SHARE OPTIONS AND WARRANTS | 14. SHARE OPTIONS AND WARRANTS Options The Company operates share-based payment arrangements to remunerate Directors and key employees in the form of a share option scheme. It also issues options in lieu of fees to key suppliers and collaborators. The exercise price of the option is normally equal to the market price of an ordinary share in the Company at the date of grant. SCHEDULE OF OPTIONS OUTSTANDING AND WEIGHTED AVERAGE EXERCISE PRICE 2022 2021 Options Weighted Options Weighted Outstanding at 1 April 60,750,000 6.90 19,500,000 5.58 Granted 28,150,000 8.41 42,250,000 7.31 Forfeited (16,500,000 ) 5.91 (750,000 ) 6.21 Exercised - - (250,000 ) 6.21 Outstanding at 31 March 72,400,000 7.49 60,750,000 6.90 Exercisable at 31 March 14,437,500 7.36 9,250,000 6.21 2020 Weighted Options Outstanding at 1 April 5.58 23,000,000 Granted - - Forfeited (5.58 ) (3,500,000 ) Exercised - - Outstanding at 31 March 5.58 19,500,000 Exercisable at 31 March 5.58 4,875,000 During the year ending 31 March 2022, no 250,000 The total outstanding fair value charge of the share option instruments is deemed to be approximately $ 2,072,515 2,682,050 1,718,727 545,582 19,149 The weighted average contractual life of options outstanding at March 31, 2022 is 7.77 8.07 Share options outstanding at the end of the year have the following expiry dates and exercise prices: SCHEDULE OF SHARE OPTIONS OUTSTANDING EXPIRY DATES AND EXERCISE PRICES Grant Date Expiry Date Exercise Price Share Options as at 31 March 2022 6 July 2018 6 July 2025 4.5p 2,000 20 August 2020 19 August 2028 15.5p 750 6 January 2021 5 January 2031 5p 40,000 12 January 2021 11 January 2031 7.9p 1,500 15 April 2021 15 April 2031 7.88p 5,000 31 August 2021 31 August 2031 4.9p 14,400 31 January 2022 30 January 2032 8.0p 8,750 Total 72,400 Fair value of options granted The Directors have used the Black-Scholes option pricing model to estimate the fair value of most of the options applying the assumptions below. Historical volatility relies in part on the historical volatility of a group of peer companies that management believes is generally comparable to the Company. The Company has not paid any dividends on share capital since its inception and does not anticipate paying dividends on its share capital in the foreseeable future. The Company has estimated a forfeiture rate of zero. The model inputs for options granted during the year ended 31 March 2022 valued under the Black Scholes Valuation model are: SCHEDULE OF SHARE BASED PAYMENT AWARD MODEL INPUTS OPTIONS GRANTED Grant Date 15 April 2021 31 August 2021 31 January 2022 Grant date share price 7.7 p 4.9 p 4.8 p Exercise share price 7.9 p 4.9 p 8.0 p Vesting periods 25% each year 25% each year 1.25m options vest 33% each year and 7.5m options have developmental milestone performance conditions Risk free rate 0.35 % 0.30 % 0.97 % Expected volatility 80.20 % 77.7 % 83.0 % Option life 5 5 5 The model inputs for options granted during the year ended 31 March 2021 valued under the Black Scholes Valuation model included: 20 August 2020 6 January 2021 12 January Grant date share price 15.5 p 0.8 p 0.79 p Exercise share price 15.5 p 0.5 p 0.79 p Vesting periods 25% each year 25% each year 33% in 6 months and 67% in 1 year Risk free rate 0.15 % -0.01 % 0.4 0.6 % Expected volatility 77.4 % 77.5 % 66.7 83.7 % Expected option life 5 5 6 1 Warrants As part of the acquisition of the OK-101 project, the underlying scientific founders of the OK-101 Project (inukshuk Holdings), who will continue to be involved in the development of the Project, received 35,000,000 4.5 17 July 2023 In May 2019, warrants were granted over 36,363,636 1.35 In March 2020, warrants were granted over 40,000,000 0.55 0.012 39,400,000 In March 2020, warrants were granted over 35,825,130 0.55 In April 2020, warrants were granted over 36,174,870 0.55 In May 2020, warrants were granted over 909,090 2.75 In July 2020, warrants were granted over 750,000 14 In May 2021, warrants were granted over 76,605,760 0.4 39,605,760 37,000,000 0.012 36,445,000 In February 2022, warrants were granted over 165,176,000 0.4 165,176,000 0.012 162,698,360 In summary, during the year, 147,969,396 1,045,332 147,969,396 242,716,000 238,543,360 SCHEDULE OF WARRANTS OUTSTANDING AND WEIGHTED AVERAGE EXERCISE PRICE 31 March 2022 31 March 2021 Warrants Weighted Average exercise price (cents) Warrants Weighted Average exercise price (cents) Outstanding at 1 April 185,022,726 2.1 147,188,766 2.1 Granted 241,781,760 0.5 37,833,960 1.2 Exercised (390,145,396 ) 0.7 - - Outstanding at 31 March 36,659,090 6.11 185,022,726 2.1 Exercisable at 31 March 1,659,090 10.30 149,568,181 1.1 The Directors have estimated the fair value of the warrants in services provided using the Black-Scholes valuation model based on the assumptions below. The model inputs for warrants granted during the year ended 31 March 2022 valued under the Black Scholes Valuation model included: SCHEDULE OF INPUTS FOR WARRANTS GRANTED 29 May 2020 Grant date share price 1.75 p Exercise share price 0.4 p Risk free rate 0.25 % Expected volatility 79.6 % Expected life 3 The Directors have estimated the fair value of the warrants in services provided during the year ending 31 March 2021 using the Black-Scholes valuation model based on the assumptions below. SCHEDULE OF FAIR VALUE OF WARRANTS IN SERVICES July 2020 May 2020 April 2020 Grant date share price 8.3p 2.8p 1.8p Exercise share price 14p 2.8p 0.5p Vesting periods Fully vested 50% of these warrants shall only vest if the 5-day VWAP of the Company exceeds a 100% premium to the Exercise Price, and the remainder shall only vest if the 5-day VWAP of the Company exceeds a 200% premium to the Exercise Price (conditions have been met) Fully vested Risk free rate 0.68% 0.95% 0.22% Expected volatility 88.1% 79.6% 82.4% Expected life 2 3 5 The remaining fair value of the warrant instruments is deemed to be approximately $ 43,348 108,873 61,721 81,914 |