XML 90 R29.htm IDEA: XBRL DOCUMENT v3.24.3
SCHEDULE OF STOCK OPTION TRANSACTIONS (Details) (Parenthetical)
$ / shares in Units, $ in Thousands
 9 Months Ended 12 Months Ended
Aug. 14, 2024
USD ($)
$ / shares
Aug. 14, 2023
shares
Jun. 28, 2023
shares
$ / shares
Apr. 18, 2023
USD ($)
shares
Apr. 18, 2023
$ / shares
Feb. 08, 2023
USD ($)
shares
Feb. 08, 2023
$ / shares
Jan. 04, 2023
USD ($)
shares
Jan. 04, 2023
$ / shares
Sep. 30, 2024
shares
$ / shares
Dec. 31, 2023
shares
 [2],[3],[4],[5]
Sep. 30, 2024
$ / shares
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, options issued | shares                   552,000 [1] 694,100  
Stock option one [member]                        
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, exercise price | (per share)                   $ 2.77   $ 3.75
Options expire                   Aug. 20, 2025    
Stock option one [member] | Director and consultant [member]                        
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, options issued | shares               326,600        
Number of stock options, exercise price                 $ 4.125      
Options expire               Jan. 04, 2033        
Fair value of options granted | $               $ 1,017        
Share price                 $ 4.50      
Expected option life               10 years        
Volatility               112.00%        
Risk-free interest rate               3.28%        
Dividend yield               0.00%        
Stock option two [member]                        
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, exercise price | (per share)                   $ 5.55   7.50
Options expire                   Jan. 28, 2025    
Stock option two [member] | Consultant [member]                        
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, options issued | shares           40,000            
Number of stock options, exercise price             $ 3.75          
Options expire           Nov. 25, 2027            
Fair value of options granted | $           $ 135            
Share price             $ 5.45          
Expected option life           4 years 9 months 18 days            
Volatility           112.00%            
Risk-free interest rate           3.16%            
Dividend yield           0.00%            
Stock option three [member]                        
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, exercise price | (per share)                   $ 15.53   21.00
Options expire                   Jun. 03, 2026    
Stock option three [member] | Employees [member]                        
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, options issued | shares       169,500                
Number of stock options, exercise price         $ 4.00              
Options expire       Apr. 18, 2033                
Fair value of options granted | $       $ 420                
Share price         $ 3.55              
Expected option life       10 years                
Volatility       111.00%                
Risk-free interest rate       3.57%                
Dividend yield       0.00%                
Stock option four [member]                        
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, exercise price | (per share)                   $ 14.79   20.00
Options expire                   Oct. 28, 2026    
Stock option four [member] | Officers [member]                        
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, options issued | shares     98,000                  
Number of stock options, exercise price     $ 6.125                  
Options expire     Jun. 28, 2033                  
Fair value of options granted | $       $ 443                
Share price     $ 7.30                  
Expected option life       5 years                
Volatility     111.00%                  
Risk-free interest rate     4.14%                  
Dividend yield     0.00%                  
Stock option four [member] | Employees consultant and director [member]                        
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, exercise price $ 1.78                      
Stock option five [member]                        
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, exercise price | (per share)                   $ 6.58   $ 8.90
Options expire                   Aug. 02, 2032    
Stock option five [member] | Employees consultant and director [member]                        
Disclosure of terms and conditions of share-based payment arrangement [line items]                        
Number of stock options, options issued | shares   552,000                    
Options expire Aug. 13, 2029                      
Fair value of options granted | $ $ 779                      
Share price $ 1.78                      
Expected option life 5 years                      
Volatility 109.00%                      
Risk-free interest rate 3.67%                      
Dividend yield 0.00%                      
[1] On August 14, 2024, 552,000 stock options were issued to employees, consultants and officers with an exercise price of $1.78. The options expire on August 13, 2029. The fair value of the options granted was estimated at $779 using the Black-Scholes option pricing model, using the following assumptions: Share Price: $1.78; Expected option life 5 years; Volatility 109%; Risk-free interest rate 3.67%; Dividend yield 0%.
[2] On April 18, 2023, 169,500 stock options were issued to employees with an exercise price of CAD$4.00. The options expire on April 18, 2033. The fair value of the options granted was estimated at $420 using the Black-Scholes option pricing model, using the following assumptions: Share Price: CAD$3.55; Expected option life 10 years; Volatility 111%; Risk-free interest rate 3.57%; Dividend yield 0%.
[3] On February 8, 2023, 40,000 stock options were issued to a consultant with an exercise price of CAD$3.75. The options expire on November 25, 2027. The fair value of the options granted was estimated at $135 using the Black-Scholes option pricing model, using the following assumptions: Share Price: CAD$5.45; Expected option life 4.8 years; Volatility 112%; Risk-free interest rate 3.16%; Dividend yield 0%.
[4] On January 4, 2023, 326,600 stock options were issued to directors and consultants with an exercise price of CAD$4.125. The options expire on January 4, 2033. The fair value of the options granted was estimated at $1,017 using the Black-Scholes option pricing model, using the following assumptions: Share Price: CAD$4.50; Expected option life 10 years; Volatility 112%; Risk-free interest rate 3.28%; Dividend yield 0%.
[5] On June 28, 2023, 98,000 stock options were issued to officers with an exercise price of CAD$6.125. The options expire on June 28, 2033. The fair value of the options granted was estimated at $443 using the Black-Scholes option pricing model, using the following assumptions: Share Price: CAD$7.30; Expected option life 5 years; Volatility 111%; Risk-free interest rate 4.14%; Dividend yield 0%.