XML 61 R48.htm IDEA: XBRL DOCUMENT v3.25.1
Share-Based Payments (Tables)
12 Months Ended
Feb. 28, 2025
Share-Based Payments  
Schedule of stock options

 

 

 2025

 

 

2024

 

 

 

Number of

stock options

 

 

Weighted average

exercise price

 

 

Number of

stock options

 

 

Weighted

average exercise

 price

 

Outstanding, beginning of year

 

 

2,772,000

 

 

$5.10

 

 

 

2,542,000

 

 

$5.27

 

Granted

 

 

199,216

 

 

 

2.89

 

 

 

240,000

 

 

 

3.11

 

Exercised

 

 

-

 

 

 

-

 

 

 

(10,000)

 

 

0.80

 

Forfeited

 

 

(200,000)

 

 

0.80

 

 

 

-

 

 

 

-

 

Expired

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, end of year

 

 

2,771,216

 

 

$5.25

 

 

 

2,772,000

 

 

$5.10

 

Exercisable, end of year

 

 

2,040,000

 

 

$6.12

 

 

 

1,810,000

 

 

$6.53

 

Schedule of options outstanding

 

 

 

2025

 

 

2024

 

Exercise price

 

 

Number of

stock options

outstanding

 

 

Weighted average remaining

 life (years)

 

 

Number of stock

options

outstanding

 

 

Weighted average

remaining life (years)

 

$0.80

 

 

 

280,000

 

 

 

0.75

 

 

 

480,000

 

 

 

1.75

 

$2.68

 

 

 

972,000

 

 

 

7.75

 

 

 

972,000

 

 

 

8.75

 

$2.89

 

 

 

199,216

 

 

 

9.02

 

 

 

-

 

 

 

-

 

$3.11

 

 

 

240,000

 

 

 

8.08

 

 

 

240,000

 

 

 

9.08

 

$5.25

 

 

 

380,000

 

 

 

2.49

 

 

 

380,000

 

 

 

3.50

 

$12.00

 

 

 

700,000

 

 

 

2.54

 

 

 

700,000

 

 

 

3.54

 

Outstanding, end of year

 

 

 

2,771,216

 

 

 

5.13

 

 

 

2,772,000

 

 

 

5.53

 

Exercisable, end of year

 

 

 

2,040,000

 

 

 

4.04

 

 

 

1,810,000

 

 

 

4.55

 

Schedule of assumptions used

 

 

2025

 

 

2024

 

Exercise price

 

$2.89

 

 

$3.11

 

Risk-free interest rate

 

 

4.09%

 

 

3.61%

Expected dividend yield

 

 

0%

 

 

0%

Expected volatility

 

 

73%

 

 

73%

Expected life

 

7 years

 

 

6.5 years

 

Schedule of restricted stock units

 

 

2025

 

 

2024

 

 

 

Number of

units

 

 

Weighted average

 fair value price

 

 

Number of

units

 

 

Weighted average

fair value price

 

Outstanding, beginning of year

 

 

4,368,897

 

 

$6.53

 

 

 

3,888,618

 

 

$7.09

 

Granted

 

 

213,046

 

 

 

2.10

 

 

 

585,364

 

 

 

2.93

 

Settled

 

 

(91,355)

 

 

6.74

 

 

 

(51,963)

 

 

8.66

 

Forfeited

 

 

(23,630)

 

 

4.88

 

 

 

(53,122)

 

 

5.56

 

Outstanding, end of year

 

 

4,466,958

 

 

$6.32

 

 

 

4,368,897

 

 

$6.53

 

Outstanding vested, end of year

 

 

1,761,421

 

 

$5.86

 

 

 

1,635,241

 

 

$6.22