XML 59 R49.htm IDEA: XBRL DOCUMENT v3.22.2.2
Schedule of Estimated Using the Binomial Model to Determine the Fair Value of Warrant Liabilities (Details)
3 Months Ended 4 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Apr. 02, 2022
USD ($)
$ / shares
Sep. 30, 2022
USD ($)
$ / shares
Sep. 30, 2021
USD ($)
May 13, 2022
USD ($)
$ / shares
Jun. 30, 2022
USD ($)
$ / shares
Sep. 30, 2022
USD ($)
$ / shares
Sep. 30, 2021
USD ($)
Dec. 31, 2021
USD ($)
$ / shares
Sep. 30, 2022
$ / shares
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Share price | $ / shares                 $ 0.34
Change in derivative liability   $ 7,315,161 $ 6,460,513     $ 18,538,380 $ 22,172,679    
Measurement Input, Risk Free Interest Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   13.0       13.0     13.0
June 2022 Issuance [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Share price | $ / shares   $ 0.115     $ 0.20 $ 0.115      
Special Warrant Issuance [Member] | April 2022 Issuance [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Expected life 1096 days 914 days       914 days     914 days
Share price | $ / shares $ 0.29 $ 0.115       $ 0.115      
Fair value $ 5,947,232         $ 1,488,348      
Change in derivative liability         $ (4,458,884)      
Special Warrant Issuance [Member] | April 2022 Issuance [Member] | Measurement Input, Option Volatility [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions 120 120       120     120
Special Warrant Issuance [Member] | April 2022 Issuance [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions 2.35 3.72       3.72     3.72
Special Warrant Issuance [Member] | April 2022 Issuance [Member] | Measurement Input, Expected Dividend Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions 0 0       0     0
Non Brokered Issuance [Member] | April 2022 Issuance [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Expected life 1096 days 914 days       914 days     914 days
Share price | $ / shares $ 0.29 $ 0.115       $ 0.115      
Fair value $ 186,190         $ 57,869      
Change in derivative liability         $ (128,321)      
Non Brokered Issuance [Member] | April 2022 Issuance [Member] | Measurement Input, Option Volatility [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions 120 120       120     120
Non Brokered Issuance [Member] | April 2022 Issuance [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions 2.35 3.72       3.72     3.72
Non Brokered Issuance [Member] | April 2022 Issuance [Member] | Measurement Input, Expected Dividend Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions 0 0       0     0
Teck Issuance [Member] | May 2022 Issuance [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Expected life   956 days   1096 days   956 days     956 days
Share price | $ / shares   $ 0.115   $ 0.25   $ 0.115      
Fair value       $ 1,273,032   $ 424,053      
Change in derivative liability         $ (848,979)      
Teck Issuance [Member] | May 2022 Issuance [Member] | Measurement Input, Option Volatility [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   120   120   120     120
Teck Issuance [Member] | May 2022 Issuance [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   3.72   2.68   3.72     3.72
Teck Issuance [Member] | May 2022 Issuance [Member] | Measurement Input, Expected Dividend Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   0   0   0     0
Warrant Liabilities [Member] | June 2022 Issuance [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Expected life   914 days     1006 days 914 days     914 days
Fair value         $ 113,425 $ 47,895      
Change in derivative liability         $ (65,530)      
Warrant Liabilities [Member] | June 2022 Issuance [Member] | Measurement Input, Option Volatility [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   120     120 120     120
Warrant Liabilities [Member] | June 2022 Issuance [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   3.72     3.14 3.72     3.72
Warrant Liabilities [Member] | June 2022 Issuance [Member] | Measurement Input, Expected Dividend Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   0     0 0     0
Warrant Liabilities [Member] | February 2021 Issuance [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Expected life   1228 days       1228 days   1501 days 1228 days
Share price | $ / shares   $ 0.115       $ 0.115   $ 0.37  
Fair value           $ 829,987   $ 3,483,745  
Change in derivative liability           $ (2,653,758)   $ (329,358)  
Warrant Liabilities [Member] | February 2021 Issuance [Member] | Measurement Input, Option Volatility [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   120       120   100 120
Warrant Liabilities [Member] | February 2021 Issuance [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   3.72       3.72   1.25 3.72
Warrant Liabilities [Member] | February 2021 Issuance [Member] | Measurement Input, Expected Dividend Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   0       0   0 0
Warrant Liabilities [Member] | Auguest 2020 Issuance [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Expected life   335 days       335 days   608 days 335 days
Share price | $ / shares   $ 0.115       $ 0.115   $ 0.37  
Fair value           $ 484,745   $ 6,790,163  
Change in derivative liability           $ (6,305,419)   $ (7,703,052)  
Warrant Liabilities [Member] | Auguest 2020 Issuance [Member] | Measurement Input, Option Volatility [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   120       120   100 120
Warrant Liabilities [Member] | Auguest 2020 Issuance [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   3.79       3.79   0.95 3.79
Warrant Liabilities [Member] | Auguest 2020 Issuance [Member] | Measurement Input, Expected Dividend Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   0       0   0 0
Warrant Liabilities [Member] | June 2019 Issuance [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Expected life [1]   1188 days       1188 days   1461 days 1188 days
Share price | $ / shares [1]   $ 0.115       $ 0.115   $ 0.37  
Fair value [1]           $ 460,207   $ 2,067,493  
Change in derivative liability [1]           $ (1,607,286)   $ (1,371,346)  
Warrant Liabilities [Member] | June 2019 Issuance [Member] | Measurement Input, Option Volatility [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions [1]   120       120   100 120
Warrant Liabilities [Member] | June 2019 Issuance [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions [1]   3.72       3.72   1.02 3.72
Warrant Liabilities [Member] | June 2019 Issuance [Member] | Measurement Input, Expected Dividend Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions [1]   0       0   0 0
Warrant Liabilities [Member] | August 2019 Issuance [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Expected life   1188 days       1188 days   1461 days 1188 days
Share price | $ / shares [2]   $ 0.115       $ 0.115   $ 0.37  
Fair value [2]           $ 707,282   $ 3,177,485  
Change in derivative liability [2]           $ (2,470,203)   $ (2,744,785)  
Warrant Liabilities [Member] | August 2019 Issuance [Member] | Measurement Input, Option Volatility [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   120       120   100 120
Warrant Liabilities [Member] | August 2019 Issuance [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   3.72       3.72   1.02 3.72
Warrant Liabilities [Member] | August 2019 Issuance [Member] | Measurement Input, Expected Dividend Rate [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Warrant measurement, assumptions   0       0   0 0
[1] During the six months ended December 31, 2020, the Company amended the exercise price to C$0.59 per common share and extended the expiry date to December 31, 2025 for 11,660,000 warrants.
[2] During the six months ended December 31, 2020, the Company amended the exercise price to C$0.59 per common share and extended the expiry date to December 31, 2025 for 17,920,000 warrants. The terms of the remaining 2,752,900 warrants remain unchanged.