undervalued
Partners Value Investments	PVF.WT.V	70214M 11 4		PVF.VN			$32.45	43	30-Jun-26	10.55	8.6	PVF.WT.V	5	72.02%	5	3055	$0.07	Overvalued

Canadian Warrants

Warrant Sheets for Companies as of January 5th 2018