XML 28 R16.htm IDEA: XBRL DOCUMENT v3.22.2
Shareholders' Equity
6 Months Ended
Jun. 30, 2022
Equity [Abstract]  
Shareholders' Equity
10.
Shareholders’ equity

 

Warrants

The following is a summary of the outstanding warrants for Common Shares:

 

 

Number of Common Share Warrants Outstanding

 

 

Number of Common Share Warrants Exercisable

 

 

Weighted Average Exercise Price $

 

 

Weighted Average Remaining Life (years)

 

Outstanding, December 31, 2021

 

 

30,995,473

 

 

 

8,855,066

 

 

$

4.20

 

 

 

5.66

 

Exercised

 

 

(7,989,436

)

 

 

 

 

 

 

 

 

 

Replacement warrants granted on acquisition of Gage

 

 

282,023

 

 

 

 

 

 

 

 

 

 

Outstanding, June 30, 2022

 

 

23,288,060

 

 

 

1,110,168

 

 

$

4.71

 

 

 

7.06

 

 

Pursuant to the terms of the Gage Acquisition, each holder of a Gage warrant received a 0.3001 equivalent replacement warrant. Each warrant is exercisable into common share purchase warrants. The warrants range in exercise price from $3.83 to $7.00 and expire at various dates from October 6, 2022 to July 2, 2025. Refer to Note 4 for the determination of fair value of warrants acquired.

 

The Gage Acquisition included warrant liabilities that are exchangeable into Common Shares. Refer to Note 4 for the determination of the fair value of the warrant liability.

 

 

 

Number of Common Share Warrants Outstanding

 

 

Number of Common Share Warrants Exercisable

 

 

Weighted Average Exercise Price $

 

 

Weighted Average Remaining Life (years)

 

Outstanding, December 31, 2021

 

 

-

 

 

 

-

 

 

$

-

 

 

 

-

 

Granted on acquisition of Gage

 

 

7,129,517

 

 

 

 

 

 

 

 

 

 

Outstanding, June 30, 2022

 

 

7,129,517

 

 

 

7,129,517

 

 

$

8.66

 

 

 

1.49

 

 

The following is a summary of the outstanding warrants for Proportionate Voting Shares at June 30, 2022. These warrants are exercisable for 0.001 of a Proportionate Voting Share. The Proportionate Voting Shares are exchangeable into Common Shares on a basis of 1,000 Common Shares per Proportionate Voting Share.

 

 

 

Number of Proportionate Share Warrants Outstanding

 

 

Number of Proportionate Share Warrants Exercisable

 

 

Weighted Average Exercise Price $

 

 

Weighted Average Remaining Life (years)

 

Outstanding, December 31, 2021

 

 

8,590,908

 

 

 

8,590,908

 

 

$

5.69

 

 

 

0.64

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding, June 30, 2022

 

 

8,590,908

 

 

 

8,590,908

 

 

$

5.60

 

 

 

0.15

 

 

The following is a summary of the outstanding Preferred Share warrants at June 30, 2022. Each warrant is exercisable into one preferred share:

 

 

 

Number of Preferred Share Warrants Outstanding

 

 

Number of Preferred Share Warrants Exercisable

 

 

Weighted Average Exercise Price $

 

 

Weighted Average Remaining Life (years)

 

Outstanding, December 31, 2021

 

 

16,056

 

 

 

16,056

 

 

$

3,000

 

 

 

1.39

 

Exercised

 

 

(950

)

 

 

 

 

 

 

 

 

 

Outstanding, June 30, 2022

 

 

15,106

 

 

 

15,106

 

 

$

3,000

 

 

 

0.90