XML 122 R103.htm IDEA: XBRL DOCUMENT v3.23.1
Equity – Share-Based Compensation and Share-Based Payment Reserve (Details) - Schedule of changes in stock options
 12 Months Ended
Dec. 31, 2022
$ / shares
$ / shares
shares
Dec. 31, 2022
$ / shares
shares
Dec. 31, 2021
$ / shares
shares
Dec. 31, 2020
$ / shares
shares
Schedule Of Changes In Stock Options Abstract        
Number of options outstanding, Beginning balance (in Shares) | shares 31,231,701 31,231,701 24,948,242 21,162,717
Weighted average exercise price (AUD$), Beginning balance $ 0.1   $ 0.11 $ 0.15
Number of options outstanding, Granted 7,503,678 [1] 7,503,678 [1] 11,500,000 [2] 12,650,000 [3]
Weighted average exercise price (AUD$), Granted $ 0.05 [1]   $ 0.08 [2] $ 0.08 [3]
Weighted average exercise price, Granted (in Dollars per share)   $ 0.03 [1]    
Number of options outstanding, Expired (3,350,000) [4] (3,350,000) [4] (921,116) [5] (3,400,000) [6]
Weighted average exercise price (AUD$), Expired | (per share) $ 0.18 [4] $ 0.12 [4] $ 0.05 [5] $ 0.2 [6]
Weighted average exercise price, Expired (in Dollars per share) | (per share) $ 0.18 [4] $ 0.12 [4] $ 0.05 [5] $ 0.2 [6]
Number of options outstanding, Cancelled (4,295,425) (4,295,425)    
Weighted average exercise price (AUD$), Cancelled $ 0.09      
Number of options outstanding, Forfeited (5,770,000) [7] (5,770,000) [7]   (5,464,475) [8]
Weighted average exercise price (AUD$), Forfeited | (per share) $ 0.08 [7] $ 0.05 [7]   $ 0.11 [8]
Weighted average exercise price, Forfeited (in Dollars per share) | (per share) $ 0.08 [7] $ 0.05 [7]   $ 0.11 [8]
Number of options outstanding, Ending balance (in Shares) | shares 29,615,379 29,615,379 31,231,701 24,948,242
Weighted average exercise price (AUD$), Ending balance $ 0.09   $ 0.1 $ 0.11
Balance at ending, excerceise price, Ending balance (in Dollars per share) $ 0.06 $ 0.06    
[1] During the year ended December 31, 2021, 5,770,000 options were forfeited with a total fair value of AUD$236,959 ($160,977) and the Company recorded a charge to the share-based payment reserve with a corresponding credit to accumulated deficit.
[2] During the year ended December 31, 2021, 921,116 options with a fair value of AUD$44,359 expired and the Company recorded a charge to the share-based payment reserve with a corresponding credit to accumulated deficit.
[3] During the year ended December 31,2020, the Company issued a total of 12,650,000 options, as follows: a. On December 29, 2020, the Company issued 6,450,000 options to employees, which vest over three years (33% each year) The total fair value of the options was AUD$290,103. The fair value was estimated using the Black-Scholes option pricing model with the following weighted average assumptions: share price - AUD$0.08; exercise price - AUD$0.08; expected life - 3.5 year; annualized volatility 77.81%; dividend yield - 0%; risk free rate - 0.1%. b. On December 29, 2020, the Company issued 6,200,000 options to employees, which vest over four years (25% each year) The total fair value of the options was AUD$287,623. The fair value was estimated using the Black-Scholes option pricing model with the following weighted average assumptions: share price - AUD$0.08; exercise price - AUD$0.08; expected life – 3.75 years; annualized volatility 77.81%; dividend yield - 0%; risk free rate - 0.22%.
[4] The Company recognized share-based compensation expense of AUD$ 309,256 ($210,092) for the year ended December 31, 2022 (2021: AUD$223,171, 2020: AUD$173,134) in relation to the vesting of options issued in previous years.
[5] During the year ended December 31, 2021, 4,295,425 options were forfeited with a total fair value of AUD$206,504 and the Company recorded a charge to the share-based payment reserve with a corresponding credit to accumulated deficit.
[6] During the year ended December 31, 2020, 3,400,000 options with a fair value of AUD$424,413 expired and the Company recorded a charge to the share-based payment reserve with a corresponding credit to accumulated deficit.
[7] As at December 31, 2022, stock options were outstanding for the purchase of common shares as follows:
[8] During the year ended December 31, 2020, 5,464,475 options were forfeited with a total fair value of AUD$870,246 and the Company recorded a charge to the share-based payment reserve with a corresponding credit to accumulated deficit.