XML 31 R20.htm IDEA: XBRL DOCUMENT v3.10.0.1
Stockholders' Equity (Deficiency) (Tables)
9 Months Ended
Dec. 31, 2018
Schedule of Stockholders' Equity Note, Warrants or Rights

Warrant issuances, exercises and expirations or cancellations during the three months ended December 31, 2018 and preceding periods resulted in warrants outstanding at the end of those respective periods as follows:

 

    Broker Warrants     Consultant Warrants     Warrants Issued on Conversion of Convertible Notes     Private Placement Warrants     Total  
As at March 31, 2017     380,682       916,466       -       390,744       1,687,892  
Less: Exercised     (222,690 )     (140,000 )     -       -       (362,690 )
Less: Expired/cancelled     (19,935 )     (380,300 )     -       -       (400,235 )
Add: Issued     246,095       273,806       2,734,530       772,978       4,027,409  
As at March 31, 2018     384,152       669,972 *     2,734,530       1,163,722       4,952,376  
                                         
Less: Exercised     (62,838 )     -       -       -       (62,838 )
Less: Expired/cancelled     -       (31,250 )     -       -       (31,250 )
Add: Issued     -       65,000       -       -       65,000  
As at June 30, 2018     321,314       703,722 *     2,734,530       1,163,722       4,923,288  
                                         
Less: Exercised     -       -       -       -       -  
Less: Expired/cancelled     -       -       -       -          
Add: Issued     -       393,333       -       -       393,333  
As at September 30 2018     321,314       1,097,055 *     2,734,530       1,163,722       5,316,621  
                                         
Less: Exercised     -       -       -       -       -  
Less: Expired/cancelled     -       (126,250 )**     -       -       (126,250 )
Add: Issued     -       50,000       -       -       50,000  
As at December 31, 2018     321,314       1,020,805 *     2,734,530       1,163,722       5,240,371  
                                         
Exercise Price   $ 0.78-$3.00     $ 0.48-$7.59       2.00       3.00          
Expiration Date    

October 2019 to July

2022

      February 2019 to September 2021       March 2020 to November 2022      

April 2020

to July

2020

         

 

*Consultant Warrants as at December 31, 2018 include an aggregate of 238,806 warrants provided to an officer of the Company as compensation while he was not a member of any Company options plan.

 

** Subsequent to December 31, 2018, 84,166 consultant warrants expired unexercised.

Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions

The fair value of each option granted is estimated at the time of grant using multi-nomial lattice model using the following assumptions:

 

    2017-2018     2016-2017     2015-2016  
Exercise price ($)     1.24-7.59       2.00 – 2.58       0.0001  
Risk free interest rate (%)     1.98-2.81       0.45 - 1.47       0.04 - 1.07  
Expected term (Years)     3.0       1.0 - 3.0       10.0  
Expected volatility (%)     97.8-145.99       101 – 105       94  
Expected dividend yield (%)     0.00       0.00       0.00  
Fair value of option ($)     0.60       0.88       0.74  
Expected forfeiture (attrition) rate (%)     0.00       0.00 – 5.00       5.00 - 20.00  

2015 Equity Incentive Plan [Member]  
Schedule of Stock Option Activities

The following table summarizes the stock option activities of the Company:

 

   

Number of

options

   

Weighted

average exercise price ($)

 
Granted     3,591,000       0.0001  
Exercised     (3,390,503 )     0.0001  
Outstanding as of December 31, 2015     200,497       0.0001  
Cancelled during 2016     (35,907 )     0.0001  
Outstanding as of March 31, 2018     164,590       0.0001  
Exercised     (164,590 )     0.0001  
Outstanding as of December 31, 2018     -          

2016 Equity Incentive Plan [Member]  
Schedule of Stock Option Activities

The following table summarizes the stock option activities of the Company:

 

   

Number of

options

   

Weighted

average exercise price ($)

 
Granted     4,147,498       3.2306  
Exercised     -       -  
Outstanding as of June 30 and March 31, 2018     4,147,498       3.2306  
Granted     257,500       1.8000  
Exercised     -       -  
Outstanding as of December 31, 2018     4,404,998       3.1470