XML 72 R32.htm IDEA: XBRL DOCUMENT v3.23.1
SHARE CAPITAL AND OTHER RESERVES (Tables)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
SHARE CAPITAL AND OTHER RESERVES    
Schedule of components of other reserves

​

​

​

​

​

​

​

​

​

​

December 31, 

​

December 31, 

​

​

2022

​

2021

Other reserve - Share options

​

$

1,781,096

​

$

1,624,053

Other reserve - Warrants

​

 

263,596

​

 

—

​

​

$

2,044,692

​

$

1,624,053

​

 
Schedule of changes in share options

​

​

​

​

​

​

​

​

​

​

​

​

​

    

2022

    

2021

​

​

​

​

Weighted

​

​

​

Weighted

​

​

Number of

​

average

​

Number of

​

 average

​

​

 share options

​

exercise price

​

 share options

​

exercise price

Outstanding, January 1,

​

716,663

​

$

2.37

​

716,663

​

$

2.36

Granted

 

460,003

 

​

0.92

 

—

 

​

—

Expired

 

(83,333)

 

​

2.36

 

—

 

​

—

Outstanding, December 31,

 

1,093,333

​

$

1.67

 

716,663

​

$

2.37

​

​

​

​

​

​

​

​

    

Number of share 

    

Weighted average

​

 

options

 

exercise price

​

​

​

 

$

Balance April 21, 2020

 

—

​

—

Granted

 

716,663

​

3.00

Outstanding as at December 31, 2020

 

716,663

​

3.00

Outstanding as at December 31, 2021

 

716,663

​

3.00

​

Schedule of information about share options outstanding and exercisable

​

​

​

​

​

​

​

​

​

​

​

​

​

Share options outstanding

    

Share options exercisable

​

​

Number of

​

Weighted

​

Number of

​

Weighted

​

​

 share options

​

average years

​

 share options

​

 average

Exercise prices

    

outstanding

    

to expiry

  

exercisable

    

exercise price

$0.50 - $1.00

​

460,003

​

4.82

​

114,994

​

​

0.92

$2.01 - $2.50

 

633,330

 

7.20

 

633,330

​

$

2.22

​

 

1,093,333

 

6.20

 

748,324

​

$

2.02

​

At December 31, 2021, the following share options were outstanding and exercisable:

​

​

​

​

​

Number of share

    

Exercise price per

    

​

options

​

share

​

Expiry Date

​

 

$

​

$

716,663

​

3.00

​

December 2, 2030

​

​

​

​

​

​

Number of share options

    

December 31, 2021

​

Weighted average exercise price for exercisable options

​

$

3.00

​

Weighted average share price for options exercised

​

 

—

​

Weighted average years to expiry for exercisable options

​

 

8.93

years

Schedule of weighted average assumptions used to estimate the fair value of share options granted

​

​

​

​

​

​

​

    

​

    

For the year ended

​

​

December 31, 

​

December 31, 

​

​

2022

​

2021

Expected life

 

5.00 years

 

N/A

Expected volatility

 

143.18

%  

N/A

Risk-free interest rate

 

4.09

%  

N/A

Expected dividend yield

 

—

 

N/A

Forfeiture rate

 

—

 

N/A

​

 
Schedule of changes in warrants

​

​

​

​

​

​

​

​

​

​

​

​

​

   

2022

    

2021

​

​

Number of

​

Warrant

​

Number of

​

Warrant

​

​

warrants

​

reserve

​

warrants

​

reserve

Outstanding, January 1,

 

—

​

$

—

 

—

​

$

—

Transactions during the year:

 

  

​

 

  

 

  

​

 

  

Warrants issued - IPO

 

262,833

​

 

238,217

 

—

​

 

—

Warrants issued - consultants

 

100,000

​

 

25,379

 

—

​

 

—

Outstanding, December 31,

 

362,833

​

$

263,596

 

—

​

$

—

​

 
Schedule of weighted average assumptions used to estimate the fair value of warrants using the Black-Scholes pricing model

​

​

​

​

​

​

​

    

​

    

For the year ended

​

​

December 31, 

​

December 31, 

​

​

2022

​

2021

Expected life

 

1.91 years

 

N/A

Expected volatility

 

109.94

%  

N/A

Risk-free interest rate

 

1.42

%  

N/A

Expected dividend yield

 

—

 

N/A

Forfeiture rate

 

—

 

N/A

​