EQUITY | 11. EQUITY Common stock The Company has authorized an unlimited no 2,206,014 60:1 reverse stock split During the nine months ended June 30, 2023, the Company announced a warrant exercise incentive program (the “Program”) whereby the Company amended the exercise prices of 1,015,869 12.60 2.86 Incentive Warrant 5 4.50 On June 30, 2023, the Company issued 273,410 common shares at a price of $ 2.86 per share from the exercise of the Eligible Warrants pursuant to the Program for gross proceeds of $ 781,953 (net proceeds of $ 688,092 273,410 62,556 and issued 21,872 warrants as a finders’ fee to its investment bank. The finder’s warrants are on the same terms as the Incentive Warrants. The Incentive Warrants and finder’s warrants were valued at $ 449,005 35,919 using the Black-Scholes option pricing model (assuming a risk-free interest rate of 3.68 %, an expected life of 5 years, annualized volatility of 128.81 % and a dividend rate of 0 %). The repricing of the Eligible Warrants is accounted for as a modification under ASC 815-40-35-14 through 18. The effect of the modification is $ 544,164 4.21 %, an expected life of 3.75 years, annualized volatility of 137.62 % and a dividend rate of 0 %). The Company recognized a deemed dividend of $ 543,234 930 31,305 in connection with the Program. During the year ended September 30, 2022, the Company: a) Completed a non-brokered private placement of 44,117 12.96 16.20 571,760 714,700 25.80 32.40 202,009 34,733 2,680 24,543 0.98 2 153.02 0 800 8,671 b) Completed a brokered private placement of 785,477 9.60 7,540,580 5 12.60 607,170 754,058 78,548 131,560 858,429 2.45 5 134.66 0 159,271 Share-based payments Stock options The Company has a stock option plan (the “Plan”) in place under which it is authorized to grant options to executive officers and directors, employees and consultants. Pursuant to the Plan, the Company may issue aggregate stock options totaling up to 10 10 PERMEX PETROLEUM CORPORATION NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS THREE AND NINE MONTHS ENDED JUNE 30, 2023 (UNAUDITED) 11. EQUITY Share-based payments Stock option transactions are summarized as follows: SCHEDULE OF STOCK OPTION TRANSACTIONS Number Weighted Average Balance, September 30, 2021 37,917 $ 19.51 Granted 55,000 10.51 Cancelled (8,334 ) 17.34 Balance, September 30, 2022 84,583 $ 13.26 Cancelled (3,333 ) 10.66 Balance, June 30, 2023 81,250 $ 13.74 Exercisable at June 30, 2023 81,250 $ 74 The aggregate intrinsic value of options outstanding and exercisable as at June 30, 2023 was $ nil nil The options outstanding as of June 30, 2023 have exercise prices in the range of $ 2.25 22.50 6.91 During the nine months ended June 30, 2023 and 2022, the Company recognized share-based payment expense of $ 318 604,861 nil 185 SCHEDULE OF WEIGHTED AVERAGE ASSUMPTIONS USED IN THE FAIR VALUE 2023 2022 Risk-free interest rate - 1.5 % Expected life of options - 10 Expected annualized volatility - 96.56 % Dividend rate - Nil Weighted average fair value of options granted - $ 10.17 As June 30, 2023, the following stock options were outstanding: SCHEDULE OF STOCK OPTIONS OUTSTANDING Number Exercise Price Issuance Date Expiry Date 22,917 $ 22.50 December 4, 2017 December 4, 2027 5,000 $ 13.50 November 1, 2018 November 1, 2028 5,000 $ 2.25 March 16, 2020 March 16, 2030 48,333 $ 10.80 October 6, 2021 October 6, 2031 81,250 PERMEX PETROLEUM CORPORATION NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS THREE AND NINE MONTHS ENDED JUNE 30, 2023 (UNAUDITED) 11. EQUITY Warrants Warrant transactions are summarized as follows: SCHEDULE OF WARRANTS TRANSACTIONS Number Weighted Balance, September 30, 2021 208,332 $ 9.42 Granted 888,738 12.91 Balance, September 30, 2022 1,097,070 $ 12.12 Exercised (273,410 ) 2.86 Granted 295,282 4.50 Balance, June 30, 2023 1,118,942 9.98 As June 30, 2023, the following warrants were outstanding: SCHEDULE OF WARRANTS OUTSTANDING Number Exercise Price Issuance Date Expiry Date 17,558 $ 24.30 November 4, 2021 November 4, 2023 597,770 $ 12.60 March 29, 2022 March 29, 2027 295,282 $ 4.50 June 30, 2023 June 30, 2028 208,332 $ 9.00 September 30, 2021 September 30, 2031 1,118,942 22,059 202,009 0.98 2 153.02 0 178,509 23,500 152,869 1,066 72,838 The following weighted average assumptions were used for the Black-Scholes valuation of warrants as at June 30, 2023 and September 30, 2022: SCHEDULE OF VALUATION OF WARRANTS June 30, September 30, Risk-free interest rate 4.58 % 3.79 % Expected life of options 0.33 1 Expected annualized volatility 73.12 % 135.59 % Dividend rate Nil Nil Weighted average fair value of options granted $ 0.00 $ 1.46 | 12. EQUITY Common stock The Company has authorized an unlimited no 1,932,604 1,103,010 During the year ended September 30, 2022, the Company: a) Completed a non-brokered private placement of 44,117 12.96 16.20 571,760 714,700 25.80 32.40 202,009 34,733 2,680 24,543 0.98 2 153.02 0 800 8,671 of loss and comprehensive loss. b) Completed a brokered private placement of 785,477 9.60 7,540,580 5 12.60 607,170 754,058 78,548 131,560 858,429 2.45 5 134.66 0 During the year ended September 30, 2021, the Company: a) Issued 19,271 54,958 b) Issued 416,666 2,468,750 Share-based payments Stock options The Company has a stock option plan (the “Plan”) in place under which it is authorized to grant options to executive officers and directors, employees and consultants. Pursuant to the Plan, the Company may issue aggregate stock options totaling up to 10 10 PERMEX PETROLEUM CORPORATION NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2022 AND 2021 12. EQUITY Share-based payments Stock option transactions are summarized as follows: SCHEDULE OF STOCK OPTION TRANSACTIONS Number Weighted Balance, September 30, 2020 39,003 $ 18.75 Cancelled (1,086 ) 23.70 Balance, September 30, 2021 37,917 $ 19.51 Granted 55,000 10.51 Cancelled (8,334 ) 17.34 Balance, September 30, 2022 84,583 $ 13.26 Exercisable at September 30, 2022 83,333 $ 13.42 The aggregate intrinsic value of options outstanding and exercisable as at September 30, 2022 was $ nil nil The options outstanding as of September 30, 2022 have exercise prices in the range of $ 2.19 21.90 7.72 no During the years ended September 30, 2022 and 2021, the Company recognized share-based payment expense of $ 546,335 2,870 SCHEDULE OF WEIGHTED AVERAGE ASSUMPTIONS USED IN THE FAIR VALUE 2022 2021 Risk-free interest rate 1.50 % - Expected life of options 10 - Expected annualized volatility 96.56 % - Dividend rate Nil - Weighted average fair value of options granted $ 10.17 $ - PERMEX PETROLEUM CORPORATION NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2022 AND 2021 12. EQUITY Share-based payments As September 30, 2022, the following stock options were outstanding: SCHEDULE OF STOCK OPTIONS OUTSTANDING Number Exercise Price Expiry Date 27,917 $ 21.90 December 4, 2027 5,000 $ 13.14 November 1, 2028 5,000 $ 2.19 March 16, 2030 51,666 $ 10.51 October 6, 2031 84,583 Warrants Warrant transactions are summarized as follows: SCHEDULE OF WARRANTS TRANSACTIONS Number Weighted Balance, September 30, 2020 80,087 $ 12.77 Granted 208,333 9.48 Warrants expired (80,087 ) 13.46 Balance, September 30, 2021 208,333 $ 9.42 Granted 888,763 12.91 Balance, September 30, 2022 1,097,096 $ 12.12 As September 30, 2022, the following warrants were outstanding: SCHEDULE OF WARRANTS OUTSTANDING Number Exercise Price Expiry Date 24,739 $ 23.65 November 4, 2023 864,024 $ 12.60 March 29, 2027 208,333 $ 8.76 October 1, 2031 1,097,096 22,059 202,009 0.98% 2 153.02% 0% 178,509 The following weighted average assumptions were used for the Black-Scholes valuation of warrants as at September 30, 2022 and November 4, 2021: SCHEDULE OF VALUATION OF WARRANTS September 30,2022 November 4, 2021 Risk-free interest rate 3.79 % 0.98 % Expected life of options 1 2 Expected annualized volatility 135.59 % 153.02 % Dividend rate Nil Nil Weighted average fair value of options granted $ 1.46 $ 11.45 PERMEX PETROLEUM CORPORATION NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2022 AND 2021 |