| Schedule of Performance Shares |
The performance vesting based on the Company share price were valued using a path-dependent model with the following inputs: | | | | | | | | | | | | | | | | | | | | | | | | | January 4, 2021 | | June 8, 2021 | | July 12, 2021 | | August 30, 2021 | | Total shares granted | 1,055,000 | | | 60,000 | | | 25,000 | | | 30,000 | | | Performance condition valuation inputs: | | | | | | | | | Performance condition shares | 527,500 | | | 30,000 | | | 12,500 | | | 15,000 | | | Stock price at grant date | $ | 1.10 | | | $ | 3.51 | | | $ | 3.17 | | | $ | 3.04 | | | Market condition valuation inputs: | | | | | | | | | Market condition shares | 527,500 | | | 30,000 | | | 12,500 | | | 15,000 | | | Beginning stock price | $ | 1.10 | | | $ | 3.51 | | | $ | 3.17 | | | $ | 3.04 | | | Volatility | 77 | % | | 93 | % | | 93 | % | | 95 | % | | Risk-free rate | 0.36 | % | | 0.79 | % | | 0.71 | % | | 0.65 | % | | Number of iterations | 100,000 | | | 100,000 | | | 100,000 | | | 100,000 | | | Fair value per share | $ | 0.41 | | | $ | 2.71 | | | $ | 2.38 | | | $ | 2.26 | | | Term (in years) | 3.2 | | 1.7 | | 1.8 | | 1.8 |
The performance vesting based on the Company share price were valued using a path-dependent model with the following inputs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | January 4, 2021 | | June 8, 2021 | | July 12, 2021 | | August 30, 2021 | | March 28, 2022 | | Total shares granted | 1,055,000 | | | 60,000 | | | 25,000 | | | 30,000 | | | 40,000 | | | Performance condition valuation inputs: | | | | | | | | | | | Performance condition shares | 527,500 | | | 30,000 | | | 12,500 | | | 15,000 | | | 20,000 | | | Stock price at grant date | $ | 1.10 | | | $ | 3.51 | | | $ | 3.17 | | | $ | 3.04 | | | $ | 1.68 | | | Market condition valuation inputs: | | | | | | | | | | | Market condition shares | 527,500 | | | 30,000 | | | 12,500 | | | 15,000 | | | 20,000 | | | Beginning stock price | $ | 1.10 | | | $ | 3.51 | | | $ | 3.17 | | | $ | 3.04 | | | $ | 1.68 | | | Volatility | 77 | % | | 93 | % | | 93 | % | | 95 | % | | 95 | % | | Risk-free rate | 0.36 | % | | 0.79 | % | | 0.71 | % | | 0.65 | % | | 2.51 | % | | Number of iterations | 100,000 | | | 100,000 | | | 100,000 | | | 100,000 | | | 100,000 | | | Fair value per share | $ | 0.41 | | | $ | 2.71 | | | $ | 2.38 | | | $ | 2.26 | | | $ | 0.91 | | | Term (in years) | 3.2 | | 1.7 | | 1.8 | | 1.8 | | 2.2 |
|