XML 121 R47.htm IDEA: XBRL DOCUMENT v3.19.1
SHARE-BASED PAYMENTS (Tables)
12 Months Ended
Dec. 31, 2018
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of share-based compensation, stock options, activity
The summary of the Company’s stock options at December 31, 2018, 2017 and 2016, respectively, and the changes for the fiscal periods ending on those dates are presented below:
 
Range of Exercise Prices
$
 
Weighted Average
Exercise Price
$
 
Number of
Options
 
Balance, December 31, 2015
 2.55 - 32.10
 
6.54
 
2,122,897
 Granted
2.12 - 2.22
 
2.13
 
449,537
 Exercised
2.12
 
2.12
 
(8,369)
 Forfeited
2.12 - 18.99
 
5.52
 
(317,960)
 Expired
2.95 - 32.03
 
8.03
 
(200,962)
Balance, December 31, 2016
 2.12 - 15.61
 
5.69
 
2,045,143
 Granted
1.77 - 2.35
 
2.34
 
738,893
 Exercised
 
 
 Forfeited
2.12 - 11.94
 
2.93
 
(316,289)
 Expired
4.48 - 12.55
 
8.42
 
(438,900)
Balance, December 31, 2017
 1.77 - 15.61
 
4.48
 
2,028,847
 Granted
1.70 - 2.88
 
1.75
 
442,956
 Exercised
1.70 - 2.55
 
2.15
 
(355,092)
 Forfeited
1.70 - 6.63
 
3.96
 
(213,393)
 Expired
5.86 - 10.36
 
8.18
 
(170,564)
Balance, December 31, 2018
1.70 - 15.61
 
3.84
 
1,732,754
Schedule of share-based compensation, shares authorized under stock option plans, by exercise price range
As of December 31, 2018, the outstanding stock options denominated in Cdn$ were as follows:
 
Options outstanding
 
Options exercisable
Exercise price
Quantity
 
Weighted average price
 
Weighted average remaining contractual life
 
Intrinsic Value
 
Quantity
 
Weighted average price
 
Weighted average remaining contractual life
 
Intrinsic Value
$5.00 to $9.99
210,550

 
8.01

 
0.39
 

 
210,550

 
8.10

 
0.39
 

 
210,550

 
 
 
 
 
$

 
210,550

 
 
 
 
 
$















As of December 31, 2018, the outstanding stock options denominated in USD$ were as follows:
 
Options outstanding
 
Options exercisable
Exercise price
Quantity
 
Weighted average price
 
Weighted average remaining contractual life
 
Intrinsic Value
 
Quantity
 
Weighted average price
 
Weighted average remaining contractual life
 
Intrinsic Value
$0.00 to $4.99
1,240,177

 
$
2.83

 
3.90
 
$
415

 
943,133

 
$
3.08

 
3.98
 
$
415

$5.00 to $9.99
255,762

 
6.00

 
3.10
 

 
255,762

 
6.00

 
3.10
 

$10.00 to $14.99
13,515

 
12.59

 
2.27
 

 
13,515

 
12.59

 
2.27
 

$15.00 to $19.99
12,750

 
$
15.61

 
2.03
 

 
12,750

 
$
15.61

 
2.03
 

 
1,522,204

 
 
 
 
 
$
415

 
1,225,160

 
 
 
 
 
$
415

Schedule of compensation costs for share-based payment arrangements
The share-based compensation recorded during the years ended December 31, 2018, 2017 and 2016 are as follows:
 
Years ended
 
December 31,
 
2018
 
2017
 
2016
Share-based compensation (1)(2)
$
2,762

 
$
3,525

 
$
2,657

Value of stock options and RSUs granted
$
2,762

 
$
3,525

 
$
2,657


(1)
The fair value of the options granted under the Compensation Plan for the years ended December 31, 2018, 2017 and 2016 was estimated at the date of grant, using the Black-Scholes Option Valuation Model, with the following weighted-average assumptions:
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions
The following weighted average assumptions were used for the Black-Scholes option pricing model to calculate the $2.09 million of fair value for the 2,515,625 warrants issued in connection with the public offering in March 2016.
Risk-free rate
1.15%
Expected life
3.0 years
Expected volatility
106.0%*
Expected dividend yield
0%
* Expected volatility is measured based on the Company’s historical share price volatility over the expected life of the warrants.
The following weighted average assumptions were used for the Black-Scholes option pricing model to calculate the $0.66 million of fair value for the 2,328,925 warrants at December 31, 2018.
Risk-free rate
2.63%
Expected life
0.2 years
Expected volatility
80.5%*
Expected dividend yield
0%

* Expected volatility is measured based on the Company’s historical share price volatility over the expected life of the warrants.
The following weighted average assumptions were used for the Black-Scholes option pricing model to calculate the $3.17 million of fair value for the 4,168,750 warrants issued in connection with the public offering in September 2016.
Risk-free rate
1.2%
Expected life
5.0 years
Expected volatility
145.2%*
Expected dividend yield
0%
* Expected volatility is measured based on the Company’s historical share price volatility over the expected life of the warrants.

2018
 
2017
 
2016
Risk-free interest rate
2.84%

 
1.93%

 
1.03% - 1.43%

Expected life
5.0 years

 
5.0 years

 
5.0 years

Expected volatility
59.00%*

 
63.0%*

 
64.7% -74.8%*

Expected dividend yield
0
%
 
0
%
 
0
%
Weighted-average expected life of option
5.00

 
5.00

 
5.00

Weighted-average grant date fair value
$0.96

 
$1.20

 
$1.22 - $1.23

* Expected volatility is measured based on the Company’s historical share price volatility over a period equivalent to the expected life of the options.
.
Schedule of share-based compensation, restricted stock and restricted stock units activity
A summary of the status and activity of non-vested RSUs at December 31, 2018 is as follows:
 
Number of shares
 
Weighted Average Grant- Date Fair Value
Non-vested December 31, 2015
272,866

 
4.03

 Granted
1,205,336

 
2.14

 Vested
(138,608
)
 
4.65

 Forfeited
(9,125
)
 
5.39

Non-vested December 31, 2016
1,330,469

 
2.37

 Granted
1,390,705

 
2.09

 Vested
(752,580
)
 
2.35

 Forfeited
(59,118
)
 
2.29

Non-vested December 31, 2017
1,909,477

 
2.17

 Granted
1,191,132

 
1.70

 Vested
(1,486,126
)
 
2.24

 Forfeited
(34,296
)
 
2.00

Non-vested December 31, 2018
1,580,187

 
$
1.99

A summary of the status and activity of non-vested stock options at December 31, 2018 is as follows:
 
Number of shares
 
Weighted Average Grant- Date Fair Value
Non-vested December 31, 2015
177,698

 
3.44

 Granted
449,537

 
1.29

 Vested
(331,482
)
 
2.26

 Forfeited
(68,575
)
 
1.56

Non-vested December 31, 2016
227,178

 
1.48

 Granted
738,893

 
1.18

 Vested
(486,386
)
 
1.30

 Forfeited
(114,505
)
 
1.22

Non-vested December 31, 2017
365,180

 
1.20

 Granted
442,956

 
0.96

 Vested
(448,662
)
 
1.10

 Forfeited
(62,430
)
 
0.96

Non-vested December 31, 2018
297,044

 
1.06