XML 157 R32.htm IDEA: XBRL DOCUMENT v3.24.4
Stockholders’ Deficiency (Tables)
9 Months Ended 12 Months Ended
Sep. 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

 

639,249

 

 

$

28.76

 

0.84

Issued

 

1,626,721

 

 

 

7.48

 

Expired

 

(516,778

)

 

 

34.01

 

Balance, December 31, 2023

 

1,749,192

 

 

$

7.66

 

3.43

Issued

 

1,150,926

 

 

 

7.75

 

Exercised

 

(30,000

)

 

 

10.00

   

Expired

 

(92,471

)

 

 

10.00

 

 

Balance, September 30, 2024

 

2,777,649

 

 

$

7.52

 

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

 

639,249

 

 

$

28.75

 

1.84

Balance, December 31, 2022

 

639,249

 

 

 

28.75

 

0.84

Issued

 

1,626,721

 

 

 

7.48

 

Expired

 

(516,778

)

 

 

34.01

 

Balance, December 31, 2023

 

1,749 192

 

 

$

7.66

 

3.43

Schedule of Warrants Outstanding and Exercisable A summary of the warrants outstanding and exercisable as of September 30, 2024, is as follows:

Warrants Outstanding

 

Exercise Price

 

Expiry Date

133,193

 

$

7.75

 

 

August 31, 2026

35,064

 

$

7.75

 

 

October 16, 2026

101,000

 

$

7.75

 

 

November 8, 2026

394,572

 

$

7.75

 

 

December 22, 2026

720,123

 

$

7.75

 

 

January 19, 2027

585,609

 

$

7.23

 

 

February 16, 2028

86,200

 

$

7.22 (CAD$9.75

)

 

February 16, 2028

28,797

 

$

7.22 (CAD$9.75

)

 

March 15, 2028

262,286

 

$

7.08

 

 

March 15, 2028

430,805

 

 

10.55 

 

 

September 24, 2029

2,777,649

 

 

 

 

   
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

122,471

 

$

10.00

 

August 30, 2024

122,281

 

$

7.75

 

August 31, 2026

244,752

 

 

 

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

Warrants Outstanding

 

Exercise Price

 

Expiry Date

86,200

 

$

7.22 (CAD$9.75

)

 

February 16, 2028

15,810

 

$

7.22 (CAD$9.75

)

 

March 15, 2028

102,010

 

 

 

 

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

Warrants Outstanding

 

Exercise Price

 

Expiry Date

122,472

 

$

10.00

 

August 30, 2024

133,196

 

$

7.75

 

August 31, 2026

35,064

 

$

7.75

 

October 16, 2026

101,000

 

$

7.75

 

November 8, 2026

394,570

 

$

7.75

 

December 22, 2026

452,711

 

$

7.23

 

February 16, 2028

219,098

 

$

7.25 (CAD$9.75)

 

February 16, 2028

272,699

 

$

7.25 (CAD$9.75)

 

March 15, 2028

18,383

 

$

7.08

 

March 15, 2028

1,749,193

 

 

     
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

122,471

 

$

10.00

 

August 30, 2024

122,281

 

$

7.75

 

August 31, 2026

244,752

 

 

     
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

219,098

 

$

7.25 (CAD$9.75)

 

February 16, 2028

259,713

 

$

7.25 (CAD$9.75)

 

March 15, 2028

478,811

 

 

     
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

 

$

 

As of September 30, 2024, the Company revalued the derivative liability to $653,454 (December 31, 2023 – $4,455,747) and recorded a loss on revaluation of $140,282 for the nine months ended September 30, 2024 (nine months ended September 30, 2023 – $nil).

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

 

 

140,282

 

Reclassification of derivative liability per change in exercise price

 

 

(3,942,575

)

Balance as of September 30, 2024

 

$

653,454

 

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

 

$

4.00

 

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 September 30, 2024, and December 31, 2023:
 

September 30,
2024

 

December 31,
2023

Risk-free interest rate

 

 

2.76

%

 

 

3.38

%

Dividend yield

 

 

 

 

 

 

Expected life (in years)

 

 

3.39

 

 

 

4.15

 

Volatility

 

 

87

%

 

 

87

%

Weighted average fair value per warrant

 

$

6.47

 

 

$

9.25

 

The following weighted average assumptions were used in the Black-Scholes option-pricing model for the initial valuation and the revaluation for the Debenture Warrant priced in USD as of September 24, 2024 and September 30, 2024:
 

September 30,
2024

 

September 24,
2024

Risk-free interest rate

 

3.66

%

 

3.49

%

Dividend yield

 

 

 

 

Expected life (in years)

 

1.98

 

 

2.00

 

Volatility

 

80

%

 

80

%

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

September 30,
2024

 

December 31,
2023

Risk-free interest rate

 

 

 

3.12

%

Expected life (in years)

 

 

 

10

 

Volatility

 

 

 

103

%

Weighted average fair value per option

 

 

$

3.25

 

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 nine months ended September 30, 2024, and 2023:
 

For the three months ended

 

For the nine months ended

   

September 30,
2024

 

September 30,
2023

 

September 30,
2024

 

September 30,
2023

Research and development

 

$

48,372

 

$

173,023

 

$

201,913

 

$

421,766

General and administrative

 

 

142,859

 

 

524,050

 

 

596,726

 

 

1,293,419

Total share-based compensation

 

$

191,231

 

$

697,073

 

$

798,639

 

$

1,715,185

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 nine months ended September 30, 2024, and 2023:
 

For the three months ended

 

For the nine months ended

   

September 30,
2024

 

September 30,
2023

 

September 30,
2024

 

September 30,
2023

Research and development

 

$

2,510

 

$

 

$

118,514

 

$

General and administrative

 

 

 

 

 

 

 

 

184,244

Total share-based compensation

 

$

2,510

 

$

 

$

118,514

 

$

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

 

220,243

 

 

 

6.86

 

8.47

 

 

Granted

 

647,600

 

 

 

4.16

 

 

 

 

Expired

 

(30,911

)

 

 

25.34

 

 

 

 

Exercised(2)

 

(10,045

)

 

 

4.16

 

 

 

 

Balance, December 31, 2023

 

826,887

 

 

$

4.44

 

9.07

 

$

6,647,828

Exercised(3)

 

(10,913

)

 

 

4.79

 

 

 

 

Balance, September 30, 2024

 

815,974

 

 

$

4.28

 

8.58

 

$

6,939,454

Options exercisable, September 30, 2024

 

527,881

 

 

$

4.41

 

8.35

 

$

4,418,911

(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 10,045 Common Share options on a cashless basis (net exercise) for the issuance of 6,600 Common Shares.

(3)      In accordance with the Company’s 2023 Option Plan, option holders exercised 10,913 Common Share options on a cashless basis (net exercise) for the issuance of 7,700 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

 

380,842

 

 

 

0.23

 

5.91

 

 

2,073,837

Exercised

 

(108,000

)

 

 

0.25

 

 

 

 

Balance, December 31, 2023

 

272,842

 

 

$

0.22

 

4.51

 

$

3,228,973

Exercised

 

(7,200

)

 

 

0.22

 

 

 

 

Balance, September 30, 2024

 

265,642

 

 

 

0.22

 

3.73

 

 

3,338,055

Options exercisable, September 30, 2024

 

258,362

 

 

$

0.22

 

3.71

 

$

3,246,797

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

 

211,903

 

 

$

20.86

 

9.22

 

$

1,774,312

Granted

 

46,800

 

 

 

15.36

 

 

 

 

Expired

 

(35,800

)

 

 

24.29

 

 

 

 

Exercised

 

(2,660

)

 

 

13.18

 

 

 

 

Balance, December 31, 2022

 

220,243

 

 

 

18.12

 

8.47

 

 

Granted

 

647,600

 

 

 

4.16

 

 

 

 

Expired

 

(30,911

)

 

 

25.34

 

 

 

 

Exercised(2)

 

(10,045

)

 

 

4.16

 

 

 

 

Balance, December 31, 2023

 

826,887

 

 

$

4.44

 

9.07

 

$

6,647,836

Options exercisable, December 31, 2023

 

322,026

 

 

$

4.65

 

9.07

 

$

2,519,350

(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 10,045 Common Share options on a cashless basis (net exercise) for the issuance of 6,600 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

 

397,642

 

 

$

0.23

 

6.68

 

$

2,073,837

Cancelled

 

(2,800

)

 

 

0.25

 

 

 

 

Exercised

 

(14,000

)

 

 

0.25

 

 

 

Balance, December 31, 2022

 

380,842

 

 

 

0.23

 

5.91

 

 

1,986,561

Exercised

 

(108,000

)

 

 

0.25

 

 

 

 

Balance, December 31, 2023

 

272 ,842

 

 

$

0.22

 

4.51

 

$

3,228,973

Options exercisable, December 31, 2023

 

256,042

 

 

$

0.22

 

4.47

 

$

3,030,650

(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 September 30, 2024, is as follows:

Options Outstanding

 

Options Exercisable

 

Exercise Price

 

Expiry Date

1,566

 

1,566

 

$

10.00

 

 

June 1, 2029

1,566

 

1,566

 

$

10.00

 

 

July 22, 2030

104,000

 

104,000

 

$

5.11

(CAD$7.00)

 

August 3, 2031

37,600

 

37,600

 

$

5.11

(CAD$7.00)

 

December 20, 2031

8,600

 

7,166

 

$

5.11

(CAD$7.00)

 

February 14, 2032

10,300

 

7,300

 

$

5.11

(CAD$7.00)

 

April 11, 2032

18,000

 

17,666

 

$

5.11

(CAD$7.00)

 

May 31, 2032

634,342

 

351,017

 

$

4.02

(CAD$5.50)

 

June 8, 2033

815,974

 

527,881

 

 

 

 

   

(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

 
Schedule of Canada Legacy Performance Options Outstanding A summary of the ACI Canada legacy performance options outstanding at September 30, 2024, is as follows:

Options Outstanding

 

Options Exercisable

 

Exercise Price

 

Expiry Date

36,000

 

36,000

 

$

0.025

 

February 1, 2026

27,642

 

27,642

 

$

0.25

 

December 31, 2027

122,000

 

121,120

 

$

0.25

 

September 1, 2028

80,000

 

73,600

 

$

0.25

 

June 1, 2029

265,642

 

258,362