XML 65 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
Share Capital, Warrants and Options (Tables)
9 Months Ended
Sep. 30, 2018
SHARE CAPITAL, WARRANTS AND OPTIONS  
Schedule of Number and Weighted Average Exercise Prices of Warrants

A summary of common share purchase warrants activity during the nine months period ended September 30, 2018 is as follows:

 

    September 30, 2018     December 31, 2017  
    Number Outstanding     Weighted Average Exercise Price     Number Outstanding     Weighted Average Exercise Price  
Outstanding, beginning of the period     176,175,413       0.12       95,982,036       0.15  
Issued     116,666,664       0.12       94,971,721       0.12  
Cancelled / Expired     (34,869,241 )     0.12       (14,778,344 )     0.30  
                                 
Outstanding, end of the period     257,972,836       0.12       176,175,413       0.12  

Schedule of Number and Weighted Average Remaining Contractual Life of Outstanding Warrants

At September 30, 2018, the Company had outstanding common share purchase warrants exercisable to acquire common shares of the Company as follows:

 

Warrants Outstanding   Expiry Date    

Exercise

Price ($)

    Weighted Average remaining contractual life (years)  
72,515,414     June 8, 2019       0.12       0.19  
1,965,083     June 8, 2019       0.075       0.01  
46,334,451     Jul 21, 20191,2       0.12       0.14  
20,491,224     August 15, 2019       0.12       0.07  
116,666,664     April 19, 2020       0.12       0.70  
257,972,836                     1.11  

 

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 September 30, 2018, the Company’s common shares have not met the criterion for acceleration.

 

2 On May 28, 2018, the Company applied to the TSXV to extend the expiry date of 46,334,451 common share purchase warrants of the Company. The warrants were originally granted pursuant to a public offering of units of the Company, which closed on July 21, 2016. The warrants are exercisable for common shares of the Company at a price of $0.12 per common share and are set to expire on July 21, 2018. The Company proposed to extend the expiry date of the warrants by an additional twelve months to July 21, 2019. All other terms of the warrants, including the exercise price, will remain the same. On September 1, 2018, TSXV approved the proposed term extension of the warrants.

Schedule of Number and Weighted Average Exercise Prices of Share Options

A summary of option activity under the Plan during the nine months period ended September 30, 2018 is as follows:

 

    September 30, 2018     December 31, 2017  
    Number Outstanding     Weighted Average Exercise Price     Number Outstanding     Weighted Average Exercise Price  
Outstanding, beginning of the period     20,720,500       0.23       12,823,000       0.30  
Issued     6,425,000       0.12       9,137,500       0.12  
Cancelled / Expired     (1,200,000 )     0.18       (1,240,000 )     0.24  
Exercised     -       -       -       -  
                                 
Outstanding, end of the period     25,945,500       0.18       20,720,500       0.23  

Schedule of Inputs to Option Pricing Model

The fair value of stock options granted and vested during the period ended September 30, 2018 and September 30, 2017 was calculated using the following assumptions:

 

    September 30, 2018     September 30, 2017  
Expected dividend yield     0 %     0 %
Expected share price volatility     96.9%-101 %     100.6 %
Risk free interest rate     2.04%- 2.17 %     1.17 %
Expected life of options     5 years       5 years  

Schedule of Number and Weighted Average Remaining Contractual Life of Outstanding Share Options

Details of options outstanding as at September 30, 2018 are as follows:

 

Options

Outstanding

   

Options

Exercisable

   

Expiry

Date

 

Exercise

Price

    Weighted average remaining contractual life (years)  
  2,440,000       2,440,000     Jul 9, 2019     0.62       0.07  
  200,000       200,000     Aug 27, 2019     0.37       0.01  
  100,000       100,000     Sep 26, 2019     0.26       0.00  
  350,000       350,000     Nov 5, 2019     0.21       0.01  
  1,000,000       1,000,000     Dec 19, 2019     0.22       0.05  
  900,000       900,000     Feb 3, 2020     0.275       0.05  
  450,000       450,000     Oct 5, 2020     0.20       0.03  
  5,443,000       5,443,000     Jan 28, 2021     0.21       0.49  
  7,637,500       7,637,500     Feb 21, 2022     0.12       1.00  
  1,000,000       1,000,000     Dec 20, 2022     0.12       0.16  
  5,725,000       5,725,000     Feb 28, 2023     0.12       0.97  
  500,000       500,000     May 1, 2023     0.12       0.09  
  200,000       200,000     May 4, 2023     0.12       0.04  
  25,945,500       25,945,500                   2.97