SHARE CAPITAL | 12. SHARE CAPITAL a) Authorized Share Capital On March 1, 2019, the Company changed its share structure with a Directors’ resolution to replace Class – A voting shares with Common voting Shares, and to eliminate Class-B non-voting shares (where nil were issued), and created a new series of Preferred shares with no par value and unlimited number of shares. Holders of Preferred shares shall be entitled to receive distribution ahead of holders of Common shares. In addition, Preferred shareholders are also entitled to a fixed premium (if specifically provided in the special rights and restrictions attached to a specific series of Preferred shares), prior to any distributions to holders of Common shares in the event of dissolution, liquidation or winding-up of the Company. b) Issued Share Capital The Company had the following common share transactions during the year ended December 31, 2020: ● On May 2, 2020, the Company declared and issued 86,739 3.37 4.75 412,008 0.71 1.00 ● On May 10, 2020, the Company declared and issued 48,791 3.42 4.75 231,758 0.72 1.00 ● On November 2, 2020, the Company declared and issued 86,739 3.56 4.75 412,008 0.75 1.00 ● On November 10, 2020, the Company declared and issued 48,791 3.66 4.75 231,758 0.77 1.00 ● During the year ended December 31, 2020, 365,113 1,734,285 2.38 0.50 ● At various times during the year ended December 31, 2020, the Company issued 100,237 476,126 The Company had the following common share transactions during the year ended December 31, 2021: ● On March 29, 2021, the Company issued 30,000 179,700 ● On May 10, 2021, the Company declared, and on May 11, 2021 issued, 86,739 ● On May 10, 2021, the Company declared, and on May 11, 2021 issued, 48,791 ● On May 27, 2021, the Company issued to consultants a total of 7,237 ● On May 27, 2021, the Company issued 820,029 1,113,701 ● On May 28, 2021, the Company’s officers opted to receive a total of 98,356 ● On June 24, 2021, the Company issued to a consultant working with the senior secured debentures holders, a total of 10,000 ● On July 12, 2021, the Company completed its IPO whereby it sold a total of 3,127,998 5.00 15,639,990 14,388,791 1,251,199 ● On July 12, 2021, with the closing of the IPO, 2,258,826 ● On July 13, 2021, the Company declared and issued, 53,474 ● On July 13, 2021, the Company issued to consultants a total of 15,000 ● On July 15, 2021, the Company issued 39,800 39,800 6 ● On July 28, 2021, 93,938 three years 3.99 ● On September 01, 2021, the Company issued to Directors 19,992 ● On October 1, 2021, the company issued 36,379 ● On October 1, 2021, the Company issued to a consultant 3,188 ● On October 27, 2021, the Company issued 36,275 93,938 ● On November 27, 2021, the Company issued 7,018 7,018 1.30 1.66 ● On December 31, 2021, the Company issued 35,979 c) Stock Options The Company has adopted a stock option plan (the “Plan”) for its directors, officers, employees and consultants to acquire common shares of the Company. The terms and conditions of the stock options are determined by the Board of Directors. On May 28, 2019, at the Company’s annual general meeting, shareholders approved an amendment to the Stock Option Plan to increase the number of authorized shares subject to the stock option plan to 15 For the year ended December 31, 2021, the Company recorded aggregate share-based compensation expense of $ 796,141 571,210 As of December 31, 2021, 717,019 1,450,918 5.63 7.14 2.01 2.56 280,938 1,161,726 The amounts recognized as share-based payments and stock options are included in share-based compensation on the Statement of Loss and Comprehensive Loss. As of December 31, 2021, there was $ 634,626 275,150 3 years 2 years The following summarizes stock option activity during the years ended December 31, 2021 and 2020: SCHEDULE OF STOCK OPTION ACTIVITY Number of Options* Weighted Average Exercise Price* Weighted Average Remaining Life (years) Balance at December 31, 2019 1,106,711 $ 1.35 4.98 Granted 387,760 $ 3.73 5.46 Forfeited (25,132 ) $ 1.31 - Cancelled (18,421 ) $ 1.31 - Balance at December 31, 2020 1,450,918 $ 2.01 4.38 Granted 509,788 $ 7.00 4.47 Exercised (1,120,719 ) 3.23 - Forfeited (28,947 ) $ 4.75 - Cancelled (94,021 ) $ 6.70 - Balance at December 31, 2021 717,019 $ 5.84 4.48 * reflects the 1:4.75 reverse stock split The Company’s outstanding and exercisable stock options at December 31, 2021 were: SCHEDULE OF OUTSTANDING AND EXERCISABLE STOCK OPTIONS Outstanding Options* Exercisable Options* Expiry Date Number Weighted Average Remaining Life (years) Weighted Average Exercise Price Weighted Average Exercise Price Number Weighted Average Exercise Price CAD $ $ $ January 31, 2026 921 4.09 4.75 3.75 921 3.75 June 30, 2026 255,594 4.50 4.75 3.75 211,993 3.75 May 31, 2026 355,775 4.42 8.87 7.00 59,296 7.00 July 15, 2026 55,445 4.54 8.87 7.00 4,620 7.00 September 30, 2026 49,284 4.75 8.87 7.00 4,108 7.00 Total Share Options 717,019 4.48 7.40 5.84 280,938 4.53 * reflects the 1:4.75 reverse stock split Stock-based compensation expense recognized is based on options expected to vest, the fair value of each employee option grant during the years ended December 31, 2021 and 2020 was estimated on the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions: SCHEDULE OF WEIGHTED AVERAGE ASSUMPTIONS December 31, 2021 December 31, 2020 Expected volatility 80.00 % 79.60 % Expected term (in years) 3.31 3.44 Risk-free interest rate 0.92 % 0.45 % Fair value of options $ 2.59 $ 1.90 d) Warrants The Company’s outstanding warrants as of December 31, 2021 were: SCHEDULE OF OUTSTANDING WARRANTS Number of warrants* Weighted average exercise price* Weighted average exercise price* Expiry Date CAD $ Outstanding, December 31, 2019 3,398,996 7.70 6.05 Exercised during quarter 4, 2020 (365,112 ) 2.38 1.87 December 21, 2021 Expired during quarter 4, 2020 (63,157 ) 2.38 1.87 October 15, 2021 Expired during quarter 4, 2020 (163,610 ) 2.38 1.87 December 21, 2021 Expired during quarter 4, 2020 (33,684 ) 1.66 1.30 December 31, 2021 Expired during quarter 4, 2020 (210,526 ) 2.38 1.87 January 16, 2022 Expired during quarter 4, 2020 (16,842 ) 1.66 1.30 January 21, 2022 Outstanding, December 31, 2020 2,546,065 9.50 7.46 Granted during quarter 3, 2021 3,263,997 7.48 6.00 July 12, 2024 Granted during quarter 3, 2021 93,938 4.98 3.99 July 28, 2024 Exercised during quarter 3, 2021 (39,800 ) 7.48 6.00 July 12, 2024 Exercised during quarter 4, 2021 (93,938 ) 4.98 3.99 July 28, 2024 Outstanding, December 31, 2021 5,770,262 7.49 5.91 * reflects the 1:4.75 reverse stock split ** pursuant to the terms of the warrants, the warrants were accelerated to expire on October 10, 2020 due to occurrence of an acceleration event. Accordingly, any unexercised warrants were terminated. ** pursuant to the terms of the warrants, the warrants were accelerated to expire on October 10, 2020 due to occurrence of an acceleration event. Accordingly, any unexercised warrants were terminated. |