XML 56 R34.htm IDEA: XBRL DOCUMENT v3.22.2.2

Shareholders' Equity (Tables)

6 Months Ended

12 Months Ended

Jun. 30, 2022

Dec. 31, 2021

Stockholders' Equity Note [Abstract]

Schedule of common shares are issued and outstanding

		June 30, 2022					December 31, 2021
		Number		Amount			Number		Amount
Class A Common Shares		8,119,690		$	43,223,609		8,119,690		$	43,223,609
Class B Common Shares		135,220			129,761		135,220			129,761
Balance		8,254,910		$	43,353,370		8,254,910		$	43,353,370

						2021					2020
				Number		Amount			Number		Amount
		Class A Common Shares		8,119,690		$	43,223,609		7,491,000		$	582,338
		Class B Common Shares		135,220			129,761		50,000			19,355
		Balance, December 31		8,254,910		$	43,353,370		7,541,000		$	601,693

Schedule of grant date fair values of the options issued under the plan Black-Scholes option pricing model

Share price		$1.93 – $41.23
Exercise price		$0.48 – $165.80
Risk free interest rate		0.52% – 1.33%
Volatility		60% – 85%
Expected life		3 – 20 years
Dividend rate		0.00%

Share price		$1.93 – $41.23
Exercise price		$0.48 – $165.80
Risk free interest rate		0.52% – 1.33%
Volatility		60% – 85%
Expected life		3 – 20 years
Dividend rate		0.00%

Schedule of stock option transactions

		Six months ended June 30, 2022					Twelve months ended December 31, 2021
		Number		Weighted Average Exercise Price			Number		Weighted Average Exercise Price
Outstanding,
beginning of year		3,531,064		$	2.25		3,433,000		$	0.48
Granted		—			—		98,064			64.28
Outstanding,
end of period		3,531,064		$	2.25		3,531,064		$	2.25
Vested and exercisable		3,501,967		$	1.38		3,493,297		$	1.17

				2021					2020
				Number		Weighted Average Exercise Price			Number			Weighted Average Exercise Price
		Outstanding, beginning of year		3,433,000		$	0.48		3,433,000			$	0.61
		Granted		98,064			64.28		3,433,000				0.48
		Cancelled		—			—		(3,433,000	)			(0.61	)
		Expired		—			—		—				—
		Forfeited		—			—		—				—
		Outstanding, end of year		3,531,064		$	2.25		3,433,000			$	0.48
		Vested and exercisable at December 31,		3,493,297		$	1.17		3,433,000			$	0.48

Schedule of weighted average fair value of the outstanding options

Expiry		Exercise Price			Share Options June 30, 2022		Share Options December 31, 2021
2024		$	159.87		30,144		30,144
2026			41.23		22,870		22,870
2027			4.52		8,370		8,370
2031			41.23		2,430		2,430
2040			0.48		3,433,000		3,433,000
2041			41.23		34,250		34,250
Total					3,531,064		3,531,064
Weighted average remaining contractual life of options outstanding					18 years		20 years

		Expiry		Exercise Price			Share Options 2021		Share Options 2020
		2024		$	159.87		30,144		—
		2026			41.23		22,870		—
		2027			4.52		8,370		—
		2031			41.23		2,430		—
		2040			0.48		3,433,000		3,433,000
		2041			41.23		34,250		—
		Total					3,531,064		3,433,000
		Weighted average remaining contractual life of options outstanding					18 years		20 years

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (d)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (e)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (f)(2)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the change in stock options.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfStockOptionsRollForwardTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of changes in the separate accounts comprising stockholders' equity (in addition to retained earnings) and of the changes in the number of shares of equity securities during at least the most recent annual fiscal period and any subsequent interim period presented is required to make the financial statements sufficiently informative if both financial position and results of operations are presented.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 2
-URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21463-112644

+ Details

Name:	us-gaap_ScheduleOfStockholdersEquityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_StockholdersEquityNoteAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration