XML 114 R48.htm IDEA: XBRL DOCUMENT

WARRANT LIABILITY (Tables)

12 Months Ended

Dec. 31, 2019

Warrant Liability

Schedule of Change in Warrant Liability

		December 31, 2019				December 31, 2018
Balance, beginning		$	2,009			$	1,161
US dollar warrants issued during the year			-				2,296
Fair value adjustment			(520	)			(1,304	)
Effect of movement in exchange rates			90				(144	)
Balance, ending		$	1,579			$	2,009
Less: current portion			-				-
Non-current portion		$	1,579			$	2,009

Continuity of all warrants is as follows:

		Underlying Shares				Weighted Average Exercise Price
Warrants outstanding and exercisable, January 1, 2018			3,602,215			$	1.99
Issued			7,175,846			$	0.80
Warrants outstanding and exercisable, December 31, 2018			10,778,061			$	1.20
Issued			464,122			C$0.85
Expired			(3,602,215	)		$	1.99
Warrants outstanding and exercisable, December 31, 2019			7,639,968			$	0.79

Schedule of Warrants Outstanding and Exercisable

						All Warrants Outstanding and Exercisable
Expiry Date		Exercise Price per Share				December 31, 2019				December 31, 2018
March 14, 2019		$	1.00				-				40,000
November 28, 2019		$	2.00				-				3,562,215
July 30, 2020		C$0.85					464,122				-
September 25, 2023		$	0.80				7,175,846				7,175,846
							7,639,968				10,778,061

Schedule of Fair Value of Warrant Liability

		December 31, 2019				December 31, 2018
Weighted average assumptions:
Risk-free interest rate			1.68	%			1.88	%
Expected dividend yield			0	%			0	%
Expected warrant life (years)			3.57				3.46
Expected stock price volatility			61.61	%			61.47	%
Weighted average fair value		$	0.22			$	0.19