Shareholders' equity | 22. Shareholders’ equity Common shares and warrants Authorized: The Company is authorized to issue an unlimited number Issuance of units On October 19, 1,014,600 of $ 1.30 1,318,980 . Each unit one of the Company one one additional common 1.75 24 months . The Company of $ 1,095,780 1.08 residual amount of $ 223,200 Shares issued upon exercise of stock options, share During the year 2,440,000 3,482,000 8,146,483 purchase 1,412,799 Nil 1,109,818 12,396,107 respectively. contributed surplus of $ 870,558 364,000 191,414 deal in 2020, were exercised for net proceeds of $ 689,090 . Share redemptions for cancellation In January subject to the 5,000,000 to January 7,500,000 common shares from February 15, 2022, to February 14, 2023. During the year 2022, the no t repurchase any common shares for under no obligation to repurchase its common shares as During the year 840,094 $ 4.96 4,183,617 16,678 . The consideration over the carrying amount of the shares, 3,778,619 The repurchases were made in the normal course of business at market prices through the no obligation to repurchase its common shares as at December Stock options The Company has and consultants to acquire common shares of the Company at a price computed by reference the shares of the The number 5 % ( 2 % for capital over a twelve-month period. The following table sets out the activity in stock options: (1) 1.44 5.48 Grants in 2022 On 150,000 Company, 300,000 $ 3.36 5 ) years. On April 5, 400,000 exercise price of $ 2.96 400,000 10 20 30 and 40 of five ( 5 ) years. On June 2, 2022, 600,000 and 900,000 1,500,000 25 of the day of the grant, 25 25 the date 25 price of $ 3.88 5 ) years. On July 3, 125,000 exercise price of $ 2.14 125,000 10 20 30 and 40 of five ( 5 ) years. Subsequent to 150,000 Company, 500,000 $ 1.03 5 ) years. for an expense amounting to $ 453,204 and there was a shared understanding of the terms and The Company also granted 975,000 of $ 1.03 975,000 10 20 the first anniversary of the 30 40 on the third anniversary of the date 5 ) years. There was no expense accounted for in 2022 relating to Grants in 2021 On 100,000 options have an exercise 3.61 5 ) years. On December 17, 2021, the Company 1,920,000 Company. The stock options have an exercise 3.13 a period of five ( 5 ) years. On October 14, 2021, the 100,000 options have an exercise 5.04 100,000 10 day of the grant, 20 30 of the 40 5 ) years. On June 14, 100,000 exercise price of $ 6.70 100,000 25 25 percent at the 25 25 at the third anniversary of the date of grant and are exercisable 5 ) years. On June 1, 200,000 have an exercise price of 6.59 200,000 25 grant, 25 25 25 5 ) years. On April 6, 2021, the 150,000 100,000 200,000 100,000 the Company. 8.47 250,000 immediately, 200,000 30 35 of the date 35 100,000 will vest 10 20 30 percent at the second anniversary 40 All options mentioned above are exercisable over a period of 5 ) years. The weighted average fair value of stock options granted 2.37 2.99 and $ 2.02 granted was option pricing model based on the following weighted-average The underlying expected volatility was determined by reference to historical features inherent to the stock options granted were incorporated As at December 31, 2022, and consultants for the purchases of one common share (1) 3.96 . As at December 31, 2021, and consultants for the purchases of one common share For 5,538,463 9,762,745 ) recorded in Selling, general and administrative expenses As at December 31, 3,184,866 2,719,354 ) remains to to the grant of stock options. Share purchase warrants The following and outstanding share purchase warrants at December The following and outstanding share purchase warrants at December Weighted Number of average options exercise price $ Balance – December 31, 2020 9,040,000 1.57 Granted 2,970,000 4.55 Exercised (1) (3,482,000) 0.32 Forfeited (125,000) 4.41 Balance, December 31, 2021 8,403,000 3.10 Granted 2,475,000 3.55 Exercised (1) (2,440,000) 0.58 Forfeited (242,500) 4.07 Balance, December 31, 2022 8,195,500 3.96 Years ended December 31, 2022 2021 Number of options granted or recognized 2,475,000 650,000 2,970,000 Exercise price ($) 3.55 3.02 4.55 Fair value of each option under the Black-Scholes pricing ($) 2.37 2.02 2.99 Assumptions under the Black-Scholes model: Fair value of the shares ($) 3.54 3.02 4.52 Risk-free interest rate (%) 2.43 3.38 1.11 Expected volatility (%) 83.17 83.15 83.00 Expected dividend yield — — — Expected life (number of months) 60 60 60 Number of Number of Number of stock stock stock Exercise options options options price Dec 31, 2021 Granted Exercised Forfeitures Dec 31, 2022 vested (1) per option Expiry date $ November 3, 2017 2,400,000 — (2,400,000) — — — 0.58 November 3, 2022 July 3, 2018 300,000 — — — 300,000 300,000 0.51 July 3, 2023 October 29, 2018 40,000 — (40,000) — — — 0.52 October 29, 2023 September 29, 2019 100,000 — — — 100,000 100,000 0.51 September 29, 2024 January 2, 2020 100,000 — — — 100,000 100,000 0.45 January 2, 2025 July 16, 2020 2,243,000 — — (42,500) 2,200,500 1,775,500 4.41 July 16, 2025 October 26, 2020 250,000 — — (200,000) 50,000 37,500 4.00 October 26, 2025 April 6, 2021 550,000 — — — 550,000 410,000 8.47 April 6, 2026 June 1, 2021 200,000 — — — 200,000 100,000 6.59 June 1, 2026 June 14, 2021 100,000 — — — 100,000 50,000 6.70 June 14, 2026 October 14, 2021 100,000 — — — 100,000 30,000 5.04 October 14, 2026 December 17, 2021 1,920,000 — — — 1,920,000 1,920,000 3.13 December 17, 2026 December 30, 2021 100,000 — — — 100,000 30,000 3.61 December 30, 2026 January 3, 2022 — 450,000 — — 450,000 450,000 3.36 January 3, 2027 April 5, 2022 — 400,000 — — 400,000 40,000 2.96 April 5, 2027 June 2, 2022 — 1,500,000 — — 1,500,000 375,000 3.88 June 2, 2027 July 13, 2022 — 125,000 — — 125,000 12,500 2.14 July 13, 2027 8,403,000 2,475,000 (2,440,000) (242,500) 8,195,500 5,730,500 3.96 Number of Number of Number of stock stock stock Exercise options options options price Dec 31, 2020 Granted Exercised Forfeitures Dec 31, 2021 vested per option Expiry date $ November 3, 2017 2,420,000 — (20,000) — 2,400,000 2,400,000 0.58 November 3, 2022 July 3, 2018 300,000 — — — 300,000 300,000 0.51 July 3, 2023 October 29, 2018 70,000 — (30,000) — 40,000 40,000 0.52 October 29, 2023 September 29, 2019 200,000 — (100,000) — 100,000 100,000 0.51 September 29, 2024 January 2, 2020 100,000 — — — 100,000 100,000 0.45 January 2, 2025 July 16, 2020 2,450,000 — (82,000) (125,000) 2,243,000 1,775,500 4.41 July 16, 2025 October 26, 2020 250,000 — — — 250,000 125,000 4.00 October 26, 2025 April 6, 2021 — 550,000 — — 550,000 320,000 8.47 April 6, 2026 June 1, 2021 — 200,000 — — 200,000 50,000 6.59 June 1, 2026 June 14, 2021 — 100,000 — — 100,000 25,000 6.70 June 14, 2026 October 14, 2021 — 100,000 — — 100,000 10,000 5.04 October 14, 2026 December 17, 2021 — 1,920,000 — — 1,920,000 1,920,000 3.13 December 17, 2026 December 30, 2021 — 100,000 — — 100,000 100,000 3.61 December 30, 2026 9,040,000 2,970,000 (3,482,000) (125,000) 8,403,000 7,265,500 3.10 Number of Number of warrants warrants Exercise Dec 31, Dec 31, price per 2021 Issued Exercised Expired 2022 warrant Expiry date Issuance of units – October 19, 2022 — 1,014,600 — — 1,014,600 1.75 Oct 19, 2024 — 1,014,600 — — 1,014,600 1.75 Number of Number of warrants warrants Exercise Dec 31, Dec 31, price per 2020 Issued Exercised Expired 2021 warrant Expiry date $ Issuance of units – September 28, 2018 3,448,276 — (3,448,276) — — 0.58 January 28, 2021 Issuance of units – October 19, 2018 100,000 — (100,000) — — 0.58 February 13, 2021 Issuance of units – May 15, 2019 1,355,500 — (1,355,500) — — 0.85 May 15, 2021 Issuance of units – May 28, 2019 750,000 — (750,000) — — 0.85 May 24, 2021 Issuance of units – June 19, 2019 500,000 — (500,000) — — 0.85 June 19, 2021 Issuance of units – October 25, 2019 225,000 — (225,000) — — 0.75 October 25, 2021 Issuance of units – November 10, 2020 1,677,275 — (1,672,000) (5,275) — 4.5 November 10, 2022 Issuance of warrants – November 10, 2020 — — (95,707) — — 4.5 November 10, 2022 8,056,051 — (8,146,483) (5,275) — |