Quarterly report pursuant to Section 13 or 15(d)

Shareholders' Equity (Tables)

v3.24.2.u1
Shareholders' Equity (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2024:

Exercise

Number of

Security issued

    

Price (CAD$)

    

Warrants

    

Expiration Date

Founders separation warrants

1.05

9,045,691

September 30, 2024

Debt modification warrants

0.09

91,999,901

February 15, 2030

101,045,592

Schedule of warrants outstanding

A rollforward of warrant activity for the six months ended June 30, 2024 is as follows:

Weighted

Number of

Average

Warrants

    

Warrants

    

Exercise Price

Balance as of December 31, 2023

101,045,592

CAD$ 0.18

Issued

Expired

Balance as of June 30, 2024

101,045,592

CAD$ 0.18

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, 2023

7,552,704

$

0.04

Vested

(5,247,318)

0.03

Forfeited

(143,505)

0.11

Unvested as of June 30, 2024

2,161,881

$

0.05

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, 2023

8,552,161

$

0.62

4.94

Forfeited

(2,303,145)

$

0.98

Balance as of June 30, 2024

6,249,016

$

0.49

5.80

Summary of share options that remain outstanding

The following table summarizes the share options that remain outstanding as of June 30, 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

4,373,599

$ 0.30-0.48

June 25, 2030 - December 1, 2030

4,096,678

Other employee grants

1,685,417

$ 0.41-3.96

February 14, 2029 - November 21, 2029

1,685,417

Total

6,249,016

5,972,095

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, 2023

3,377,366

$

0.17

Vested

(666,666)

0.06

Forfeited

(455,069)

0.09

Unvested as of June 30, 2024

2,255,631

$

0.22

Summary of PSU Award granted containing market conditions

A summary of the PSU awards granted containing market conditions as of June 30, 2024 is as follows:

Closing Price on

PSU Grant Dates

    

Grant Date

    

Expiration Date

    

Outstanding (#)

September 30, 2021

$

0.39

December 31, 2024

256,698

December 19, 2021

$

0.23

December 31, 2024

298,933

Total

555,631