Share capital and reserves | 10. Share capital and reserves (a) Authorized share capital At December 31, 2023, the authorized share capital comprised an unlimited number of common shares. The common shares do not have a par value. All issued shares are fully paid. (b) Details of private placements and other issues of common shares in 2023, 2022 and 2021 On March 18, 2021, the Company closed a registered direct offering private placement for the purchase and sale of 15,846,154 common shares and common share warrants to purchase up to 7,923,077 common shares at a combined purchase price of US$0.65 per unit for aggregate gross proceeds of US$10.3 million (CAD$12,838,950). The common share warrants will be immediately exercisable, have an exercise price of US$0.80 per share and will expire three years from the date of issuance. Share issue costs included a finder’s fee of $834,532 in cash, and finders’ warrants to purchase up to 435,769 common shares at a price of US$0.80 per common share until March 18, 2024. The fair value of the finders’ warrants was $130,731. In connection with the registered direct offering, the Company also incurred $393,837 in share issue costs. These amounts were recorded as a reduction to share capital. The proceeds of the registered direct offering were allocated $10,467,776 to share capital and $2,371,174 to warrants. Share issue costs of $40,990 was recorded for fees paid related to the Short Form Base Shelf Prospectus filed on February 25, 2021. (c) Warrants The continuity of warrants for the years ended December 31, 2023, 2022 and 2021 are as follows: Schedule of Continuity of Warrants Exercise December 31, December 31, Expiry date price 2022 Issued Exercised Expired 2023 March 27, 2023 $ 0.50 5,489,658 - - (5,489,658 ) - August 6, 2023 $ 0.90 3,100,000 - - (3,100,000 ) - March 18, 2024 USD$ 0.80 7,923,077 - - - 7,923,077 March 18, 2024 USD$ 0.80 435,769 - - - 435,769 May 14, 2024 $ 1.50 500,000 - - - 500,000 Warrants outstanding and exercisable 17,448,504 - - (8,589,658 ) 8,858,846 Weighted average exercise price $ 0.88 - - $ 0.64 $ 1.08 The weighted average remaining life of warrants outstanding at December 31, 2023 was 0.22 0.80 Exercise December 31, December 31, Expiry date price 2021 Issued Exercised Expired 2022 June 7, 2022 $ 1.35 4,720,000 - - (4,720,000 ) - March 27, 2023 $ 0.50 5,489,658 - - - 5,489,658 August 6, 2023 $ 0.90 3,100,000 - - - 3,100,000 March 18, 2024 USD$ 0.80 7,923,077 - - - 7,923,077 March 18, 2024 USD$ 0.80 435,769 - - - 435,769 May 14, 2024 $ 1.50 500,000 - - - 500,000 Warrants outstanding and exercisable 22,168,504 - - (4,720,000 ) 17,448,504 Weighted average exercise price $ 0.95 - - $ 1.35 $ 0.88 The weighted average remaining life of warrants outstanding at December 31, 2022 was 0.80 1.51 Exercise December 31, December 31, Expiry date price 2020 Issued Exercised Expired 2021 June 7, 2022 $ 1.35 4,720,000 - - - 4,720,000 March 27, 2023 $ 0.50 5,489,658 - - - 5,489,658 August 6, 2023 $ 0.90 3,100,000 - - - 3,100,000 March 18, 2024 USD$ 0.80 - 7,923,077 - - 7,923,077 March 18, 2024 USD$ 0.80 - 435,769 435,769 May 14, 2024 $ 1.50 500,000 - - - 500,000 Warrants outstanding and exercisable 13,809,658 8,358,846 - - 22,168,504 Weighted average exercise price $ 0.92 $ 1.00 - - $ 0.95 The weighted average remaining life of warrants outstanding at December 31, 2021 was 1.51 2.08 The weighted average fair value of finders’ warrants granted during the years ended December 31, 2023, 2022 and 2021 calculated using the Black-Scholes option-pricing model at the issue dates, are as follows: Weighted average assumptions used Schedule of -Warrant Fair Value Assumptions Number of Date of issue Fair value Risk free Expected life (in years) Expected Expected 435,769 March 18, 2021 $ 0.30 0.53 3 72.42 $Nil (d) Share purchase option compensation plan The Company’s stock option plan permits the issuance of options up to a maximum of 10 2 1,217,141 The maximum term of all options is five years. The Board of Directors determines the term of the option (to a maximum of five years) and the time during which any option may vest. Options granted to consultants or persons providing investor relations services shall vest in stages with no more than 25 The Company’s stock option plan permits the option holder to exercise cashless by surrendering a portion of the underlying option shares to pay for the exercise price and the corresponding withholding taxes, if applicable. The continuity of stock options for the years ended December 31, 2023, 2022 and 2021 are as follows: Schedule of Share options Expiry date Exercise December 31, Granted Exercised Expired December 31, February 9, 2023 $ 0.97 350,000 - - (350,000 ) - March 3, 2023 $ 0.96 250,000 - - (250,000 ) - March 31, 2023 $ 0.68 1,975,000 - - (1,975,000 ) - May 8, 2023 $ 0.69 100,000 - - (100,000 ) - May 28, 2023 $ 0.65 100,000 - - (100,000 ) - July 8, 2023 $ 0.62 2,420,000 - - (2,420,000 ) - September 18, 2023 $ 0.51 960,000 - - (960,000 ) - March 7, 2027 $ 0.38 1,125,000 - - - 1,125,000 June 10, 2027 $ 0.33 3,640,000 - - - 3,640,000 October 4, 2027 $ 0.30 755,000 - - - 755,000 December 16, 2027 $ 0.33 855,000 - - - 855,000 February 14, 2028 $ 0.30 - 600,000 - - 600,000 April 3, 2028 $ 0.26 - 1,975,000 - - 1,975,000 July 10, 2028 $ 0.16 - 2,520,000 - - 2,520,000 September 19, 2028 $ 0.18 - 1,035,000 - - 1,035,000 Options outstanding and exercisable 12,530,000 6,130,000 - (6,155,000 ) 12,505,000 Weighted average exercise price $ 0.49 $ 0.21 - $ 0.66 $ 0.27 The weighted average remaining life of stock options outstanding at December 31, 2023 was 3.96 2.53 Expiry date Exercise December 31, Granted Exercised Expired December 31, March 4, 2022 $ 0.47 1,125,000 - - (1,125,000 ) - April 30, 2022 $ 0.41 100,000 - - (100,000 ) - April 30, 2022 $ 0.58 220,000 - - (220,000 ) - May 31, 2022 $ 0.62 600,000 - - (600,000 ) - June 9, 2022 $ 0.64 1,980,000 - - (1,980,000 ) - October 3, 2022 $ 1.13 860,000 - - (860,000 ) - December 15, 2022 $ 0.89 900,000 - - (900,000 ) - February 9, 2023 $ 0.97 350,000 - - - 350,000 March 3, 2023 $ 0.96 250,000 - - - 250,000 March 31, 2023 $ 0.68 1,975,000 - - - 1,975,000 May 8, 2023 $ 0.69 100,000 - - - 100,000 May 28, 2023 $ 0.65 100,000 - - - 100,000 July 8, 2023 $ 0.62 2,470,000 - - (50,000 ) 2,420,000 September 18, 2023 $ 0.51 960,000 - - - 960,000 March 7, 2027 $ 0.38 - 1,125,000 - - 1,125,000 June 10, 2027 $ 0.33 - 3,640,000 - - 3,640,000 October 4, 2027 $ 0.30 - 755,000 - - 755,000 December 16, 2027 $ 0.33 - 855,000 - - 855,000 Options outstanding and exercisable 11,990,000 6,375,000 - (5,835,000 ) 12,530,000 Weighted average exercise price $ 0.68 $ 0.34 - $ 0.71 $ 0.49 The weighted average remaining life of stock options outstanding at December 31, 2022 was 2.53 0.98 Expiry date Exercise December 31, Granted Exercised Expired December 31, February 7, 2021 $ 1.11 300,000 - - (300,000 ) - February 7, 2021 $ 0.84 425,000 - (375,000 ) (50,000 ) - March 29, 2021 $ 1.08 400,000 - - (400,000 ) - March 29, 2021 $ 0.90 100,000 - - (100,000 ) - May 6, 2021 $ 0.69 557,000 - (275,000 ) (282,000 ) - July 7, 2021 $ 0.80 1,612,000 - (75,000 ) (1,537,000 ) - August 13, 2021 $ 1.01 150,000 - - (150,000 ) - September 16, 2021 $ 0.90 1,155,000 - - (1,155,000 ) - December 12, 2021 $ 1.00 200,000 - - (200,000 ) - March 4, 2022 $ 0.47 1,125,000 - - - 1,125,000 April 30, 2022 $ 0.41 100,000 - - - 100,000 April 30, 2022 $ 0.58 220,000 - - - 220,000 May 31, 2022 $ 0.62 700,000 - - (100,000 ) 600,000 June 9, 2022 $ 0.64 2,180,000 - - (200,000 ) 1,980,000 October 3, 2022 $ 1.13 1,346,000 - - (486,000 ) 860,000 December 15, 2022 $ 0.89 972,000 - - (72,000 ) 900,000 February 9, 2023 $ 0.97 - 450,000 - (100,000 ) 350,000 March 3, 2023 $ 0.96 - 325,000 - (75,000 ) 250,000 March 31, 2023 $ 0.68 - 1,975,000 - - 1,975,000 May 8, 2023 $ 0.69 - 100,000 - - 100,000 May 28, 2023 $ 0.65 - 100,000 - - 100,000 July 8, 2023 $ 0.62 - 2,470,000 - - 2,470,000 September 18, 2023 $ 0.51 - 960,000 - - 960,000 Options outstanding and exercisable 11,542,000 6,380,000 (725,000 ) (5,207,000 ) 11,990,000 Weighted average exercise price $ 0.80 $ 0.67 $ 0.78 $ 0.90 $ 0.68 The weighted average remaining life of stock options outstanding at December 31, 2021 was 0.98 1.08 The fair value of options granted during the years ended December 31, 2023, 2022 and 2021, calculated using the Black-Scholes option-pricing model at grant date, are as follows: Schedule of share option fair value assumptions Number Date of grant Fair value Risk free Expected Expected Expected 1,035,000 September 19, 2023 $ 0.10 3.96 % 5 71.15 % $Nil 2,520,000 July 10, 2023 $ 0.12 3.81 % 5 70.98 % $Nil 1,975,000 April 3, 2023 $ 0.15 2.87 % 5 68.52 % $Nil 600,000 February 13, 2023 $ 0.18 3.43 % 5 68.61 % $Nil 855,000 December 16, 2022 $ 0.19 3.07 % 5 66.04 % $Nil 755,000 October 4, 2022 $ 0.22 3.42 % 5 82.02 % $Nil 3,640,000 June 10, 2022 $ 0.22 3.38 % 5 82.61 % $Nil 1,125,000 March 7, 2022 $ 0.31 1.65 % 5 85.37 % $Nil 960,000 September 17, 2021 $ 0.23 0.45 % 2 82.96 % $Nil 2,470,000 July 8, 2021 $ 0.25 0.45 % 2 84.98 % $Nil 100,000 May 28, 2021 $ 0.30 0.32 % 2 86.03 % $Nil 100,000 May 7, 2021 $ 0.30 0.33 % 2 86.33 % $Nil 1,975,000 March 31, 2021 $ 0.31 0.22 % 2 85.85 % $Nil 325,000 March 2, 2021 $ 0.43 0.26 % 2 85.48 % $Nil 450,000 February 9, 2021 $ 0.49 0.19 % 2 84.04 % $Nil Total share-based payments expenses as a result of options granted and vested during the year ended December 31, 2023 was $ 810,150 1,478,100 1,870,800 |