XML 51 R16.htm IDEA: XBRL DOCUMENT v3.20.1
WARRANTS
6 Months Ended
Feb. 29, 2020
Accounting Policies [Abstract]  
WARRANTS

On December 9th, 2019, January 08th, 2020 and January 17, 2020, the Company issued warrants to EMA Financial, Peak One Opportunity, and Crown Bridge in conjunction with their convertible notes (see Note 8). Classified as equity, these detachable warrants issued in a bundled transaction with convertible notes are accounted for separately as additional paid-in capital for the portion of the proceeds allocated to them. The allocation of the sales proceeds between the base instrument of convertible notes and the warrants are allocated based on the relative fair values of the base instrument of convertible notes and the warrants following the guidance in ASC 470-20-25-2.

 

The fair value of the stock warrants granted to EMA Financial was estimated at $106,540 on the date granted using the Black-Scholes pricing model, with the following assumption used for the valuation: exercise price of $12 per share, average risk-free interest rate of 0.89%, expected dividend yield of zero, remaining contractual life of 4.89 years, and an average expected volatility of 58.11%.

 

The fair value of the stock warrants granted to Peak One was estimated at $39,515 on the date granted using the Black-Scholes pricing model, with the following assumption used for the valuation: exercise price of $10 per share, average risk-free interest rate of 0.89%, expected dividend yield of zero, remaining contractual life of 4.78 years, and an average expected volatility of 57.51%.

 

The fair value of the stock warrants granted to Crown Bridge was estimated at $17,443 on the date granted using the Black-Scholes pricing model, with the following assumption used for the valuation: exercise price of $12.5 per share, average risk-free interest rate of 0.89%, expected dividend yield of zero, remaining contractual life of 4.86, and an average expected volatility of 57.97%.

 

A summary of the status of the Company’s warrants as of February 29,2020 is presented below:

 

   Number of warrants
 Warrants as at August 31,2019   —  
 Warrants granted   44,680
 Exercised, forfeited or expired   —  
 Outstanding at February 29,2020   44,680
 Exercisable at February 29,2020   10,000

 

The following table summarizes information about the Company’s warrants as of February 29,2020:

 

Warrants outstanding    Warrants exercisable
                              
    Exercise price    Number outstanding    Weighted average remaining contractual life (in years)    Weighted average exercise price    Number exercisable    Weighted average exercise price
                              
EMA Financial  $12.50    30,000    3.28   $8.39    —    $— 
Peak One  $10.00    10,000    1.07   $2.24    10,000   $10.00
Crown Bridge  $12.50    4,680    0.51   $1.31    —    $— 
Total        44,680    4.86   $11.94    10,000   $10.00