7. Share Purchase Warrants | Share Purchase Warrants The following table summarizes the continuity of share purchase warrants: Number of warrants Weighted average exercise price (US$) Balance, March 31, 2014 500,000 0.50 Issued, June 25, 2014 694,414 1.00 Issued, December 11, 2014 305,000 1.25 Issued, March 17, 2015 81,670 1.25 Balance, March 31, 2015 1,581,084 0.90 Exercised, June 10, 2015 (184,500) 0.50 Exercised, August 15, 2015 (5,000) 0.50 Issued, July 15, 2015 94,750 1.00 Issued, September 1, 2015 1,460,572 1.00 Expired, September 2, 2015 (310,500) 0.50 Balance, March 31, 2016 2,636,406 1.04 During the year ended March 31, 2016, the Company issued the following tranches of warrants relating to private placements (refer to Note 6b) in the year: a) On July 15, 2015, 94,750 warrants were issued with an exercise price of $1.00 and a three year term ending September 1, 2018 to holders of the September 3, 2013 warrants who had exercised a total of 189,500 warrants during the six months ended September 30, 2015 prior to the expiry date of September 2, 2015. These warrant holders each received a half warrant for each full warrant they exercised. These warrants were valued at $18,255 using the Black Scholes method criteria as below. b) On September 1, 2015, 1,362,332 warrants were issued with an exercise price of $1.00 and a three year term ending September 1, 2018 to the parties participating in the $0.25 private placement for common shares (the $0.25 PP) in the quarter (see Note 6b). Each subscriber to the private placement received a half warrant for each common share they subscribed for. These warrants were valued at $262,470 using the Black Scholes method criteria as below. c) On September 1, 2015, 80,740 warrants were issued with an exercise price of $1.00 and a three year term ending September 1, 2018 to the parties participating in the $0.50 private placement for common shares (the $0.50 PP) in the quarter (see Note 6b). Each subscriber to the private placement received a half warrant for each common share they subscribed for. These warrants were valued at $15,566 using the Black Scholes method criteria as below. d) On September 1, 2015, 17,500 finders warrants were issued with an exercise price of $1.00 and a three year term ending September 1, 2018 to an arms-length third party assisting in the $0.25 PP (see Note 6b). These warrants were valued at $3,372 using the Black Scholes method criteria as below. Each of the warrant issuances above were valued using the Black Scholes method, which included the dividend yield as nil, risk-free interest rate of 1.07%, expected volatility of 70.42%, and expected term of 3 years. 7. Share Purchase Warrants - Continued During the year ended March 31, 2015, the Company issued the following tranches of warrants relating to private placements (refer to Note 6b) in the year: e) On June 25, 2014, 561,414 warrants were issued with an exercise price of $1.00 and a two year term ending June 18, 2016. On March 17, 2015, the term was extended two years to June 18, 2018. The extended warrants were valued at $150,659 using the Black Scholes method, which included a dividend yield of nil, risk-free interest rate of 1.07%, expected volatility of 107.0%, and expected term of 3.3 years. f) On June 25, 2014, 133,000 financing warrants were issued with an exercise price of $1.00 and a two year term ending June 18, 2016. On March 17, 2015, the term was extended two years to June 18, 2018. The warrants were valued at $103,356 using the Black Scholes method, which included a dividend yield of nil, risk-free interest rate of 0.47%, expected volatility of 111.0%, and expected term of 2 years. No amount was recorded relating to the extension. g) On December 11, 2014, 326,670 warrants were issued with an exercise price of $1.25 and a three year term ending December 10, 2017. On March 17, 2015, the term was extended one year to December 10, 2018. The extended warrants were valued at $112,452 using the Black Scholes method, which included a dividend yield of nil, risk-free interest rate of 1.32%, expected volatility of 168%, and expected term of 3.7 years. h) On December 11, 2014, 60,000 financing warrants were issued with an exercise price of $1.25 and a three year term ending December 10, 2017. On March 17, 2015, the term was extended one year to December 10, 2018. The warrants were valued at $38,074 using the Black Scholes method, which included a dividend yield of nil, risk-free interest rate of 1.10%, expected volatility of 96.4%, and expected term of 4 years. No amount was recorded relating to the extension. As at March 31, 2016, the following share purchase warrants were outstanding: Number of warrants outstanding Exercise price (US$) Expiry date 694,414 1.00 June 24, 2018 386,670 1.25 December 10, 2018 1,555,322 1.00 September 1, 2018 2,636,406 |