12. | Share capital and reserves |
Exercise | Dec 31, | December 31, | ||||||||||||||||||||||
Expiry date | price | 2016 | Issued | Exercised | Expired | 2017 | ||||||||||||||||||
November 17, 2017 | $ | 1.00 | 2,036,667 | - | (1,986,667 | ) | (50,000 | ) | - | |||||||||||||||
November 25, 2018 | $ | 2.00 | 1,614,541 | - | - | - | 1,614,541 | |||||||||||||||||
November 25, 2018 | $ | 1.44 | 45,944 | - | (22,972 | ) | - | 22,972 | ||||||||||||||||
June 1, 2019 | $ | 2.00 | - | 295,734 | - | - | 295,734 | |||||||||||||||||
August 7, 2019 | $ | 2.00 | - | 1,259,704 | - | - | 1,259,704 | |||||||||||||||||
August 7, 2019 | $ | 1.35 | - | 17,911 | (7,500 | ) | - | 10,411 | ||||||||||||||||
June 1, 2020 | $ | 2.45 | - | 4,928,900 | - | - | 4,928,900 | |||||||||||||||||
Warrants outstanding and exercisable | 3,697,152 | 6,502,249 | (2,017,139 | ) | (50,000 | ) | 8,132,262 | |||||||||||||||||
Weighted average exercise price | $ | 1.44 | $ | 2.34 | $ | 1.01 | $ | 1.00 | $ | 2.27 |
Exercise | December 31, | Expired/ | December 31, | |||||||||||||||||||||
Expiry date | price | 2015 | Issued | Exercised | cancelled | 2016 | ||||||||||||||||||
February 11, 2016 | $ | 1.76 | 2,210,000 | - | - | (2,210,000 | ) | - | ||||||||||||||||
February 11, 2016 | $ | 1.12 | 49,410 | - | - | (49,410 | ) | - | ||||||||||||||||
July 17, 2016 | $ | 1.58 | 4,376,000 | - | (4,376,000 | ) | - | - | ||||||||||||||||
July 17, 2016 | $ | 1.32 | 186,000 | - | - | (186,000 | ) | - | ||||||||||||||||
November 17, 2017 | $ | 1.00 | 2,253,334 | - | (216,667 | ) | - | 2,036,667 | ||||||||||||||||
November 17, 2017 | $ | 0.77 | 35,200 | - | (35,200 | ) | - | - | ||||||||||||||||
November 25, 2018 | $ | 2.00 | - | 1,614,541 | - | - | 1,614,541 | |||||||||||||||||
November 25, 2018 | $ | 1.44 | - | 45,944 | - | - | 45,944 | |||||||||||||||||
Warrants outstanding and exercisable | 9,109,944 | 1,660,485 | (4,627,867 | ) | (2,445,410 | ) | 3,697,152 | |||||||||||||||||
Weighted average exercise price | $ | 1.47 | $ | 1.98 | $ | 1.55 | $ | 1.71 | $ | 1.44 |
Exercise | December 31, | Expired/ | December 31, | ||||||||||||||||||||||
Expiry date | price | 2014 | Issued | Exercised | cancelled | 2015 | |||||||||||||||||||
August 1, 2015 | $ | 1.50 | 48,000 | - | - | (48,000 | ) | - | |||||||||||||||||
August 1, 2015 | $ | 2.00 | 2,000,000 | - | - | (2,000,000 | ) | - | |||||||||||||||||
July 17, 2016 | * | $ | 1.58 | 4,376,000 | - | - | - | 4,376,000 | |||||||||||||||||
July 17, 2016 | * | $ | 1.32 | 186,000 | - | - | - | 186,000 | |||||||||||||||||
February 11, 2016 | * | $ | 1.76 | - | 2,210,000 | - | - | 2,210,000 | |||||||||||||||||
February 11, 2016 | * | $ | 1.12 | - | 49,410 | - | - | 49,410 | |||||||||||||||||
November 17, 2017 | $ | 1.00 | - | 2,253,334 | - | - | 2,253,334 | ||||||||||||||||||
November 17, 2017 | $ | 0.77 | - | 35,200 | - | - | 35,200 | ||||||||||||||||||
Warrants outstanding and exercisable | 6,610,000 | 4,547,944 | - | (2,048,000 | ) | 9,109,944 | |||||||||||||||||||
Weighted average exercise price | $ | 1.70 | $ | 1.37 | - | $ | 1.99 | $ | 1.47 |
Number of warrants | Date of issue | Fair value per share | Risk free interest rate | Expected life (in years) | Expected volatility | Expected dividends | ||||||||||||||||
295,734 | June 1, 2017 | $ | 0.58 | 0.71 | % | 2 | 66.26 | % | $Nil | |||||||||||||
17,911 | February 7, 2017 | $ | 0.51 | 0.72 | % | 2.50 | 61.54 | % | $Nil | |||||||||||||
45,944 | May 25, 2016 | $ | 0.39 | 0.59 | % | 2 | 55.53 | % | $Nil | |||||||||||||
35,200 | November 17, 2015 | $ | 0.17 | 0.38 | % | 2 | 47.77 | % | $Nil | |||||||||||||
49,410 | February 11, 2015 | $ | 0.27 | 0.56 | % | 1 | 40.83 | % | $Nil |
Expiry date | Exercise price | Dec 31, 2016 | Granted | Exercised | Expired | December 31, 2017 | ||||||||||||||||||
January 6, 2017 | $ | 0.98 | 1,180,000 | - | (1,180,000 | ) (i) | - | - | ||||||||||||||||
May 4, 2017 | $ | 1.91 | 175,000 | - | (75,000 | ) | (100,000 | ) | - | |||||||||||||||
June 8, 2017 | $ | 1.98 | 75,000 | - | - | (75,000 | ) | - | ||||||||||||||||
August 26, 2017 | $ | 0.74 | 1,310,000 | - | (1,310,000 | ) (i) | - | - | ||||||||||||||||
September 11, 2017 | $ | 2.31 | 500,000 | - | - | (500,000 | ) | - | ||||||||||||||||
November 22, 2017 | $ | 2.22 | 100,000 | - | - | (100,000 | ) | - | ||||||||||||||||
April 4, 2018 | $ | 1.74 | 90,000 | - | - | - | 90,000 | |||||||||||||||||
May 6, 2018 | $ | 1.41 | 100,000 | - | - | - | 100,000 | |||||||||||||||||
June 8, 2018 | $ | 1.44 | 1,915,000 | - | - | - | 1,915,000 | |||||||||||||||||
June 18, 2018 | $ | 1.46 | 250,000 | - | - | - | 250,000 | |||||||||||||||||
June 29, 2018 | $ | 1.71 | 15,000 | - | - | - | 15,000 | |||||||||||||||||
August 9, 2018 | $ | 1.91 | 491,000 | - | - | - | 491,000 | |||||||||||||||||
September 15, 2018 | $ | 1.85 | 170,000 | - | - | - | 170,000 | |||||||||||||||||
December 11, 2018 | $ | 0.72 | 724,000 | - | (134,000 | ) (i) | - | 590,000 | ||||||||||||||||
December 11, 2018 | $ | 1.68 | 150,000 | - | - | - | 150,000 | |||||||||||||||||
December 11, 2018 | $ | 1.80 | 20,000 | - | - | - | 20,000 | |||||||||||||||||
January 2, 2019 | $ | 1.04 | 375,000 | - | - | - | 375,000 | |||||||||||||||||
March 17, 2019 | $ | 1.35 | - | 207,000 | - | - | 207,000 | |||||||||||||||||
May 4, 2019 | $ | 1.99 | - | 175,000 | - | - | 175,000 | |||||||||||||||||
May 19, 2019 | $ | 1.84 | - | 75,000 | - | - | 75,000 | |||||||||||||||||
June 12, 2019 | $ | 1.89 | - | 75,000 | - | - | 75,000 | |||||||||||||||||
July 2, 2019 | $ | 1.32 | 150,000 | - | - | - | 150,000 | |||||||||||||||||
July 2, 2019 | $ | 1.19 | 60,000 | - | - | - | 60,000 | |||||||||||||||||
July 2, 2019 | $ | 1.34 | - | 1,427,000 | - | - | 1,427,000 | |||||||||||||||||
September 19, 2019 | $ | 1.40 | - | 1,160,000 | - | - | 1,160,000 | |||||||||||||||||
April 30, 2020 | $ | 1.53 | - | 500,000 | - | - | 500,000 | |||||||||||||||||
April 30, 2020 | $ | 1.14 | - | 100,000 | - | - | 100,000 | |||||||||||||||||
September 30, 2020 | $ | 1.25 | - | 1,195,000 | - | - | 1,195,000 | |||||||||||||||||
Options outstanding and exercisable | 7,850,000 | 4,914,000 | (2,699,000 | ) | (775,000 | ) | 9,290,000 | |||||||||||||||||
Weighted average exercise price | $ | 1.29 | $ | 1.39 | $ | 0.88 | $ | 2.21 | $ | 1.39 |
(i) | In accordance with the Company’s stock option plan, options holders exercised 350,000; 1,150,000 and 92,000 stock options on a cashless basis at an exercise price of $0.98, $0.74 and $0.72 respectively. The total number of shares issued in connection with the cashless exercise of options was 532,836. |
Expiry date | Exercise price | Dec 31, 2015 | Granted | Exercised | Expired / cancelled | Dec 31, 2016 | |||||||||||||||||||
May 6, 2016 | * | $ | 1.33 | 65,000 | - | - | (65,000 | ) | - | ||||||||||||||||
June 8, 2016 | * | $ | 2.89 | 2,145,000 | - | - | (2,145,000 | ) | - | ||||||||||||||||
July 14, 2016 | * | $ | 1.37 | 130,000 | - | (120,000 | ) (i) | (10,000 | ) | - | |||||||||||||||
August 15, 2016 | * | $ | 2.57 | 150,000 | - | - | (150,000 | ) | - | ||||||||||||||||
October 10, 2016 | * | $ | 1.23 | 150,000 | - | (150,000 | ) (i) | - | - | ||||||||||||||||
January 6, 2017 | * | $ | 0.98 | 1,180,000 | - | - | - | 1,180,000 | |||||||||||||||||
May 4, 2017 | * | $ | 1.91 | 200,000 | - | - | (25,000 | ) | 175,000 | ||||||||||||||||
June 8, 2017 | * | $ | 1.98 | 75,000 | - | - | - | 75,000 | |||||||||||||||||
August 26, 2017 | * | $ | 0.74 | 1,445,000 | - | (135,000 | ) | - | 1,310,000 | ||||||||||||||||
September 11, 2017 | * | $ | 2.31 | 500,000 | - | - | - | 500,000 | |||||||||||||||||
November 22, 2017 | * | $ | 2.22 | 100,000 | - | - | - | 100,000 | |||||||||||||||||
April 4, 2018 | * | $ | 1.74 | 90,000 | - | - | - | 90,000 | |||||||||||||||||
May 6, 2018 | $ | 1.41 | - | 100,000 | - | - | 100,000 | ||||||||||||||||||
June 8, 2018 | $ | 1.44 | - | 1,915,000 | - | - | 1,915,000 | ||||||||||||||||||
June 18, 2018 | * | $ | 1.46 | 250,000 | - | - | - | 250,000 | |||||||||||||||||
June 29, 2018 | $ | 1.71 | - | 15,000 | - | - | 15,000 | ||||||||||||||||||
August 9, 2018 | $ | 1.91 | - | 491,000 | - | - | 491,000 | ||||||||||||||||||
September 15, 2018 | $ | 1.85 | - | 170,000 | - | - | 170,000 | ||||||||||||||||||
December 11, 2018 | $ | 0.72 | 756,000 | - | (32,000 | ) | - | 724,000 | |||||||||||||||||
December 11, 2018 | $ | 1.68 | - | 150,000 | - | - | 150,000 | ||||||||||||||||||
December 11, 2018 | $ | 1.80 | - | 20,000 | - | - | 20,000 | ||||||||||||||||||
January 2, 2019 | * | $ | 1.04 | 375,000 | - | - | - | 375,000 | |||||||||||||||||
July 2, 2019 | * | $ | 1.32 | 150,000 | - | - | - | 150,000 | |||||||||||||||||
July 2, 2019 | $ | 1.19 | - | 60,000 | - | - | 60,000 | ||||||||||||||||||
Options outstanding and exercisable | 7,761,000 | 2,921,000 | (437,000 | ) | (2,395,000 | ) | 7,850,000 | ||||||||||||||||||
Weighted average exercise price | $ | 1.65 | $ | 1.55 | $ | 1.08 | $ | 2.81 | $ | 1.29 |
(i) | In accordance with the Company’s stock option plan, options holders exercised 105,000 and 150,000 stock options on a cashless basis at an exercise price of $1.37 and $1.23. The total number of shares issued in connection with the cashless exercise of options was 63,510. |
Expiry date | Exercise price | December 31, 2014 | Granted | Exercised | Expired / cancelled | December 31, 2015 | |||||||||||||||||||
January 4, 2015 | $ | 1.14 | 970,000 | - | - | (970,000 | ) | - | |||||||||||||||||
February 22, 2015 | $ | 2.26 | 20,000 | - | - | (20,000 | ) | - | |||||||||||||||||
April 25, 2015 | $ | 1.67 | 25,000 | - | - | (25,000 | ) | - | |||||||||||||||||
June 21, 2015 | $ | 1.00 | 140,000 | - | - | (140,000 | ) | - | |||||||||||||||||
July 16, 2015 | $ | 0.92 | 200,000 | - | - | (200,000 | ) | - | |||||||||||||||||
August 27, 2015 | $ | 2.22 | 205,000 | - | - | (205,000 | ) | - | |||||||||||||||||
September 20, 2015 | * | $ | 2.34 | 100,000 | - | - | (100,000 | ) | - | ||||||||||||||||
November 22, 2015 | * | $ | 2.40 | 75,000 | - | - | (75,000 | ) | - | ||||||||||||||||
May 6, 2016 | * | $ | 1.33 | 65,000 | - | - | - | 65,000 | |||||||||||||||||
June 8, 2016 | * | $ | 2.89 | 2,270,000 | - | - | (125,000 | ) | 2,145,000 | ||||||||||||||||
July 14, 2016 | * | $ | 1.37 | 150,000 | - | - | (20,000 | ) | 130,000 | ||||||||||||||||
August 15, 2016 | * | $ | 2.57 | 150,000 | - | - | - | 150,000 | |||||||||||||||||
October 10, 2016 | * | $ | 1.23 | 150,000 | - | - | - | 150,000 | |||||||||||||||||
January 6, 2017 | * | $ | 0.98 | - | 1,180,000 | - | - | 1,180,000 | |||||||||||||||||
May 4, 2017 | * | $ | 1.91 | 225,000 | - | - | (25,000 | ) | 200,000 | ||||||||||||||||
June 8, 2017 | * | $ | 1.98 | 75,000 | - | - | - | 75,000 | |||||||||||||||||
August 26, 2017 | * | $ | 0.74 | - | 1,445,000 | - | - | 1,445,000 | |||||||||||||||||
September 11, 2017 | * | $ | 2.31 | 500,000 | - | - | - | 500,000 | |||||||||||||||||
November 22, 2017 | * | $ | 2.22 | 100,000 | - | - | - | 100,000 | |||||||||||||||||
April 4, 2018 | * | $ | 1.74 | 90,000 | - | - | - | 90,000 | |||||||||||||||||
June 18, 2018 | * | $ | 1.46 | 250,000 | - | - | - | 250,000 | |||||||||||||||||
December 11, 2018 | $ | 0.72 | - | 756,000 | - | - | 756,000 | ||||||||||||||||||
January 2, 2019 | * | $ | 1.04 | 375,000 | - | - | - | 375,000 | |||||||||||||||||
July 2, 2019 | * | $ | 1.32 | 150,000 | - | - | - | 150,000 | |||||||||||||||||
Options outstanding and exercisable | 6,285,000 | 3,381,000 | - | (1,905,000 | ) | 7,761,000 | |||||||||||||||||||
Weighted average exercise price | $ | 2.05 | $ | 0.82 | - | $ | 1.48 | $ | 1.65 |
Number of options | Date of grant | Fair value per share | Risk free interest rate | Expected life (in years) | Expected volatility | Expected dividends | ||||||||||||||||
1,195,000 | December 22, 2017 | $ | 0.62 | 1.71 | % | 3 | 65.20 | % | $Nil | |||||||||||||
100,000 | November 23, 2017 | $ | 0.50 | 1.46 | % | 3 | 63.93 | % | $Nil | |||||||||||||
500,000 | September 12, 2017 | $ | 0.55 | 1.59 | % | 2.5 | 63.12 | % | $Nil | |||||||||||||
1,160,000 | August 25, 2017 | $ | 0.48 | 1.24 | % | 2 | 62.80 | % | $Nil | |||||||||||||
75,000 | June 12, 2017 | $ | 0.63 | 0.88 | % | 2 | 65.95 | % | $Nil | |||||||||||||
75,000 | May 19, 2017 | $ | 0.60 | 0.72 | % | 2 | 65.65 | % | $Nil | |||||||||||||
175,000 | May 4, 2017 | $ | 0.63 | 0.71 | % | 2 | 65.77 | % | $Nil | |||||||||||||
207,000 | March 17, 2017 | $ | 0.47 | 0.80 | % | 2 | 61.28 | % | $Nil | |||||||||||||
1,427,000 | January 11, 2017 | $ | 0.54 | 0.75 | % | 2 | 68.94 | % | $Nil | |||||||||||||
60,000 | December 21, 2016 | $ | 0.42 | 0.83 | % | 2 | 70.18 | % | $Nil | |||||||||||||
20,000 | November 2, 2016 | $ | 0.69 | 0.54 | % | 2 | 68.31 | % | $Nil | |||||||||||||
150,000 | October 6, 2016 | $ | 0.57 | 0.60 | % | 2 | 68.47 | % | $Nil | |||||||||||||
170,000 | September 15, 2016 | $ | 0.70 | 0.58 | % | 2 | 68.08 | % | $Nil | |||||||||||||
491,000 | August 9, 2016 | $ | 0.76 | 0.50 | % | 2 | 67.52 | % | $Nil | |||||||||||||
15,000 | June 29, 2016 | $ | 0.87 | 0.54 | % | 2 | 66.44 | % | $Nil | |||||||||||||
1,915,000 | June 8, 2016 | $ | 0.62 | 0.54 | % | 2 | 64.68 | % | $Nil | |||||||||||||
100,000 | May 6, 2016 | $ | 0.52 | 0.54 | % | 2 | 63.84 | % | $Nil | |||||||||||||
756,000 | December 11, 2015 | $ | 0.29 | 0.40 | % | 3 | 55.79 | % | $Nil | |||||||||||||
1,445,000 | August 26, 2015 | $ | 0.20 | 0.53 | % | 2 | 58.76 | % | $Nil | |||||||||||||
1,180,000 | January 6, 2015 | $ | 0.37 | 0.56 | % | 2 | 52.37 | % | $Nil |