XML 81 R60.htm IDEA: XBRL DOCUMENT v3.24.1
Equity (Tables)
 12 Months Ended
Dec. 31, 2023
Equity [Abstract]  
Schedule of Equity Interest
   December 31, 2023   December 31, 2022 
   Number of Shares   $   Number of Shares   $ 
Share capital:                
                 
Lifezone Holding Limited                    
Number of ordinary shares in issue             58,300,082      
Nominal average value per ordinary per share                  0.0001 
Nominal value of ordinary total shares: Lifezone Holdings Limited                  3,101 
Lifezone Metals Limited                    
Number of ordinary shares in issue   78,269,952                
Nominal average value per ordinary per share        0.0001           
Nominal value of ordinary total shares: Lifezone Metals Limited        7,828           
Schedule of Reconciliation of Shareholders' Equity Movement
  December 31, 2023   Movements   December 31, 2022 
   Number of Shares   $   $   Number of Shares   $ 
                     
Share capital, beginning   58,300,082    3,101    
-
    58,300,082    1,843 
Transactions with shareholders                         
Lifezone Holdings restricted stock units exercised   2,819,653    150    150    
-
    
-
 
Lifezone Holdings share options, net settled exercised   1,560,396    83    83    
-
    
-
 
    4,380,049    233    233    
-
    
-
 
Total Lifezone Holdings Limited shares prior to share exchange   62,680,131    3,334         58,300,082    1,843 
                          
Share exchange transaction                         
Total Lifezone Holdings shares exchanged for Lifezone Metals shares   (62,680,131)   (3,334)   (3,334)          
Exchange ratio of 94:1                         
Exchanged for Issue of Lifezone Metal Limited shares   62,680,131    6,268    6,268    
-
    
-
 
Previous GoGreen Sponsor shareholders   6,468,600    647    647    
-
    
-
 
Previous GoGreen public shareholders   1,527,554    153    153    
-
    
-
 
PIPE Investors   7,017,317    702    702    
-
    
-
 
Simulus Vendors   500,000    50    50    
-
    
-
 
Issue of Lifezone Metal Limited shares   78,193,602    7,820    7,820    
-
    
-
 
                          
Issue of shares from warrants exercised   76,350    8    8    
-
    
-
 
                          
Share flip up transaction                         
Swap of Lifezone and KNL shares   
-
    
-
    
-
    (58,300,082)   (1,843)
Issue of Lifezone Holdings Limited shares   
-
    
-
    
-
    58,300,082    3,101 
    
-
    
-
    
-
    
-
    1,258 
                          
Total transactions with shareholders   78,269,952    7,828    7,828    
-
    1,258 
                          
Share capital, ending   78,269,952    7,828    4,727    58,300,082    3,101 
                          
Share premium        184,610,307    158,933,651         25,676,656 
Equity issuance fees        (5,923,979)   (5,683,979)        (240,000)
Total share premium        178,686,328    153,249,672         25,436,656 
                          
Lifezone Holdings restricted stock units        
-
    (14,379,698)        14,379,698 
Lifezone Holdings share options        
-
    (11,103,650)        11,103,650 
Previous Lifezone Holdings shareholders earnouts        248,464,035    248,464,035         
-
 
Previous Sponsor earnouts        17,094,750    17,094,750         
-
 
Total shared base payment reserve        265,558,785    240,075,437         25,483,348 
                          
Warrant reserves        15,017,257    15,017,257         
-
 
Other reserves        (6,814,302)   8,680,952         (15,495,254)
Translations reserve        77,933    (37,931)        115,864 
Redemption reserve        280,808    
-
         280,808 
                          
Accumulated deficit        (408,165,162)   (363,874,560)        (44,290,602)
                          
Total Shareholders’ equity (deficit)        44,649,475    53,115,554         (8,466,079)
Schedule of Fair Value of Restricted Stock Units
   Restricted stock units   Fair
value ($)		 
As at January 1, 2022   150    9,525,000 
Granted   
-
    
-
 
Released *   (150)   
-
 
Exchanged *   30,000    
-
 
Fair value adjustment   
-
    4,854,698 
Outstanding at December 31, 2022   30,000    14,379,698 
           
As at January 1, 2023   30,000    14,379,698 
Exchanged **   (30,000)   (14,379,698)
Outstanding at December 31, 2023   
-
    
-
 
*As part of the Flip-Up transaction, as mentioned in Note 1, the 150 restricted stock units granted by subsidiary Lifezone Limited in 2021 units were exchanged for 30,000 restricted stock units in Lifezone Holdings in May 2022.
**The final transaction steps of the SPAC Transaction involved the exercise of all outstanding restricted stock units for shares in Lifezone Holdings, before all outstanding shares of Lifezone Holdings were exchanged for shares in Lifezone. On the Closing Date, Lifezone purchased the shares of Lifezone Holdings at a ratio of c. 94:1, translating in 2,819,653 new Lifezone shares.
Schedule of Weighted Average Exercise Price of Share Options
   Share Options 
       Weighted 
   Units   price
($)		 
         
Balance at January 1, 2022   
-
    
-
 
Granted   18,054    74.58 
Lapsed   
-
    
-
 
Exercised   
-
    
-
 
Outstanding at 31 December, 2022   18,054    74.58 
Exchanged *   (18,054)   (74.58)
Outstanding at 31 December, 2023   
-
    
-
 
Schedule of Monte Carlo Model
   Inputs 
Valuation Date  July 6, 2023 
Stock Price as of Measurement Date / BCA Date  $10.32 
Equity Volatility (Pre BCA)   n/a 
Equity Volatility (Post BCA)   94.0%
Risk-Free Rate (5.00 Years)   4.28%
Schedule of Share Price Earnout Tranches
Share Price Earnout Tranches  Beginning  Expiration  Share Price Hurdle 
Sale Threshold Price for Tranche 1 - Triggering Event I  July 6, 2023  July 6, 2028  $14.00 
Sale Threshold Price for Tranche 2 - Triggering Event II  July 6, 2023  July 6, 2028  $16.00 
Days Above Threshold Price         20 
Days Above Measurement Period         30 
Change of Control Provisions         n/a 
Change of Control Date         n/a 
Probability of Change of Control         0%
Schedule of Fair Value of Earnouts Granted
   Share Earnout   Fair value per Earnout   Fair value ($) 
Balance as at January 1, 2023   
-
         
-
 
Granted - Lifezone Holdings ($14.00 per Share)   12,536,026   $9.98    125,109,539 
Granted - Lifezone Holdings ($16.00 per Share)   12,536,026   $9.84    123,354,496 
Outstanding as at December 31, 2023   25,072,052         248,464,035 
   Share Earnout   Fair value per Earnout   Fair value ($) 
Balance as at January 1, 2023   
-
         
-
 
Granted - Sponsor shareholder ($14.00 per Share)   862,500   $9.98    8,607,750 
Granted - Sponsor shareholder ($16.00 per Share)   862,500   $9.84    8,487,000 
Outstanding as at December 31, 2023   1,725,000         17,094,750 
Schedule of Classification of Warrants at the Time of Inception
    Inputs  
       
Valuation Date – date of warrant assumption     July 5, 2023  
Unit Issuance Date     October 21, 2021  
         
Announcement Date     December 13, 2022  
Business Combination Date     July 5, 2023  
Exercise Date     August 4, 2023  
Expiration Date     July 5, 2028  
First Trading Date     December 13, 2021  
Stock Price as of Measurement Date   $ 11.44  
Strike Price   $ 11.50  
Risk-Free Rate (5.00 Years)     4.16 %
Redemption Threshold Price   $ 18.00  
Days Above Threshold Price (Automatic Redemption)     20  
Days Above Measurement Period     30  
Probability of Acquisition     100 %
Schedule of Fair Value of Outstanding Warrants
   Number of Warrants   Fair value ($) 
Balance as at January 1, 2023   
-
    
-
 
Public Warrants ($11.50 per warrant)   13,800,000    14,490,000 
Exercised   (76,350)   (80,168)
Outstanding as at December 31, 2023   13,723,650    14,409,833 
The number of warrants and fair value of outstanding Private Warrants as at December 31, 2023, is as follows:
   Number of Warrants   Fair value ($) 
Balance as at January 1, 2023   
-
    
-
 
Private Warrants ($11.50 per warrant)   667,500    607,425 
Outstanding as at December 31, 2023   667,500    607,425