XML 96 R46.htm IDEA: XBRL DOCUMENT

WARRANT LIABILITY (Tables)

12 Months Ended

Dec. 31, 2018

Warrant Liability

Schedule of Change in Warrant Liability

		December 31, 2018				December 31, 2017				January 1, 2017

Balance at beginning of the period		$	1,161			$	1,630			$	-
Warrants issued during the period			2,296				-				1,638
Fair value adjustment			(1,304	)			(563	)			(8	)
Effect of movement in exchange rates			(144	)			94				-
Balance at end of the period		$	2,009			$	1,161			$	1,630
Less: current portion			-				-				-
Non-current portion		$	2,009			$	1,161			$	1,630

Continuity of warrants during the periods is as follows:

		Underlying Shares				Weighted Average Exercise Price

Warrants outstanding and exercisable, January 1 and December 31, 2017			3,602,215			$	1.99
Issued			7,175,846			$	0.80
Warrants outstanding and exercisable, December 31, 2018			10,778,061			$	1.20

Schedule of Warrants Outstanding and Exercisable

						Derivative Warrants,Outstanding and Exercisable
Expiry Date		Exercise Price per Share				December 31, 2018				December 31, 2017				January 1, 2017

March 14, 2019		$	1.00				40,000				40,000				40,000
November 28, 2019		$	2.00				3,562,215				3,562,215				3,562,215
September 25, 2023		$	0.80				7,175,846				-				-
							10,778,061				3,602,215				3,602,215

Schedule of Fair Value of Warrant Liability

		December 31, 2018				December 31, 2017				January 1, 2017
Weighted average assumptions:
Risk-free interest rate			1.88	%			1.66	%			0.67	%
Expected dividend yield			0	%			0	%			0	%
Expected warrant life (years)			3.46				1.90				2.29
Expected stock price volatility			61.47	%			65.69	%			72.66	%
Weighted average fair value		$	0.19			$	0.32			$	0.35