XML 46 R38.htm IDEA: XBRL DOCUMENT

SHARE CAPITAL AND SHAREBASED PAYMENTS (Tables)

6 Months Ended

Jun. 30, 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			2,390,000			$	1.20
Exercised			(48,000	)		$	0.79
Stock options outstanding, June 30, 2022			5,181,000			$	1.47
Stock options exercisable, June 30, 2022			3,382,250			$	1.61

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				0.22				880,000				0.22
August 28, 2023		$	1.30				105,000				1.16				105,000				1.16
August 21, 2024		$	0.79				126,000				2.15				126,000				2.15
August 4, 2025		$	1.64				1,680,000				3.10				1,680,000				3.10
March 25, 2027		$	1.20				2,365,000				4.74				591,250				4.74
May 4, 2027		$	0.92				25,000				4.85				-				4.85
							5,181,000				3.30				3,382,250				2.54

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

		June 30, 2022				December 31, 2021
Weighted average assumptions:
Risk-free interest rate			2.49	%		-		%
Expected dividend yield			0.00	%		-		%
Expected warrant life (years)			5.00				-
Expected stock price volatility			59.98	%		-		%
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
Cancelled / Forfeited			(35,000	)		$	1.37
RSUs outstanding, June 30, 2022			3,203,477			$	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				885,744
March 23, 2022		$	1.19				1,778,000
							3,203,477

Schedule Of Basic Earnings Per Share And Diluted Earnings Per Share

		Three months ended June 30,								Six months ended June 30,
		2022				2021				2022				2021
Net income (loss) for the period		$	2,283			$	(2,654	)		$	2,929			$	(4,472	)
Basic weighted average number of shares outstanding			117,129,947				100,512,906				110,548,661				98,382,464
Effect of dilutive share options, warrants, and RSUs (‘000)			3,256,653				-				3,265,461				-
Diluted weighted average number of shares outstanding			120,386,601				100,512,906				113,814,123				98,382,464
Basic loss per share		$	0.02			$	(0.03	)		$	0.03			$	(0.05	)
Diluted loss per share		$	0.02			$	(0.03	)		$	0.03			$	(0.05	)