Annual report pursuant to Section 13 and 15(d)

Warrant Liabilities

v3.22.4
Warrant Liabilities
12 Months Ended
Dec. 31, 2022
Warrant Liabilities  
Warrant Liabilities

11. Warrant Liabilities 

    

In August 2020, we issued 9,000,000 warrants as part of a registered direct offering with two warrants redeemable for one common share of the Company’s stock at a price of $0.75 per full share. The warrants were all exercised prior to expiry in August 2022. 

In February 2021, we issued 16,930,530 warrants as part of an underwritten public offering with two warrants redeemable for one common share of the Company’s stock at a price of $1.35 per full share. The warrants expire in February 2024.

 

Because the warrants are priced in US. dollars and the functional currency of Ur-Energy Inc. is Canadian dollars, a derivative financial liability was created. Using Level 2 inputs of the fair value hierarchy under US GAAP, the liability created is measured and recorded at fair value, and adjusted monthly, using the Black-Scholes model described below as there is no active market for the warrants. Any gain or loss from the adjustment of the liability is reflected in net income for the period.

 

Activity with respect to the warrant liabilities is presented in the following tables.

 

Warrant Liability Activity

 

September

2018

Warrants

 

 

August

2020

Warrants

 

 

February 2021

Warrants

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

575

 

 

 

-

 

 

 

-

 

 

 

575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants issued

 

 

-

 

 

 

860

 

 

 

-

 

 

 

860

 

Mark to market revaluation loss (gain)

 

 

161

 

 

 

519

 

 

 

-

 

 

 

680

 

Effects for foreign exchange rate changes

 

 

(7 )

 

 

36

 

 

 

-

 

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

729

 

 

 

1,415

 

 

 

-

 

 

 

2,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants issued

 

 

-

 

 

 

-

 

 

 

2,604

 

 

 

2,604

 

Warrants exercised

 

 

(3,961 )

 

 

(388 )

 

 

(97 )

 

 

(4,446 )

Mark to market revaluation gain

 

 

3,227

 

 

 

1,020

 

 

 

1,751

 

 

 

5,998

 

Effects for foreign exchange rate changes

 

 

5

 

 

 

(20 )

 

 

(22 )

 

 

(37 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

-

 

 

 

2,027

 

 

 

4,236

 

 

 

6,263

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants exercised

 

 

-

 

 

 

(1,790 )

 

 

-

 

 

 

(1,790 )

Mark to market revaluation gain

 

 

-

 

 

 

(215 )

 

 

(1,620 )

 

 

(1,835 )

Effects for foreign exchange rate changes

 

 

-

 

 

 

(22 )

 

 

(234 )

 

 

(256 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

-

 

 

 

-

 

 

 

2,382

 

 

 

2,382

 

Warrant Liability Duration

 

February 2021

Warrants

 

 

 

 

 

Current portion of warrant liability

 

 

-

 

Long-term warrant liability

 

 

2,382

 

 

 

 

 

 

 

 

 

2,382

 

 

                  The fair value of the warrant liabilities on December 31, 2022, was determined using the Black-Scholes model with the following assumptions:

 

Black-Scholes Assumptions as of December 31, 2022

 

February 2021

Warrants

 

 

 

 

 

Expected forfeiture rate

 

 

0.0 %

Expected life (years)

 

 

1.1

 

Expected volatility

 

 

70.5 %

Risk free rate

 

 

4.0 %

Expected dividend rate

 

 

0.0 %

Exercise price

 

$ 1.35

 

Market price

 

$ 1.15