XML 151 R30.htm IDEA: XBRL DOCUMENT v3.24.3
Stockholders’ Deficiency (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2024
Dec. 31, 2023
Stockholders’ Deficiency [Abstract]    
Schedule of Activity for the Warrants

The schedule of activity for the warrants is as follows:

 

Number of
Warrants

 

Weighted
Average
Exercise Price
(as converted)

 

Remaining
Contractual
Term (Years)

Balance, December 31, 2022

 

15,981,290

 

 

$

1.15

 

0.84

Issued

 

40,668,011

 

 

 

0.30

 

Expired

 

(12,919,507

)

 

 

1.36

 

Balance, December 31, 2023

 

43,729,794

 

 

$

0.31

 

3.43

Issued

 

18,003,092

 

 

 

0.31

 

Exercised

 

(400,000

)

 

 

0.40

 

 

Balance, June 30, 2024

 

61,332,886

 

 

$

0.30

 

2.50

The schedule of activity for the warrants is as follows:
 

Number of
Warrants

 

Weighted
Average
Exercise
Price
(as converted)

 

Remaining
Contractual
Term
(Years)

Balance, December 31, 2021

 

15,981,290

 

 

$

1.15

 

1.84

Balance, December 31, 2022

 

15,981,290

 

 

 

1.15

 

0.84

Issued

 

40,668,011

 

 

 

0.30

 

Expired

 

(12,919,507

)

 

 

1.36

 

Balance, December 31, 2023

 

43,729,794

 

 

$

0.31

 

3.43

Schedule of Warrants Outstanding and Exercisable

A summary of the warrants outstanding and exercisable as of June 30, 2024, is as follows:

Warrants Outstanding

 

Exercise Price

 

Expiry Date

2,661,783

 

$

0.40

 

 

August 30, 2024

3,329,828

 

$

0.31

 

 

August 31, 2026

876,595

 

$

0.31

 

 

October 16, 2026

2,524,993

 

$

0.31

 

 

November 8, 2026

9,864,305

 

$

0.31

 

 

December 22, 2026

18,003,092

 

$

0.31

 

 

January 19, 2027

14,640,221

 

$

0.289

 

 

February 16, 2028

2,155,000

 

$

0.28 (CAD$0.39

)

 

February 16, 2028

719,904

 

$

0.28 (CAD$0.39

)

 

March 15, 2028

6,557,165

 

$

0.283

 

 

March 15, 2028

61,332,886

 

 

 

 

   

A summary of the warrants with USD exercise prices outstanding and exercisable as of August 31, 2023, upon the change in functional currency was as follows:

Warrants Outstanding

 

Exercise Price

 

Expiry Date

3,061,783

 

$

0.40

 

August 30, 2024

3,057,025

 

$

0.31

 

August 31, 2026

6,118,808

 

 

 

   

A summary of warrants not issued for services with CAD exercise prices outstanding and exercisable as of June 30, 2024, is as follows:

Warrants Outstanding

 

Exercise Price

 

Expiry Date

2,155,000

 

$

0.28 (CAD$0.39

)

 

February 16, 2028

395,262

 

$

0.28 (CAD$0.39

)

 

March 15, 2028

2,550,262

 

 

 

 

   
A summary of the warrants outstanding and exercisable as of December 31, 2023, is as follows:

Warrants Outstanding

 

Exercise Price

 

Expiry Date

3,061,783

 

$

0.40

 

August 30, 2024

3,329,828

 

$

0.31

 

August 31, 2026

876,595

 

$

0.31

 

October 16, 2026

2,524,993

 

$

0.31

 

November 8, 2026

9,864,305

 

$

0.31

 

December 22, 2026

11,317,750

 

$

0.283

 

February 16, 2028

5,477,471

 

$

0.29 (CAD$0.39)

 

February 16, 2028

6,817,483

 

$

0.29 (CAD$0.39)

 

March 15, 2028

459,586

 

$

0.289

 

March 15, 2028

43,729,794

 

 

     
A summary of the warrants with USD exercise prices outstanding and exercisable as of August 31, 2023, upon the change in functional currency was as follows:

Warrants Outstanding

 

Exercise Price

 

Expiry Date

3,061,783

 

$

0.40

 

August 30, 2024

3,057,025

 

$

0.31

 

August 31, 2026

6,118,808

 

 

     
A summary of warrants not issued for services with CAD exercise prices outstanding and exercisable as of December 31, 2023, is as follows:

Warrants Outstanding

 

Exercise Price

 

Expiry Date

5,477,471

 

$

0.29 (CAD$0.39)

 

February 16, 2028

6,492,841

 

$

0.29 (CAD$0.39)

 

March 15, 2028

11,970,312

 

 

     
Schedule of Derivative Liability The derivative liability of the Company on that date was $351,969, which upon reclassification, was charged to equity as an increase in reserves of $351,969.

Balance as of December 31, 2022

 

$

205,989

 

Revaluation of derivative liability

 

 

145,980

 

Reclassification of derivative liability per change in functional currency

 

 

(351,969

)

Balance as of December 31, 2023

 

$

 

Balance as of December 31, 2022

 

$

 

Reclassification of derivative liability per change in functional currency

 

 

4,541,545

 

Revaluation of derivative liability

 

 

3,939,304

 

Reclassification of derivative liability per change in exercise price

 

 

(4,025,102

)

Balance as of December 31, 2023

 

$

4,455,747

 

Revaluation of derivative liability

 

 

432,933

 

Reclassification of derivative liability per change in exercise price

 

 

(3,942,575

)

Balance as of June 30, 2024

 

$

946,105

 

The derivative liability of the Company on that date was $351,969, which upon reclassification, was charged to equity as an increase in reserves of $351,969.

Balance as of December 31, 2021

 

$

2,048,127

 

Revaluation of derivative liability

 

 

(1,842,138

)

Balance as of December 31, 2022

 

 

205,989

 

Revaluation of derivative liability

 

 

145,980

 

Reclassification of derivative liability per change in functional currency

 

 

(351,969

)

Balance as of December 31, 2023

 

$

 

As of December 31, 2023, the Company revalued the derivative liability to $4,455,747 and recorded a loss on revaluation of $3,939,304.

Balance as of December 31, 2021 and 2022

 

$

 

Reclassification of derivative liability per change in functional currency

 

 

4,541,545

 

Revaluation of derivative liability

 

 

3,939,304

 

Reclassification of derivative liability per change in exercise price

 

 

(4,025,102

)

Balance as of December 31, 2023

 

$

4,455,747

 

Schedule of Weighted Average Assumptions were used in the Black-Scholes Option-Pricing Model

The following weighted average assumptions were used in the Black-Scholes option-pricing model for the re-valuations for the warrants priced in USD as of August 31, 2023:

 

August 31,
2023

Risk-free interest rate

 

 

5.14

%

Dividend yield

 

 

 

Expected life (in years)

 

 

1.00

 

Volatility

 

 

131

%

Weighted average fair value per warrant

 

$

0.16

 

The following weighted average assumptions were used in the Black-Scholes option-pricing model for the re-valuations following the change in functional currency to USD as of June 30, 2024, and December 31, 2023:

 

June 30,
2024

 

December 31,
2023

Risk-free interest rate

 

 

3.53

%

 

 

3.38

%

Dividend yield

 

 

 

 

 

 

Expected life (in years)

 

 

3.64

 

 

 

4.15

 

Volatility

 

 

86

%

 

 

87

%

Weighted average fair value per warrant

 

$

0.37

 

 

$

0.37

 

The following weighted average assumptions were used in the Black-Scholes option-pricing model for the valuation of the Common Share options issued:

 

June 30,
2024

 

December 31,
2023

Risk-free interest rate

 

 

 

3.12

%

Expected life (in years)

 

 

 

10

 

Volatility

 

 

 

103

%

Weighted average fair value per option

 

 

$

0.13

 

The following weighted average assumptions were used in the Black-Scholes option-pricing model for the re-valuations for the warrants priced in USD as of August 31, 2023, and December 31, 2022:
 

August 31,
2023

 

December 31,
2022

Risk-free interest rate

 

 

5.14

%

 

 

4.03

%

Dividend yield

 

 

 

 

 

 

Expected life (in years)

 

 

1.00

 

 

 

1.65

 

Volatility

 

 

131

%

 

 

93

%

Weighted average fair value per warrant

 

$

0.16

 

 

$

0.07

 

The following weighted average assumptions were used in the Black-Scholes option-pricing model for the initial valuation and re-valuations following the change in functional currency to USD, as at and December 31, 2023 and August 31, 2023:
 

December 31,
2023

 

August 31,
2023

Risk-free interest rate

 

 

3.38

%

 

 

6.31

%

Dividend yield

 

 

 

 

 

 

Expected life (in years)

 

 

4.15

 

 

 

3.22

 

Volatility

 

 

87

%

 

 

110

%

Weighted average fair value per warrant

 

$

0.37

 

 

$

0.14

 

The following weighted average assumptions were used in the Black-Scholes option-pricing model for the valuation of the Common Share options issued:
 

December 31,
2023

 

December 31,
2022

Risk-free interest rate

 

 

3.12

%

 

 

2.62

%

Expected life (in years)

 

 

10

 

 

 

10

 

Volatility

 

 

103

%

 

 

84

%

Weighted average fair value per option

 

$

0.13

 

 

$

0.56

 

Schedule of Share-Based Compensation Expense

The following table summarizes the total amount of share-based compensation expense related to service conditions for Common Share options during the three and six months ended June 30, 2024, and 2023:

 

For the three months ended

 

For the six months ended

   

June 30,
2024

 

June 30,
2023

 

June 30,
2024

 

June 30,
2023

Research and development

 

$

65,694

 

$

177,735

 

$

153,541

 

$

248,743

General and administrative

 

 

193,629

 

 

601,314

 

 

453,867

 

 

769,369

Total share-based compensation

 

$

259,323

 

$

779,049

 

$

607,408

 

$

1,018,112

The following table summarizes the total amount of share-based compensation expense related to performance conditions for ACI Canada legacy performance options during the three and six months ended June 30, 2024, and 2023:

 

For the three months ended

 

For the six months ended

   

June 30,
2024

 

June 30,
2023

 

June 30,
2024

 

June 30,
2023

Research and development

 

$

116,004

 

$

 

$

116,004

 

$

General and administrative

 

 

 

 

184,244

 

 

 

 

184,244

Total share-based compensation

 

$

116,004

 

$

184,244

 

$

116,004

 

$

184,244

The following table summarizes the total amount of share-based compensation expense related to service conditions for Common Share options during the years ended December 31, 2023 and 2022:
 

For the Years Ended

   

December 31,
2023

 

December 31,
2022

Research and development

 

$

540,076

 

$

519,140

General and administrative

 

 

1,645,265

 

 

1,148,580

Total share-based compensation

 

$

2,185,341

 

$

1,667,720

The following table summarizes total amount of share-based compensation expense related to performance conditions for the ACI Canada legacy performance options during the years ended December 31, 2023 and 2022:
 

For the Years Ended

   

December 31,
2023

 

December 31,
2022

Research and development

 

$

184,244

 

$

109,551

General and administrative

 

 

 

 

Total share-based compensation

 

$

184,244

 

$

109,551

Schedule of Common Share Option Activity

Common share option activity is as follows:

 

Number of
Options

 

Weighted
Average
Exercise
Price

 

Weighted
Average
Remaining
Contractual
Life (Years)

 

Aggregate
Intrinsic
Value
(1)

Balance, December 31, 2022

 

5,506,071

 

 

 

0.61

 

8.47

 

 

Granted

 

16,190,000

 

 

 

0.16

 

 

 

 

Expired

 

(772,763

)

 

 

0.68

 

 

 

 

Exercised(2)

 

(251,101

)

 

 

0.17

 

 

 

 

Balance, December 31, 2023

 

20,672,207

 

 

$

0.18

 

9.07

 

$

9,975,524

Exercised(3)

 

(272,840

)

 

 

0.19

 

 

 

 

Balance, June 30, 2024

 

20,399,367

 

 

$

0.17

 

8.58

 

$

6,939,458

Options exercisable, June 30, 2024

 

11,612,953

 

 

$

0.18

 

8.35

 

$

3,874,616

(1)      The aggregate intrinsic values were calculated as the difference between the exercise price of the options and the closing price of the Company’s common share. The calculation excludes options with an exercise price higher than the closing price of the Company’s share on the reporting date.

(2)      In accordance with the Company’s 2023 Option Plan, option holders exercised 251,101 Common Share options on a cashless basis (net exercise) for the issuance of 165,000 Common Shares.

(3)      In accordance with the Company’s 2023 Option Plan, option holders exercised 272,840 Common Share options on a cashless basis (net exercise) for the issuance of 192,500 Common Shares.

The following table summarizes ACI Canada legacy performance option activity for the Company:

 

Number of
Options

 

Weighted
Average
Exercise
Price

 

Weighted
Average
Remaining
Contractual
Life (Years)

 

Aggregate
Intrinsic
Value
(1)

Balance, December 31, 2022

 

9,521,057

 

 

 

0.01

 

5.91

 

 

4,609,723

Exercised

 

(2,700,000

)

 

 

0.01

 

 

 

 

Balance, December 31, 2023

 

6,821,057

 

 

$

0.01

 

4.51

 

$

4,441,787

Exercised

 

(180,000

)

 

 

0.01

 

 

 

 

Balance, June 30, 2024

 

6,641,057

 

 

 

0.01

 

3.98

 

 

3,338,059

Options exercisable, June 30, 2024

 

6,454,015

 

 

$

0.01

 

3.96

 

$

3,244,272

(1)      The aggregate intrinsic values were calculated as the difference between the exercise price of the options and the closing price of the Company’s common share. The calculation excludes options with an exercise price higher than the closing price of the Company’s shares on the reporting date

Common share option activity is as follows:
 

Number of
Options

 

Weighted
Average
Exercise Price

 

Weighted
Average
Remaining
Contractual
Life (Years)

 

Aggregate
Intrinsic
Value(1)

Balance, December 31, 2021

 

5,297,597

 

 

$

0.81

 

9.22

 

$

1,472,041

Granted

 

1,170,000

 

 

 

0.61

 

 

 

 

Expired

 

(895,007

)

 

 

0.97

 

 

 

 

Exercised

 

(66,519

)

 

 

0.53

 

 

 

 

Balance, December 31, 2022

 

5,506,071

 

 

 

0.61

 

8.47

 

 

Granted

 

16,190,000

 

 

 

0.16

 

 

 

 

Expired

 

(772,763

)

 

 

0.68

 

 

 

 

Exercised(2)

 

(251,101

)

 

 

0.17

 

 

 

 

Balance, December 31, 2023

 

20,672,207

 

 

$

0.18

 

9.07

 

$

9,975,524

Options exercisable, December 31, 2023

 

8,050,870

 

 

$

0.18

 

9.07

 

$

3,815,397

(1)      The aggregate intrinsic values were calculated as the difference between the exercise price of the options and the closing price of the Company’s common share on December 31, 2023, and 2022. The calculation excludes options with an exercise price higher than the closing price of the Company’s share on December 31, 2023 and 2022.

(2)      In accordance with the Company’s 2023 Option Plan, option holders exercised 251,101 Common Share options on a cashless basis (net exercise) for the issuance of 165,000 Common Shares.

The following table summarizes ACI Canada legacy performance option activity for the Company:
 

Number of
Options

 

Weighted
Average
Exercise Price

 

Weighted
Average
Remaining
Contractual
Life (Years)

 

Aggregate
Intrinsic
Value(1)

Balance, December 31, 2021

 

9,941,057

 

 

$

0.01

 

6.68

 

$

10,645,031

Cancelled

 

(70,000

)

 

 

0.01

 

 

 

 

Exercised

 

(350,000

)

 

 

0.01

 

 

 

Balance, December 31, 2022

 

9,521,057

 

 

 

0.01

 

5.91

 

 

4,609,723

Exercised

 

(2,700,000

)

 

 

0.01

 

 

 

 

Balance, December 31, 2023

 

6,821,057

 

 

$

0.01

 

4.51

 

$

4,441,787

Options exercisable, December 31, 2023

 

6,401,057

 

 

$

0.01

 

4.47

 

$

4,168,787

(1)      The aggregate intrinsic values were calculated as the difference between the exercise price of the options and the closing price of the Company’s common share on December 31, 2023 and 2022. The calculation excludes options with an exercise price higher than the closing price of the Company’s share on December 31, 2023, and 2022.

Schedule of Common Share Options Outstanding

A summary of the Common Share options outstanding at June 30, 2024, is as follows:

Options Outstanding

 

Options
Exercisable

 

Exercise Price

 

Expiry Date

39,154

 

39,154

 

$

0.40

 

 

June 1, 2029

39,154

 

39,154

 

$

0.40

 

 

July 22, 2030

2,600,000

 

2,455,555

 

$

0.21 (CAD$0.28

)

 

August 3, 2031

940,000

 

940,000

 

$

0.21 (CAD$0.28

)

 

December 20, 2031

215,000

 

215,000

 

$

0.21 (CAD$0.28

)

 

February 14, 2032

257,500

 

126,250

 

$

0.21 (CAD$0.28

)

 

April 11, 2032

450,000

 

413,192

 

$

0.21 (CAD$0.28

)

 

May 31, 2032

15,858,559

 

7,447,354

 

$

0.16 (CAD$0.22

)

 

June 8, 2033

20,399,367

 

11,612,953

 

 

 

 

   
 
Schedule of Canada Legacy Performance Options Outstanding

A summary of the ACI Canada legacy performance options outstanding at June 30, 2024, is as follows:

Options Outstanding

 

Options
Exercisable

 

Exercise Price

 

Expiry Date

900,000

 

900,000

 

$

0.001

 

February 1, 2026

691,057

 

691,057

 

$

0.01

 

December 31, 2027

3,050,000

 

3,023,903

 

$

0.01

 

September 1, 2028

2,000,000

 

1,839,055

 

$

0.01

 

June 1, 2029

6,641,057

 

6,454,015