SHARE CAPITAL | 12. SHARE CAPITAL a) Authorized: Unlimited common shares without par value. b) Share capital transactions: 2022 Transactions On May 3, 2021, the Company issued 41,488 common shares pursuant to the final deferred payment for the acquisition of IPA Europe. The common shares were valued at $ 0.5 million. On April 13, 2022, the Company issued 4,077,774 common shares pursuant to the acquisition of BioStrand (Note 6). The common shares were valued at $ 29.1 million. During the year ended April 30, 2022, the Company issued 188,000 common shares pursuant to the exercise of stock options for total gross proceeds of $ 0.6 million. A value of $ 0.4 million was transferred from contributed surplus to share capital as a result. The weighted average share price at the dates the stock options were exercised was $ 7.95 . During the year ended April 30, 2022, the Company issued 925,076 common shares pursuant to the exercise of warrants and finder’s warrants for total gross proceeds of $ 3.2 million. A value of $ 0.3 million was transferred from contributed surplus to share capital as a result. During the year ended April 30, 2022, the Company issued 75,292 common shares with a value of $ 0.3 million pursuant to the conversion of $ 0.3 million principal balance of convertible debentures. 2023 Transactions During the year ended April 30, 2023, the Company issued 263,537 common shares pursuant to the exercise of stock options for total gross proceeds of $ 0.7 million. A value of $ 0.8 million was transferred from contributed surplus to share capital as a result. The weighted average share price at the dates the stock options were exercised was US $ 4.50 . During the year ended April 30, 2023, the Company issued 309,877 common shares with a value of $ 1.3 million pursuant to the conversion of $ 1.3 million principal balance of convertible debentures. c) Options The following table summarizes stock option awards during the years ended April 30, 2023 and 2022, including the fair value determined using the Black-Scholes option pricing model: Grant date Stock options granted Exercisable price/option Awarded to Share price on grant date Dividend yield Expected volatility Risk-free rate Expected life Fair value May 9, 2021 (3) 10,000 7.72 (7) Strategic Board Members 9.42 0 % 78 % 0.70 % 5.0 years $ 0.06 million June 13, 2021 (4) 43,750 7.14 (7) Consultant 8.63 0 % 78 % 0.71 % 3.0 years $ 0.2 million August 7, 2021 (2) 45,000 9.19 Employees 9.19 0 % 79 % 0.80 % 5.0 years $ 0.3 million January 2, 2022 (1) 28,250 6.89 Directors 6.89 0 % 77 % 1.18 % 4.0 years $ 0.1 million January 7, 2022 (2) 225,000 7.94 Officers and employees 7.94 0 % 77 % 1.42 % 5.0 years $ 1.1 million January 7, 2022 (2) 113,000 7.94 Employees 7.94 0 % 77 % 1.42 % 4.7 years $ 0.5 million January 13, 2022 (5) 15,000 8.30 Officer 8.30 0 % 77 % 1.43 % 1.0 years $ 0.04 million January 13, 2022 (2) 24,000 8.30 Employees 8.30 0 % 77 % 1.43 % 4.7 years $ 0.1 million March 11, 2022 (6) 25,000 6.35 Consultant 4.67 0 % 76 % 1.77 % 2.0 years $ 0.03 million May 15, 2022 (2) 80,000 5.79 Employees 3.79 0 % 77 % 2.73 % 5.0 years $ 0.3 million February 19, 2023 (1) 29,060 4.10 (7) Directors 4.10 (7) 0 % 77 % 3.57 % 4.0 years $ 0.1 million February 19, 2023 (2) 609,452 4.10 (7) Officers and employees 4.10 (7) 0 % 77 % 3.57 % 5.0 years $ 2.2 million (1) Vesting conditions are as follows: one-quarter 3 months after grant date; one-quarter 6 months after grant date; one-quarter 9 months after grant date; and one-quarter 12 months after grant date. (2) Vesting conditions are as follows: one-third 6 months after grant date; one-third 12 months after grant date; and one-third 18 months after grant date . (3) Vesting conditions are as follows: one-third one year after grant date; one-third two years after grand date; and one-third three years after grant date. (4) The option vested immediately. (5) Vesting conditions are as follows: one-third 2 months after grant date; one-third 4 months after grant date; and one-third 6 months after grant date. (6) Vesting conditions are as follows: one-half 3 months after grant date; one-half 6 months after grant date. (7) Priced in US dollars Expected volatility of options granted is based on the historical volatility of the company from January 1, 2019 to the option grant date. During the year ended April 30, 2023, the Company has recorded $ 1.9 million (2022 - $ 3.1 million) of share-based payments expense. The changes in the stock options for the years ended April 30, 2023 and 2022 are as follows: Number of Weighted Weighted Balance, April 30, 2021 (outstanding) 1,358,900 7.93 3.11 Granted 529,000 7.98 — Exercised ( 188,000 ) 3.26 — Expired ( 60,250 ) 10.75 — Forfeited ( 15,500 ) 20.30 — Balance, April 30, 2022 (outstanding) 1,624,150 8.29 2.88 Granted 718,512 5.58 — Exercised ( 318,725 ) 3.27 — Expired ( 115,174 ) 9.35 — Forfeited ( 24,335 ) 9.45 — Balance, April 30, 2023 (outstanding) 1,884,428 8.03 3.27 Unvested ( 813,845 ) 5.95 4.55 Exercisable, April 30, 2023 1,070,583 9.61 2.30 Details of the options outstanding as at April 30, 2023 are as follows: Expiry Date Exercise Remaining Options Unvested Exercisable September 24, 2023 4.75 0.40 19,000 - 19,000 November 7, 2023 4.10 0.52 20,000 - 20,000 December 31, 2023 5.00 0.67 180,000 - 180,000 January 11, 2024 5.00 0.70 60,000 - 60,000 September 1, 2025 8.50 2.34 250,000 - 250,000 January 6, 2026 20.30 2.69 210,000 - 210,000 May 9, 2026 (1) 10.46 3.03 10,000 6,667 3,333 January 2, 2026 6.89 2.68 28,250 - 28,250 January 7, 2027 7.94 3.69 332,666 110,000 222,666 January 7, 2027 8.30 3.71 31,000 5,333 25,667 February 22, 2024 6.35 0.82 25,000 - 25,000 May 15, 2027 5.79 4.04 80,000 53,333 26,667 February 19, 2027 (2) 5.55 3.81 29,060 29,060 - February 19, 2028 (2) 5.55 4.81 609,452 609,452 - 8.03 3.27 1,884,428 813,845 1,070,583 (1) Exercise price of US $ 7.72 . The figure in the table above is translated at the April 30, 2023 rate. (2) Exercise price of US $ 4.10 . The figure in the table above is translated at the April 30, 2023 rate. d) Warrants The changes in the warrants for the years ended April 30, 2023 and 2022 are as follows: Number of Weighted Weighted Balance, April 30, 2021 878,300 3.50 0.90 Exercised ( 878,300 ) 3.50 — Balance, April 30, 2023 and 2022 — — — d) Finder’s Warrants The changes in the finder’s warrants for the years ended April 30, 2023 and 2022 are as follows: Number of Weighted average Weighted average life Balance, April 30, 2021 176,888 16.12 3.75 Exercised ( 46,777 ) 3.50 — Balance, April 30, 2022 130,111 21.59 3.77 Exercised — — — Balance, April 30, 2023 130,111 22.77 2.77 Details of the finder’s warrants outstanding as at April 30, 2023 are as follows: Expiry Date Exercise price Remaining life Warrants February 3, 2026 (1) 22.77 2.77 130,111 (1) Exercise price of US $ 16.81 . The figure in the table above is translated at the April 30, 2023 rate. |