Shareholders' Equity (Tables)
|
12 Months Ended |
Dec. 31, 2024 |
|---|
| Shareholders' Equity |
|
| Schedule of significant assumptions determining the fair value of the warrant liability |
The fair value of the Debt Modification Warrants upon issuance was determined using the Black-Scholes option pricing model with the following assumptions:
|
|
|
|
Exercise price |
|
$ |
0.07084 |
Expected dividend yield |
|
|
0% |
Risk free interest rate |
|
|
3.94% |
Expected life in years |
|
|
7.0 years |
Expected volatility |
|
|
84.00% |
|
| Schedule of warrants that remain outstanding |
The following table summarizes the warrants that remain outstanding as of December 31, 2024:
|
|
|
|
|
|
|
|
|
|
|
|
Exercise |
|
|
Number of |
|
|
Security issued |
|
|
Price (CAD$) |
|
|
Warrants |
|
Expiration Date |
Debt modification warrants |
|
|
0.09 |
|
|
91,999,901 |
|
February 15, 2030 |
|
|
|
|
|
|
91,999,901 |
|
|
|
| Schedule of warrants outstanding |
A rollforward of warrant activity is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
Number of |
|
|
Average |
Warrants |
|
|
Warrants |
|
|
Exercise Price |
Balance as of December 31, 2022 |
|
|
9,545,691 |
|
|
CAD$ 1.01 |
Issued |
|
|
91,999,901 |
|
|
CAD$ 0.09 |
Expired |
|
|
(500,000) |
|
|
CAD$ 0.33 |
Balance as of December 31, 2023 |
|
|
101,045,592 |
|
|
CAD$ 0.18 |
Expired |
|
|
(9,045,691) |
|
|
CAD$ 1.05 |
Balance as of December 31, 2024 |
|
|
91,999,901 |
|
|
CAD$ 0.09 |
|
| Summary of Restricted Stock Units outstanding |
A summary of the status of the RSUs outstanding is as follows:
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
Weighted Average |
|
RSUs |
|
|
RSUs |
|
Grant Date Fair Value |
|
Unvested as of December 31, 2022 |
|
|
2,742,765 |
|
$ |
0.25 |
|
Issued |
|
|
13,758,307 |
|
|
0.03 |
|
Forfeited |
|
|
(1,416,110) |
|
|
0.22 |
|
Vested |
|
|
(7,532,258) |
|
|
0.07 |
|
Unvested as of December 31, 2023 |
|
|
7,552,704 |
|
$ |
0.04 |
|
Forfeited |
|
|
(716,110) |
|
|
0.06 |
|
Vested |
|
|
(6,121,342) |
|
|
0.04 |
|
Unvested as of December 31, 2024 |
|
|
715,252 |
|
$ |
0.03 |
|
|
| Summary of share options outstanding |
A summary of the status of the share options outstanding is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Share Options |
|
Weighted |
|
Weighted Average |
|
|
|
Common |
|
Average |
|
Remaining Contractual |
Share options |
|
|
Shares |
|
Exercise Price |
|
Life (yrs) |
Balance as of December 31, 2022 |
|
|
9,753,600 |
|
$ |
0.60 |
|
6.11 |
Forfeited |
|
|
(1,201,439) |
|
|
0.47 |
|
— |
Balance as of December 31, 2023 |
|
|
8,552,161 |
|
|
0.62 |
|
4.94 |
Granted |
|
|
27,878,788 |
|
|
0.02 |
|
7.31 |
Forfeited |
|
|
(9,737,094) |
|
|
0.27 |
|
— |
Balance as of December 31, 2024 |
|
|
26,693,855 |
|
$ |
0.12 |
|
8.78 |
|
| Summary of share options that remain outstanding |
The following table summarizes the share options that remain outstanding as of December 31, 2024:
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
Exercise |
|
|
|
Options |
Security issuable |
|
Share Options |
|
Price |
|
Expiration Date |
|
Exercisable |
Legacy employees |
|
190,000 |
|
$ 1.58-1.58 |
|
June 28, 2028 |
|
190,000 |
2020 employee grant |
|
3,909,347 |
|
$ 0.30-0.48 |
|
June 25, 2030 - December 1, 2030 |
|
3,785,141 |
Other employee grants |
|
22,594,508 |
|
$ 0.02-3.96 |
|
February 14, 2029 - November 21, 2029 |
|
12,139,961 |
Total |
|
26,693,855 |
|
|
|
|
|
16,115,102 |
|
| Summary of Performance Stock Units outstanding |
A summary of the status of the PSUs outstanding is as follows:
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
Weighted Average |
|
Performance Stock Units |
|
|
PSUs |
|
Grant Date Fair Value |
|
Unvested as of December 31, 2022 |
|
|
10,632,378 |
|
$ |
0.30 |
|
Issued |
|
|
2,000,000 |
|
|
0.06 |
|
Forfeited |
|
|
(9,099,262) |
|
|
0.30 |
|
Vested |
|
|
(155,750) |
|
|
0.21 |
|
Unvested as of December 31, 2023 |
|
|
3,377,366 |
|
|
0.17 |
|
Forfeited |
|
|
(2,010,700) |
|
|
0.09 |
|
Vested |
|
|
(666,666) |
|
|
0.06 |
|
Unvested as of December 31, 2024 |
|
|
700,000 |
|
$ |
0.51 |
|
|