XML 37 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
SHARE CAPITAL, WARRANTS AND OPTIONS (Tables)
12 Months Ended
Dec. 31, 2017
SHARE CAPITAL, WARRANTS AND OPTIONS  
Schedule of number and weighted average exercise prices of warrants

 

 

 

December 31, 2017

 

December 31, 2016

 

December 31, 2015

 

 

 

Number
Outstanding

 

Weighted
Average
Exercise
Price ($)

 

Number
Outstanding

 

Weighted
Average
Exercise
Price ($)

 

Number
Outstanding

 

Weighted
Average
Exercise
Price ($)

 

Outstanding, beginning of year

 

95,982,036

 

0.15

 

27,738,344

 

0.49

 

25,137,030

 

0.47

 

Issued

 

94,971,721

 

0.12

 

81,203,692

 

0.12

 

14,778,344

 

0.12

 

Cancelled / Expired

 

(14,778,344

)

0.30

 

(12,960,000

)

0.71

 

(4,715,282

)

0.21

 

Exercised

 

 

 

 

 

(7,461,748

)

0.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding, end of year

 

176,175,413

 

0.12

 

95,982,036

 

0.15

 

27,738,344

 

0.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of number and weighted average remaining contractual life of outstanding warrants

 

Warrants Outstanding

 

Expiry Date

 

Exercise
Price ($)

 

Weighted Average
remaining contractual life
(years)

 

46,334,451

 

Jul 21, 20181

 

0.12

 

0.15

 

1,203,695

 

Jul 21, 2018

 

0.075

 

0.00

 

33,665,546

 

Sep 12, 20181

 

0.12

 

0.13

 

72,515,414

 

June 8, 2019

 

0.12

 

0.59

 

1,965,083

 

June 8, 2019

 

0.075

 

0.02

 

20,491,224

 

August 15, 2019

 

0.12

 

0.19

 

 

 

 

 

 

 

 

 

176,175,413

 

 

 

 

 

1.08

 

 

 

 

 

 

 

 

 

 

 

1  The warrants are subject to an acceleration clause such that if the volume-weighted average trading price of the Company’s common shares on the TSX-V exceeds $0.18 per common share for a period of 10 consecutive trading days at any date before the expiration date of such warrants, the Company may, at its option, accelerate the warrant expiry date to within 30 days. To December 31, 2017, the Company’s common shares have not met the criterion for acceleration.

 

Schedule of number and weighted average exercise prices of share options

 

 

 

December 31, 2017

 

December 31, 2016

 

December 31, 2015

 

 

 

Number
Outstanding

 

Weighted
Average
Exercise
Price

 

Number
Outstanding

 

Weighted
Average
Exercise
Price

 

Number
Outstanding

 

Weighted
Average
Exercise
Price

 

Outstanding, beginning of year

 

12,823,000

 

0.30

 

9,872,500

 

0.37

 

12,548,000

 

0.31

 

Issued

 

9,137,500

 

0.12

 

6,058,000

 

0.21

 

1,350,000

 

0.25

 

Cancelled / Expired

 

(1,240,000

)

0.24

 

(3,107,500

)

0.34

 

(2,876,500

)

0.11

 

Exercised

 

 

 

 

 

(1,149,000

)

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding, end of year

 

20,720,500

 

0.23

 

12,823,000

 

0.30

 

9,872,500

 

0.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of inputs to option pricing model

 

 

 

December 31,
2017

 

December 31,
2016

 

December 31,
2015

 

Expected dividend yield

 

0%

 

0%

 

0%

 

Expected share price volatility

 

66.6% - 100.6%

 

111% - 113%

 

157.9% - 170.5%

 

Risk free interest rate

 

1.17% – 1.80%

 

0.68% – 0.79%

 

0.64% - 0.79%

 

Expected life of options

 

5 years

 

5 years

 

5years

 

 

Schedule of number and weighted average remaining contractual life of outstanding share options

 

Options
Outstanding

 

Options
Exercisable

 

Expiry
Date

 

Exercise
Price ($)

 

Weighted average
remaining contractual life
(years)

 

150,000

 

150,000

 

Jan 15, 2018

*

0.15

 

0.00

 

200,000

 

200,000

 

Apr 22, 2018

 

0.15

 

0.00

 

150,000

 

150,000

 

Jul 29, 2018

 

0.20

 

0.00

 

200,000

 

200,000

 

Sep 30, 2018

 

0.37

 

0.01

 

2,440,000

 

2,440,000

 

Jul 9, 2019

 

0.62

 

0.18

 

200,000

 

200,000

 

Aug 27, 2019

 

0.37

 

0.02

 

100,000

 

100,000

 

Sep 26, 2019

 

0.26

 

0.01

 

350,000

 

350,000

 

Nov 5, 2019

 

0.21

 

0.03

 

1,000,000

 

1,000,000

 

Dec 19, 2019

 

0.22

 

0.09

 

900,000

 

900,000

 

Feb 3, 2020

 

0.275

 

0.09

 

450,000

 

450,000

 

Oct 5, 2020

 

0.20

 

0.06

 

5,443,000

 

5,443,000

 

Jan 28, 2021

 

0.21

 

0.81

 

8,137,500

 

8,137,500

 

Feb 21, 2022

 

0.12

 

1.63

 

1,000,000

 

1,000,000

 

Dec 20, 2022

 

0.12

 

0.24

 

 

 

 

 

 

 

 

 

 

 

20,720,500

 

20,720,500

 

 

 

 

 

3.17

 

 

 

 

 

 

 

 

 

 

 

 

 

*  Subsequently expired, unexercised.