XML 118 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Common Stock
Equity Reserves
Treasury Shares
Accumulated Other Comprehensive Income (Loss)
Accumulated Deficit
Total
Begning balance, Shares at Dec. 31, 2016 52,431,001          
Begning balance, Amount at Dec. 31, 2016 $ 80,785 $ 9,100 $ (97) $ (6,456) $ (21,538) $ 61,794
Common shares issued for cash:            
Brokered public offerings, Shares 10,000          
Brokered public offerings, Amount $ 17 17
Brokered public offerings, Less share issuance costs, Shares          
Brokered public offerings, Less share issuance costs, Amount $ (1) (1)
Exercise of stock options, Shares 20,000          
Exercise of stock options, Amount $ 25  
Carrying value of stock options exercised 20 (20)
Stock options cancelled or expired (139) 139
Carrying value of RSUs exercised, Shares 257,152          
Carrying value of RSUs exercised, Amount $ 623 (623)
Carrying value of RSUs exercised, Less share issuance cost, Shares          
Carrying value of RSUs exercised, Less share issuance cost, Amount $ (1) (1)
Share-based payments 2,263 2,263
Net income for the year 2,522 2,522
Currency translation differences 2,383 2,383
Ending balance, Shares at Dec. 31, 2017 52,718,153          
Ending balance, Amount at Dec. 31, 2017 $ 81,468 10,581 (97) (4,073) (18,877) 69,002
Common shares issued for cash:            
Brokered public offerings, Shares 10,105,658          
Brokered public offerings, Amount $ 6,547 6,547
Brokered public offerings, Less share issuance costs, Shares          
Brokered public offerings, Less share issuance costs, Amount $ (895) (895)
At the market issuances, Shares 151,800          
At the market issuances, Amount $ 136 136
At the market issuances, Less: Issuance costs, Shares          
At the market issuances, Less: Issuance costs, Amount $ (4) (4)
Exercise of stock options, Shares 87,500          
Exercise of stock options, Amount $ 112 112
Carrying value of stock options exercised 84 (84)
Stock options cancelled or expired (746) 746
Carrying value of RSUs exercised, Shares 274,658          
Carrying value of RSUs exercised, Amount $ 602 (602)
Carrying value of RSUs exercised, Less share issuance cost, Shares          
Carrying value of RSUs exercised, Less share issuance cost, Amount $ (5) (5)
Share-based payments 700 700
Net income for the year 1,626 1,626
Currency translation differences (2,051) (2,051)
Ending balance, Shares at Dec. 31, 2018 63,337,769          
Ending balance, Amount at Dec. 31, 2018 $ 88,045 9,849 (97) (6,124) (16,505) 75,168
Common shares issued for cash:            
Brokered public offerings, Shares 7,735,360          
Brokered public offerings, Amount $ 4,877 4,877
Brokered public offerings, Less share issuance costs, Shares          
Brokered public offerings, Less share issuance costs, Amount $ (472) (472)
At the market issuances, Shares 4,954,000          
At the market issuances, Amount $ 2,924 2,924
At the market issuances, Less: Issuance costs, Shares          
At the market issuances, Less: Issuance costs, Amount $ (162) (162)
Carrying value of stock options exercised          
Stock options cancelled or expired (762) 762
Carrying value of RSUs exercised, Shares 565,259          
Carrying value of RSUs exercised, Amount $ 835 (835)
Fair value of warrants issued 116 116
Shares to be issued 349 349
Share-based payments 1,023 1,023
Net income for the year (31,461) (31,461)
Currency translation differences 1,561 1,603
Ending balance, Shares at Dec. 31, 2019 76,592,388          
Ending balance, Amount at Dec. 31, 2019 $ 96,396 $ 9,391 $ (97) $ (4,563) $ (47,204) $ 53,923