Share Capital | 8. Share Capital The Company had the following transactions in share capital: Nine Months Ended June 30, June 30, 2015 2014 Number of common shares issued 126,800 6,475,820 Proceeds from exercise of warrants and broker units $ 938 $ 2,587,014 Transfer to common shares on exercise of warrants and broker units 426 5,308,382 Proceeds from exercise of options 27,781 376,148 Transfer to common shares on exercise of options 27,619 341,594 Share-based compensation 244,781 770,777 Performance shares There were 10,000,000 At June 30, 2015, there are 3,838,383 Black-Scholes option valuation model The Company uses the Black-Scholes option valuation model to determine the fair value of warrants, broker units and stock options. Option valuation models require the input of highly subjective assumptions including the expected price volatility. The Company has used historical volatility to estimate the volatility of the share price. Changes in the subjective input assumptions can materially affect the fair value estimates, and therefore the existing models do not necessarily provide a reliable single measure of the fair value of the Company's warrants, broker units and stock options. Warrants A summary of the Company's warrants activity is as follows: Number of Warrants Weighted Average Exercise Price Balance - September 30, 2014 10,545,312 $ 1.01 CDN $ Exercised (600 ) 0.75 CDN $ Expired (278,700 ) 1.25 CDN $ Balance - June 30, 2015 10,266,012 $ 1.13 CDN $ The weighted average contractual life remaining on the outstanding warrants at June 30, 2015 is .84 The following table summarizes information about the outstanding warrants at June 30, 2015: Exercise Price Number of Expiry Date CDN$ 0.40 4,000,000 October 25, 2015 CDN$ 0.40 278,400 January 4, 2016 $ 1.35 4,701,902 September 9, 2016 $ 1.05 200,000 September 9, 2016 Broker warrants $ 1.35 952,377 September 20, 2016 $ 1.05 133,333 September 20, 2016 Broker warrants 10,266,012 Warrant liability Equity offerings conducted by the Company in prior years included the issuance of warrants with exercise prices denominated in Canadian dollars. The Company's functional currency is the U.S. dollar. As a result of having exercise prices denominated in other than the Company's functional currency, these warrants meet the definition of derivatives and are therefore classified as derivative liabilities measured at fair value with adjustments to fair value recognized through the consolidated statements of operations. As these warrants are exercised, the fair value of the recorded warrant liability on date of exercise is included in common shares along with the proceeds from the exercise. If these warrants expire, the related decrease in warrant liability is recognized in profit or loss, as part of the change in fair value of warrant liability. There is no cash flow impact as a result of this accounting treatment. The fair value of the warrants is determined using the Black-Scholes option valuation model at the end of each reporting period. Upon exercise of the warrants, the fair value of warrants included in derivative liabilities is reclassified to equity. The fair value of warrants exercised during the nine months ended June 30, 2015 and 2014 was determined using the Black-Scholes option valuation model, using the following weighted average assumptions: Nine Months Ended June 30, 2015 June 30, 2014 Risk free interest rate 1.12 % 1.07 % Expected life (years) 0.01 0.29 Expected share price volatility 97 % 106 % There were no Broker units The Company granted broker units as finders' fees in conjunction with equity offerings in prior years. Broker units are fully vested when granted and allow the holders to purchase equity units. A unit consists of one one one A summary of broker units activity is as follows: Number of Units Weighted Average Exercise Price Balance - September 30, 2014 467,200 $ 0.25 CDN $ Exercised (1,200 ) 0.50 CDN $ Balance - June 30, 2015 466,000 $ 0.25 CDN $ The weighted average contractual life remaining on the outstanding broker units is 0.35 The following table summarizes information about the outstanding broker units at June 30, 2015: Exercise Price Number of Expiry Date CDN$ 0.25 400,000 October 25, 2015 CDN$ 0.25 66,000 January 4, 2016 466,000 The outstanding broker units at June 30, 2015 include one There were no Options The Company has a 2013 fixed stock option plan (the Plan) administered by the Board of Directors, who have the discretion to grant up to an aggregate of 10,000,000 (a) One (b) One 12 (c) One 18 Stock options granted to investor relations consultants vest over a period of not less than 12 25 three 25 three Options have been granted under the Plan allowing the holders to purchase common shares of the Company as follows: Number of Options Weighted Average Exercise Price Balance - September 30, 2014 5,885,533 $ 0.62 CDN $ Granted 165,000 1.33 CDN $ Exercised (125,000 ) 0.25 CDN $ Balance - June 30, 2015 5,925,533 $ 0.67 CDN $ The weighted average contractual life remaining on the outstanding options is 3.48 The following table summarizes information about the options under the Plan outstanding and exercisable at June 30, 2015: Exercise Price Number of Exercisable at Expiry Date CDN$ 0.28 1,645,000 1,645,000 April 9, 2017 CDN$ 0.25 55,000 55,000 May 17, 2017 CDN$ 0.28 20,000 20,000 June 28, 2017 CDN$ 0.28 70,000 70,000 July 13, 2017 CDN$ 0.64 70,000 70,000 October 25, 2017 CDN$ 1.00 60,000 60,000 February 10, 2018 CDN$ 0.65 848,600 848,600 August 8, 2018 CDN$ 0.50 5,000 5,000 September 26, 2018 CDN$ 1.87 100,000 100,000 November 7, 2018 CDN$ 0.40 70,000 70,000 December 22, 2018 CDN$ 0.42 853,600 853,600 April 13, 2019 CDN$ 0.29 90,000 90,000 June 18, 2019 CDN$ 0.37 150,000 150,000 August 9, 2019 CDN$ 0.37 150,000 150,000 August 16, 2019 CDN$ 0.25 8,333 8,333 October 23, 2019 CDN$ 0.25 215,000 215,000 December 19, 2019 CDN$ 0.58 560,000 560,000 May 14, 2020 CDN$ 0.58 100,000 100,000 May 23, 2020 $ 1.83 495,000 495,000 November 1, 2020 $ 1.84 100,000 100,000 November 15, 2020 CDN$ 0.94 95,000 63,333 June 27, 2021 CDN$ 1.52 115,000 38,333 November 12, 2021 CDN$ 0.89 50,000 16,667 June 10, 2022 5,925,533 5,783,866 The estimated fair value of the stock options granted during the nine months ended June 30, 2015 and 2014 was determined using a Black-Scholes option valuation model with the following weighted average assumptions. Nine Months Ended June 30, 2015 June 30, 2014 Risk free interest rate 1.65 % 2.01 % Expected life (years) 7.00 6.75 Expected share price volatility 115 % 120 % Expected dividend yield 0 % 0 % The weighted average fair value of stock options awarded during the nine months ended June 30, 2015 and 2014 was CDN$ 1.17 1.51 As of June 30, 2015, the Company had approximately $ 66,000 1.51 The intrinsic value of the options exercised during the nine months ended June 30, 2015 and 2014 was CDN$ 1.15 1.32 0.27 |