XML 37 R27.htm IDEA: XBRL DOCUMENT v3.4.0.3
CAPITAL STOCK (Tables)
9 Months Ended
Apr. 30, 2016
Equity [Abstract]  
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
The share purchase warrants were valued using the Black-Scholes option pricing model with the following assumptions:
 
Expected Risk Free Interest Rate
 
1.11
%
Expected Annual Volatility
 
74.34
%
Expected Contractual Life in Years
 
3.00
 
Expected Annual Dividend Yield
 
0.00
%
Schedule of Stockholders Equity [Table Text Block]
The net proceeds from the 2014 Shelf equity financing were allocated to the fair values of the shares and share purchase warrants as presented below:
 
Fair Value of Shares
 
$
10,015,410
 
Fair Value of Share Purchase Warrants
 
 
1,938,995
 
Total Fair Value Before Allocation to Net Proceeds
 
$
11,954,405
 
 
 
 
 
 
Gross Proceeds
 
$
10,510,000
 
Share Issuance Costs - Cash
 
 
(525,482)
 
Net Cash Proceeds Received
 
$
9,984,518
 
 
 
 
 
 
Relative Fair Value Allocation to:
 
 
 
 
Shares
 
$
8,365,038
 
Share Purchase Warrants
 
 
1,619,480
 
 
 
$
9,984,518
 
Schedule of Share Transactions [Table Text Block]
A summary of the Company’s share transactions for the three and nine months ended April 30, 2016 are as follows:
 
 
 
Common
 
Value per Share
 
Issuance
 
Period / Description
 
Shares Issued
 
Low
 
High
 
Value
 
Balance, July 31, 2015
 
 
97,834,087
 
 
 
 
 
 
 
 
 
 
Bonus Shares for Credit Facility
 
 
752,320
 
$
1.20
 
$
1.20
 
$
900,000
 
Consulting Services
 
 
274,982
 
 
1.03
 
 
1.38
 
 
305,594
 
Share Compensation
 
 
33,315
 
 
1.00
 
 
1.12
 
 
35,264
 
Balance, October 31, 2015
 
 
98,894,704
 
 
 
 
 
 
 
 
 
 
Consulting Services
 
 
581,421
 
 
0.72
 
 
1.12
 
 
608,179
 
Share Compensation
 
 
71,588
 
 
1.06
 
 
1.08
 
 
76,236
 
Options Exercised
 
 
682,167
 
 
0.33
 
 
0.33
 
 
225,115
 
Balance, January 31, 2016
 
 
100,229,880
 
 
 
 
 
 
 
 
 
 
Second Extension Fee Shares for Credit Facility
 
 
959,613
 
 
0.83
 
 
0.83
 
 
800,000
 
Settlement of Current Liabilities
 
 
487,574
 
 
0.93
 
 
0.93
 
 
453,444
 
Equity Financing
 
 
12,364,704
 
 
0.85
 
 
0.85
 
 
10,510,000
 
Asset Acquisition
 
 
1,333,560
 
 
0.92
 
 
0.92
 
 
1,226,875
 
Consulting Services
 
 
514,440
 
 
0.73
 
 
0.93
 
 
424,316
 
Share Compensation
 
 
202,884
 
 
0.75
 
 
0.96
 
 
167,830
 
Balance, April 30, 2016
 
 
116,092,655
 
 
 
 
 
 
 
 
 
 
Schedule of Stockholders' Equity Note, Warrants or Rights [Table Text Block]
A summary of share purchase warrants outstanding and exercisable at April 30, 2016 are as follows:
 
 
Weighted
Average
Exercise Price
 
Number of Warrants
Outstanding
 
Expiry Date
 
Weighted Average
Remaining Contractual
Life (Years)
 
$
1.20
 
 
6,594,348
 
March 10, 2019
 
2.86
 
 
1.35
 
 
2,600,000
 
January 30, 2020
 
3.75
 
 
1.95
 
 
50,000
 
June 3, 2018
 
2.09
 
 
2.12
 
 
2,850,000
 
June 25, 2018
 
2.15
 
 
2.60
 
 
1,859,524
 
October 23, 2016
 
0.48
 
$
1.61
 
 
13,953,872
 
 
 
2.56
 
Schedule of Share based Compensation Arrangement by Share based Payment Award Options Grants in Period Activity [Table Text Block]
A summary of stock options granted by the Company during the nine months ended April 30, 2016, including corresponding grant date fair values and assumptions using the Black Scholes option pricing model is as follows:
 
 
 
Options
 
Exercise
 
Term
 
Fair
 
Expected
 
Risk-Free
 
 
Dividend
 
 
Expected
 
Date
 
Issued
 
Price
 
(Years)
 
Value
 
Life (Years)
 
Interest Rate
 
 
Yield
 
 
Volatility
 
August 7, 2015
 
 
105,000
 
$
1.32
 
 
5
 
$
68,824
 
 
2.90
 
 
1.04
%
 
 
0.00
%
 
 
77.17
%
October 14, 2015
 
 
1,000,000
 
 
1.14
 
 
5
 
 
563,195
 
 
2.90
 
 
0.81
%
 
 
0.00
%
 
 
77.01
%
January 12, 2016
 
 
300,000
 
 
0.98
 
 
5
 
 
145,902
 
 
2.90
 
 
1.15
%
 
 
0.00
%
 
 
76.96
%
Total
 
 
1,405,000
 
 
 
 
 
 
 
$
777,921
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Schedule of Share-based Compensation, Stock Options, Activity [Table Text Block]
A continuity schedule of outstanding stock options for the underlying common shares for the nine months ended April 30, 2016 is as follows:
 
 
 
Number of Stock Options
 
Weighted Average Exercise Price
 
Balance, July 31, 2015
 
 
10,581,975
 
$
1.38
 
Issued
 
 
1,105,000
 
 
1.16
 
Forfeited
 
 
(5,000)
 
 
1.32
 
Balance, October 31, 2015
 
 
11,681,975
 
 
1.36
 
Issued
 
 
300,000
 
 
0.98
 
Exercised
 
 
(682,167)
 
 
0.33
 
Forfeited
 
 
(180,000)
 
 
1.32
 
Expired
 
 
(1,950)
 
 
5.90
 
Balance, January 31, 2016
 
 
11,117,858
 
 
1.42
 
Forfeited
 
 
(72,500)
 
 
1.81
 
Balance, April 30, 2016
 
 
11,045,358
 
$
1.41
 
Schedule of Share-based Compensation, Shares Authorized under Stock Option Plans, by Exercise Price Range [Table Text Block]
A summary of stock options outstanding and exercisable at April 30, 2016 is as follows:

 
 
Options Outstanding
 
Options Exercisable
 
 
 
 
 
 
Weighted
 
Weighted Average
 
 
 
 
Weighted
 
 
Weighted Average
 
 
 
 
 
 
Average
 
Remaining
 
 
 
 
Average
 
 
Remaining
 
Range of
 
Outstanding at
 
Exercise
 
Contractual Term
 
Exercisable at
 
Exercise
 
 
Contractual Term
 
Exercise Prices
 
April 30, 2016
 
Price
 
(Years)
 
April 30, 2016
 
Price
 
 
(Years)
 
$0.45 to $0.96
 
 
1,269,634
 
$
0.47
 
 
1.56
 
 
1,269,634
 
$
0.47
 
 
1.56
 
$0.97 to $2.45
 
 
8,840,000
 
 
1.35
 
 
3.54
 
 
8,057,500
 
 
1.37
 
 
3.44
 
$2.46 to $5.70
 
 
935,724
 
 
3.29
 
 
4.09
 
 
935,724
 
 
3.29
 
 
4.09
 
 
 
 
11,045,358
 
$
1.41
 
 
3.36
 
 
10,262,858
 
$
1.44
 
 
3.27
 
Schedule Of Stock based Compensation Expense [Table Text Block]
A summary of stock-based compensation expense is as follows:
 
 
 
Three Months Ended April 30
 
Nine Months Ended April 30
 
 
 
2016
 
2015
 
2016
 
2015
 
Stock-Based Compensation for Consultants
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock issued for consulting services
 
$
470,549
 
$
502,854
 
$
1,429,324
 
$
1,380,279
 
Stock options issued to consultants
 
 
(4,461)
 
 
346,995
 
 
66,317
 
 
721,430
 
 
 
 
466,088
 
 
849,849
 
 
1,495,641
 
 
2,101,709
 
Stock-Based Compensation for Management
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock issued to management
 
 
45,299
 
 
-
 
 
81,495
 
 
-
 
Stock options issued to management
 
 
195,464
 
 
263,306
 
 
640,789
 
 
1,424,585
 
 
 
 
240,763
 
 
263,306
 
 
722,284
 
 
1,424,585
 
Stock-Based Compensation for Employees
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock issued to employees
 
 
76,299
 
 
-
 
 
106,602
 
 
-
 
Stock options issued to employees
 
 
15,710
 
 
204,723
 
 
163,124
 
 
1,102,250
 
 
 
 
92,009
 
 
204,723
 
 
269,726
 
 
1,102,250
 
 
 
$
798,860
 
$
1,317,878
 
$
2,487,651
 
$
4,628,544