XML 22 R12.htm IDEA: XBRL DOCUMENT v3.23.3
STOCKHOLDERS' EQUITY
12 Months Ended
Aug. 31, 2023
Stockholders' Equity Note [Abstract]  
STOCKHOLDERS' EQUITY [Text Block]

6. STOCKHOLDERS' EQUITY

[a] Common stock issued and authorized

The Company is authorized to issue up to 20,000,000 shares of common stock, par value $0.001 per share.

During the year ended August 31, 2023, the Company did not issue any common stock (2022 - Nil). During the year ended August 31, 2023, the Company repurchased and cancelled 25,651 common shares for $21,135 (2022 - 143,100 common shares for $179,401).

[b] Stock option plans

Pursuant to the Company's 2015 Stock Option Plan (the "2015 Plan"), 530,000 shares of common stock have been reserved for issuance. A total of 420,000 common shares remain eligible for issuance under the 2015 Plan. On February 18, 2022 the Company received shareholder approval for the 2022 Stock Option Plan (the "2022 Plan") (together with the 2015 Plan, the "Plans"), whereby 1,000,000 common shares are reserved for issuance. As of August 31, 2023, 361,000 common shares remain eligible for issuance under the 2022 Plan.

The options generally vest over a range of periods from the date of grant, some are immediate, and others vest over 24 months. Any options that do not vest as the result of a grantee leaving the Company are forfeited and the underlying common shares are returned to the reserve. The options generally have a contractual term of five years.

Stock-Based Payment Award Activity

During the year ended August 31, 2023, the Company granted 228,000 (2022 - 561,000) share purchase options to directors, officers, employees, and consultants of the Company. The weighted-average assumptions used to estimate the fair value of stock options using the Black-Scholes option valuation model were as follows:

    2023     2022  
Risk-free interest rate   5.00%     1.20%  
Volatility   84.89%     72.34%  
Exercise price $ 0.85   $ 1.50  
Dividend yield   0%     0%  
Forfeiture rate   0%     0%  
Expected life (years)   2.13     3.50  

The summary of option activity for the years ended August 31, 2023 and 2022 were as follows:

    Number of Options     Weighted Average
Exercise Price
    Weighted Average
Contractual Term
(Years)
 
Outstanding at August 31, 2021   410,000   $ 1.34     2.26  
Granted   561,000   $ 1.50     5.00  
Forfeited   (91,583 ) $ 1.38     3.85  
Repurchased   (82,500 ) $ 1.00     2.25  
Expired   (203,917 ) $ 1.46     0.50  
Outstanding at August 31, 2022   593,000   $ 1.49     3.79  
Granted   228,000   $ 0.85     5.00  
Forfeited   (72,000 ) $ 1.41     3.41  
Outstanding at August 31, 2023   749,000   $ 1.30     3.37  
Exercisable at August 31, 2023   480,017   $ 1.47     2.76  

The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards and the quoted price of the Company's common stock for the options that were in-the-money as of August 31, 2023. In all cases, the aggregate intrinsic value was $nil. There were no stock options repurchased during the year ended August 31, 2023. During the year ended August 31, 2022, the Company repurchased 82,500 stock options for $11,275.

The following table summarizes information regarding the non-vested options outstanding as of August 31, 2023 and changes during the period:

    Number of Options     Weighted Average Exercise
Price
 
Non-vested options at August 31, 2021   98,750   $ 0.48  
Granted   561,000   $ 1.50  
Forfeited   (91,583 ) $ 1.38  
Vested   (239,958 ) $ 1.44  
Expired   (7,667 ) $ 1.50  
Non-vested options at August 31, 2022   320,542   $ 1.50  
Granted   228,000   $ 0.85  
Forfeited   (41,791 ) $ 1.36  
Vested   (237,768 ) $ 1.46  
Non-vested options at August 31, 2023   268,983   $ 1.01  

As of August 31, 2023, there was $107,208 (2022 - $179,620) of total unrecognized compensation cost related to non-vested stock-based compensation awards. The unrecognized compensation cost is expected to be recognized over a weighted average period of 0.92 years (2022 - 1.25 years).

During the years ended August 31, 2023 and 2022, the total stock-based compensation expense was reported in the consolidated statement of comprehensive income as follows:

Stock-based compensation   2023     2022  
General and administrative $ 75,997   $ 74,868  
Sales and marketing   20,790     33,015  
Product development   51,145     40,693  
Total stock-based compensation $ 147,932   $ 148,576  

[c] Employee Stock Purchase Plan

The Company's 2011 Employee Stock Purchase Plan (the "ESPP") became effective on February 22, 2011. Under the ESPP, employees of the Company can contribute up to 5% of their annual salary into a pool which is matched equally by the Company in order to purchase the Company's common shares under certain terms. Directors can contribute a maximum of $12,500 each for a combined maximum annual purchase of $25,000. The maximum annual combined contributions will be $400,000. All purchases are made through the TSXV by a third-party plan agent. The third-party plan agent is also responsible for the administration of the ESPP on behalf of the Company and the participants.

During the year ended August 31, 2023, the Company recognized compensation expense of $111,800 (2022 - $109,637) in salaries and wages on the consolidated statement of comprehensive income in respect of the ESPP, representing the Company's employee matching of cash contributions to the ESPP. The shares were purchased on the open market at an average price of $0.69 (2022 - $1.24). The shares are held in trust by the Company for a period of one year from the date of purchase. As of August 31, 2023, 237,184 shares were held in trust by the Company.