XML 206 R70.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
SHARE CAPITAL, WARRANTS AND OPTIONS - Stock Options (Details)
 12 Months Ended
Aug. 03, 2022
shares
Dec. 31, 2023
CAD ($)
$ / shares
shares
Dec. 31, 2022
CAD ($)
$ / shares
shares
Dec. 31, 2021
CAD ($)
$ / shares
shares
Dec. 31, 2022
$ / shares
shares
Assumptions used in determination of fair value of options          
Expected dividend yield   0.00% 0.00%    
Expected forfeiture rate   0.00% 0.00%    
Expected share price volatility   87.92%      
Premium Nickel Resources Corporation (PNRC)          
Number Outstanding          
Outstanding, beginning of the year 2,383,333        
Issued     2,600,000    
Weighted Average Exercise Price          
Share-based payment expense | $       $ 7,731,117  
Exercisable price | (per share)     $ 2.49   $ 2.00
Assumptions used in determination of fair value of options          
Exchange value of private placement | $     $ 20,000,000    
Premium Nickel Resources Corporation (PNRC) | Vesting on the date of grant          
Assumptions used in determination of fair value of options          
Vesting percentage     0.33%    
Premium Nickel Resources Corporation (PNRC) | Vesting on the first anniversary          
Assumptions used in determination of fair value of options          
Vesting percentage     0.33%    
Premium Nickel Resources Corporation (PNRC) | Vesting on the second anniversary          
Assumptions used in determination of fair value of options          
Vesting percentage     0.33%    
Minimum          
Assumptions used in determination of fair value of options          
Expected share price volatility     125.83%    
Risk free interest rate   4.28% 0.42%    
Remaining life of options   3 years 4 years 1 month 28 days    
Maximum          
Assumptions used in determination of fair value of options          
Expected share price volatility     129.48%    
Risk free interest rate   4.68% 2.85%    
Remaining life of options   4 years 5 years    
Maximum | Premium Nickel Resources Corporation (PNRC)          
SHARE CAPITAL, WARRANTS AND OPTIONS          
Term of options (in years)     5 years    
Plan          
SHARE CAPITAL, WARRANTS AND OPTIONS          
Term of options (in years)   5 years      
Number Outstanding          
Outstanding, beginning of the year   10,407,044 2,995,794    
Issued   3,833,277 8,827,250    
Exercised   (488,900) (1,416,000)    
Cancelled   (263,500)      
Outstanding, end of the year   13,487,921 10,407,044 2,995,794  
Weighted Average Exercise Price          
Outstanding, beginning of the year | $ / shares   $ 1.10 $ 1.33    
Issued | $ / shares   1.75 1.16    
Exercised | $ / shares   0.49 0.46    
Cancelled | $ / shares   2.40      
Outstanding, end of the year | $ / shares   $ 1.39 $ 1.10 $ 1.33  
Number of options vested   0      
Share-based payment expense | $   $ 657,138      
Amount of revaluation of the previous grant options due to extension of the expiry date of those options | $   $ 115,601      
Assumptions used in determination of fair value of options          
Options Exercisable   9,654,544 10,407,044   10,407,044
Weighted average remaining contractual life (years)   3 years 14 days 3 years 4 months 28 days    
Plan | Options with expiry date February 24, 2025          
Number Outstanding          
Outstanding, beginning of the year   900,000      
Outstanding, end of the year   780,000 900,000    
Assumptions used in determination of fair value of options          
Options Exercisable   780,000 900,000   900,000
Exercise Price | $ / shares   $ 0.80 $ 0.80    
Weighted average remaining contractual life (years)   25 days 2 months 8 days    
Plan | Options with expiry date August 19, 2025          
Number Outstanding          
Outstanding, beginning of the year   240,000      
Outstanding, end of the year   240,000 240,000    
Assumptions used in determination of fair value of options          
Options Exercisable   240,000 240,000   240,000
Exercise Price | $ / shares   $ 0.45 $ 0.45    
Weighted average remaining contractual life (years)   10 days 21 days    
Plan | Options with expiry date January 26, 2026          
Number Outstanding          
Outstanding, beginning of the year   3,689,000      
Outstanding, end of the year   3,320,100 3,689,000    
Assumptions used in determination of fair value of options          
Options Exercisable   3,320,000 3,689,000   3,689,000
Exercise Price | $ / shares   $ 0.39 $ 0.39    
Weighted average remaining contractual life (years)   6 months 1 year 1 month 2 days    
Plan | Options with expiry date February 25, 2026          
Number Outstanding          
Outstanding, beginning of the year   495,000      
Outstanding, end of the year   495,000 495,000    
Assumptions used in determination of fair value of options          
Options Exercisable   495,000 495,000   495,000
Exercise Price | $ / shares   $ 1.60 $ 1.60    
Weighted average remaining contractual life (years)   29 days 1 month 24 days    
Plan | Options with expiry date September 29, 2026          
Number Outstanding          
Outstanding, beginning of the year   1,343,850      
Outstanding, end of the year   1,343,850 1,343,850    
Assumptions used in determination of fair value of options          
Options Exercisable   1,343,850 1,343,850   1,343,850
Exercise Price | $ / shares   $ 0.91 $ 0.91    
Weighted average remaining contractual life (years)   3 months 7 days 5 months 23 days    
Plan | Options with expiry date October 25, 2026          
Number Outstanding          
Outstanding, beginning of the year   998,794      
Outstanding, end of the year   998,794 998,794    
Assumptions used in determination of fair value of options          
Options Exercisable   998,794 998,794   998,794
Exercise Price | $ / shares   $ 2.00 $ 2.00    
Weighted average remaining contractual life (years)   2 months 12 days 4 months 13 days    
Plan | Options with expiry date January 20, 2027          
Number Outstanding          
Outstanding, beginning of the year   2,740,400      
Outstanding, end of the year   2,476,900 2,740,400    
Assumptions used in determination of fair value of options          
Options Exercisable   2,476,900 2,740,400   2,740,400
Exercise Price | $ / shares   $ 2.40 $ 2.62    
Weighted average remaining contractual life (years)   6 months 21 days 1 year 25 days    
Plan | Options with expiry date August 8, 2028          
Number Outstanding          
Outstanding, end of the year   3,833,277      
Assumptions used in determination of fair value of options          
Exercise Price | $ / shares   $ 1.75      
Weighted average remaining contractual life (years)   1 year 3 months 21 days      
Plan | Maximum          
SHARE CAPITAL, WARRANTS AND OPTIONS          
Number of shares authorized   27,100,000      
Term of options (in years)   10 years