XML 50 R40.htm IDEA: XBRL DOCUMENT

SHARE CAPITAL AND SHAREBASED PAYMENTS (Tables)

3 Months Ended

Mar. 31, 2022

Schedule Of Stock Options

		Underlying Shares				Weighted Average Exercise Price (C$)

Stock options outstanding, January 1, 2021			3,483,000			$	1.77
Exercised			(264,000	)		$	1.16
Expired			(360,000	)		$	2.95
Cancelled / Forfeited			(20,000	)		$	1.64
Stock options outstanding, December 31, 2021			2,839,000			$	1.68
Granted			2,365,000			$	1.20
Exercised			(48,000	)		$	0.79
Stock options outstanding, March 31, 2022			5,156,000			$	1.47
Stock options exercisable, March 31, 2022			2,791,000			$	1.70

Schedule Of Stock Options Outsanding And Exercisable

						Outstanding								Exercisable
Expiry Date		Price (C$)				Number of Options				Weighted Average Remaining Contractual Life (Years)				Number of Options				Weighted Average Remaining Contractual Life (Years)
September 20, 2022		$	1.98				880,000				0.47				880,000				0.47
August 28, 2023		$	1.30				105,000				1.41				105,000				1.41
August 21, 2024		$	0.79				126,000				2.39				126,000				2.39
August 4, 2025		$	1.64				1,680,000				3.35				1,680,000				3.35
March 25, 2027		$	1.20				2,365,000				4.99				-				4.99
							5,156,000				3.55				2,791,000				2.33

Schedule of fair value of the stock options was calculated using the Black-Scholes model

		March 31, 2022				December 31, 2021
Weighted average assumptions:
Risk-free interest rate			2.49	%		-		%
Expected dividend yield			0	%		-		%
Expected warrant life (years)			5.00				-
Expected stock price volatility			59.97	%		-		%
Expected forfeiture rate			20	%		-		%
Weighted average fair value		$	0.63				-

Schedule Of Rsu Outstanding

		Underlying Shares				Weighted Average Price (C$)

RSUs outstanding, January 1, 2021			2,874,000			$	1.28
Exercised			(1,330,167	)		$	1.22
Cancelled / Forfeited			(104,356	)		$	1.54
RSUs outstanding, December 31, 2021			1,439,477			$	1.32
Granted			1,799,000			$	1.19
RSUs outstanding, March 31, 2022			3,238,477			$	1.25

Schedule of fair value of options granted

Issuance Date		Price (C$)				Number of RSUs Outstanding
August 21, 2019		$	0.79				539,733
August 4, 2020		$	1.64				899,744
March 23, 2022		$	1.19				1,799,000
							3,238,477

Schedule Of Basic Earnings Per Share And Diluted Earnings Per Share

		Three months ended March 31,
		2022				2021
Net income (loss) for the period		$	646			$	(1,818	)
Basic weighted average number of shares outstanding			103,819,481				96,204,148
Effect of dilutive share options, warrants, and RSUs			3,415,476				-
Diluted weighted average number of shares outstanding			107,234,957				96,204,148
Basic loss per share		$	0.01			$	(0.02	)
Diluted loss per share		$	0.01			$	(0.02	)