12. | Reserves |
(a) | Stock Options |
| | December 31, 2017 | | December 31, 2016 | | ||||||||
| | Number of Options | | Weighted Average Exercise Price | | Number of Options | | Weighted Average Exercise Price | | ||||
Outstanding, beginning of year | | | 5,850,000 | | $ | 0.36 | | | 973,800 | | $ | 0.55 | |
Expired | | | (650,000) | | | 0.46 | | | (323,800) | | | 0.72 | |
Granted | | | - | | | - | | | 5,200,000 | | | 0.35 | |
Outstanding, end of year | | | 5,200,000 | | $ | 0.35 | | | 5,850,000 | | $ | 0.36 | |
| | Options Outstanding | | Options Exercisable | | ||||||||
Expiry Date | | | | | | Number of Options | | Weighted Average Exercise Price | | ||||
August 10, 2021 | | | 5,200,000 | | $ | 0.35 | | | 3,900,000 | | $ | 0.35 | |
| | | 5,200,000 | | $ | 0.35 | | | 3,900,000 | | $ | 0.35 | |
Year of Grant | | Year ended December 31, 2016 | | |
Dividend Yield | | | 0% | |
Risk free interest rate | | | 0.54% | |
Expected life | | | 2.6 to 3.5 years | |
Expected volatility (1) | | | 92% to 97% | |
Weighted average grant date fair value of the options granted | | | $0.19 | |
(b) | Restricted Share Units (“RSUs”) and Deferred Share Units (“DSUs”) |
| | Number of DSUs | | Weighted average grant date fair value | | Number of RSUs | | Weighted average grant date fair value | | ||||
Outstanding, December 31, 2015 | | | 276,340 | | $ | 0.09 | | | 3,650,000 | | $ | 0.11 | |
Redeemed | | | (190,970) | | | 0.13 | | | - | | | - | |
Granted | | | 376,034 | | | 0.24 | | | 1,900,000 | | | 0.33 | |
Outstanding, December 31, 2016 | | | 461,404 | | | 0.20 | | | 5,550,000 | | | 0.19 | |
Granted | | | 662,440 | | | 0.19 | | | - | | | - | |
Outstanding, December 31, 2017 | | | 1,123,844 | | $ | 0.19 | | | 5,550,000 | | $ | 0.19 | |
(c) | Share Purchase Warrants |
| | December 31, 2017 | | December 31, 2016 | | ||||||||
| | Number of Warrants | | Weighted Average Exercise Price | | Number of Warrants | | Weighted Average Exercise Price | | ||||
Outstanding, beginning of year | | | 16,734,000 | | $ | 0.46 | | | 16,908,360 | | $ | 0.48 | |
Exercised | | | - | | | - | | | (406,200) | | | 0.35 | |
Expired | | | (14,286,000) | | | 0.50 | | | (2,216,160) | | | 0.35 | |
Issued | | | - | | | - | | | 2,448,000 | | | 0.25 | |
Outstanding, end of period | | | 2,448,000 | | $ | 0.25 | | | 16,734,000 | | $ | 0.46 | |
| | Warrants Outstanding and Exercisable | | ||||
Expiry Date | | Number of Warrants | | Weighted Average Exercise Price | | ||
July 7, 2018 | | | 2448000 | | | 0.25 | |
| | $ | 2,448,000 | | $ | 0.25 | |
Year of Grant | | Year ended December 31, 2016 | | |
Dividend Yield | | | 0 | % |
Risk free interest rate | | | 0.47 | % |
Expected life | | | 2 years | |
Expected volatility (1) | | | 109 | % |
Weighted average grant date fair value of the warrants issued | | | $0.18 | |
(d) | Summary |
| | Share Options and Units | | Warrants | | Unexercised Share Options, Units and Warrants | | Normal Course Issuer Bid | | Total | | |||||
Balance, December 31, 2015 | | $ | 234 | | $ | 1,722 | | $ | 11,834 | | $ | 604 | | $ | 14,394 | |
Deferred share units exercised | | | (24) | | | - | | | - | | | - | | | (24) | |
Share-based compensation | | | 1,104 | | | - | | | - | | | - | | | 1,104 | |
Stock options expired | | | (114) | | | - | | | 114 | | | - | | | - | |
Warrants exercised | | | - | | | (41) | | | - | | | - | | | (41) | |
Warrants expired | | | - | | | (226) | | | 226 | | | - | | | - | |
Warrants issued | | | - | | | 440 | | | - | | | - | | | 440 | |
Balance, December 31, 2016 | | | 1,200 | | | 1,895 | | | 12,174 | | | 604 | | | 15,873 | |
Share-based compensation | | | 842 | | | - | | | - | | | - | | | 842 | |
Stock options expired | | | (143) | | | - | | | 143 | | | - | | | - | |
Warrants expired | | | - | | | (1,456) | | | 1,456 | | | - | | | - | |
Balance, December 31, 2017 | | $ | 1,899 | | $ | 439 | | $ | 13,773 | | $ | 604 | | $ | 16,715 | |