XML 22 R17.htm IDEA: XBRL DOCUMENT v2.4.0.6
CAPITAL STOCK
6 Months Ended
Jan. 31, 2012
CAPITAL STOCK [Text Block]

NOTE 11:            CAPITAL STOCK

Capital Stock

The Company’s capital stock at January 31, 2012 was 750,000,000 authorized common shares with a par value of $0.001 per share.

Share Transactions

Period / Description   Common Shares Issued     Value per Share     Issuance Value  
  Low     High  
Balance, July 31, 2011   73,487,337                    
     Service Agreements   10,000   $  2.99   $  3.49   $  32,400  
     Mineral Property Acquisition   1,603,440     3.20     3.20     5,195,797  
     Database Acquisition   159,236     3.21     3.21     511,147  
Balance, October 31, 2011   75,260,013                    
     Mineral Property Acquisition   300,000     3.05     3.05     915,000  
     Service Agreements   10,000     3.00     3.04     30,200  
     Settlement of Convertible Debenture   72,703     3.18     3.18     231,195  
     Options Exercised (1)   29,027     0.45     2.78     4,500  
     Warrants Exercised   3,408     3.10     3.10     10,564  
Balance, January 31, 2012   75,675,151                    

  (1)

55,000 options were exercised on a cashless basis resulting in 19,027 net shares issued

Share Purchase Warrants

A continuity schedule of exercisable and outstanding share purchase warrants for the underlying common shares of the Company at January 31, 2012, and the changes during the period, is presented below:

  Number of Weighted average Weighted average remaining
  Warrants exercise price           contractual term (years)
Balance, July 31, 2011 4,348,983 $ 3.57 0.79
     Issued 375,834 16.30 1.16
     Expired (3,596,797) (3.95) n/a
Balance, October 31, 2011 1,128,020 6.59 2.49
     Exercised (3,408) 3.10 0.17
Balance, January 31, 2012 1,124,612 $ 6.60 2.24

The aggregate intrinsic value (“AIV”) under the provisions of ASC 718 of the outstanding warrants at January 31, 2012 was estimated to be $1,025,000.

Stock Options

At January 31, 2012, the Company has two Stock Option Plans as follows:

  • 2006 Stock Option Plan, with 10,000,000 common shares available for issuance; and
  • 2009 Stock Option Plan, with 7,000,000 common shares available for issuance.

 

A summary of the Company’s stock option grants for the three and six months ended January 31, 2012, using the Black Scholes pricing model, is presented below:

Date / Period   Options
Issued
    Exercise
Price
  Term
(Years)
  Fair Value   Expected Life
(Years)
Risk-Free
Interest Rate
  Dividend
Yield
    Expected
Volatility
 
     August 18, 2011   15,000   $  3.15   10 $  32,998   4 0.61%   0.00%     102.50%  
     September 26, 2011   1,005,000     2.78   10   2,070,098   4 0.65%   0.00%     112.05%  
Three months ended October 31, 2011   1,020,000             2,103,096                  
     November 2, 2011   10,000     3.15   10   20,823   4 0.63%   0.00%     94.77%  
     November 3, 2011   15,000     3.34   10   34,991   4 0.65%   0.00%     102.47%  
     November 7, 2011   20,000     3.21   10   47,606   4 0.63%   0.00%     112.23%  
     January 10, 2012   10,000     3.05   10   20,605   4 0.53%   0.00%     97.83%  
     January 16, 2012   50,000     3.43   10   126,743   4 0.57%   0.00%     111.71%  
Three months ended January 31, 2012   105,000             250,768                  
Balance, January 31, 2012   1,125,000           $  2,353,864                  

The weighted average fair value per option granted during the six months ended January 31, 2012 was $2.09.

A continuity schedule of outstanding stock options for the underlying common shares of the Company during the six months ended January 31, 2012 is presented below:

    Number of Stock     Weighted Average     Weighted Average  
    Options     Exercise Price     Remaining Contractual  
                Term (Years)  
Balance, July 31, 2011   8,579,750   $  1.79     7.40  
     Issued   1,020,000     2.79     9.92  
     Forfeited   (4,500 )   (2.43 )   (9.00 )
Balance, October 31, 2011   9,595,250     1.91     7.44  
     Issued   105,000     3.31     10.00  
     Exercised   (65,000 )   (2.23 )   (8.26 )
     Forfeited   (83,250 )   (3.04 )   (9.26 )
Balance, January 31, 2012   9,552,000   $  1.91     6.99  

The AIV under the provisions of ASC 718 of all outstanding options at January 31, 2012 was estimated to be $11,717,623.

A summary of options outstanding and exercisable at January 31, 2012 is presented below:

    Options Outstanding     Options Exercisable  
Range of Exercise Prices   Outstanding at     Weighted Average     Exercisable at     Weighted Average  
    January 31, 2012     Exercise Price     January 31, 2012     Exercise Price  
$0.33 to $0.95   3,380,000   $  0.41     3,380,000   $  0.41  
$1.50 to $2.49   3,747,000     2.40     3,517,500     2.39  
$2.52 to $6.05   2,425,000     3.25     1,572,500     3.35  
    9,552,000   $  1.91     8,470,000   $  1.78  

 

Stock Based Compensation

A summary of stock based compensation expense, which is included in general and administrative expenses, for the three and six months ended January 31, 2012 and 2011 is presented below:

    Three Months Ended January 31,     Six Months Ended January 31,  
    2012     2011     2012     2011  
                         
Stock Based Consulting                        
     Common stock issued for consulting services $  30,200   $  298,746   $  62,600   $  487,970  
     Options issued to consultants   334,581     595,143     576,215     1,134,465  
    364,781     893,889     638,815     1,622,435  
                         
Stock Based Management Fees                        
     Options issued to management   -     289,681     834,219     2,079,707  
    -     289,681     834,219     2,079,707  
                         
Stock Based Wages and Benefits                        
     Options issued to employees   310,818     419,973     839,290     1,238,957  
    310,818     419,973     839,290     1,238,957  
                         
Stock based compensation charged to inventory   (607 )   -     (131,012 )   -  
  $  674,992   $  1,603,543   $  2,181,312   $  4,941,099  

For the three and six months ended January 31, 2012, stock-based compensation of $607 and $131,012 was charged to inventory (three and six months ended January 31, 2011: $nil) respectively.