XML 50 R38.htm IDEA: XBRL DOCUMENT

SHARE CAPITAL AND SHAREBASED PAYMENTS (Tables)

9 Months Ended

Sep. 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
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
Expired			(880,000	)		$	1.98
Forfeited			(45,000	)		$	1.40
Stock options outstanding, September 30, 2022			4,256,000			$	1.36
Stock options exercisable, September 30, 2022			3,067,250			$	1.42

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)
August 28, 2023		$	1.30				105,000				0.91				105,000				0.91
August 21, 2024		$	0.79				126,000				1.89				126,000				1.89
August 4, 2025		$	1.64				1,660,000				2.85				1,660,000				2.85
March 25, 2027		$	1.20				2,340,000				4.48				1,170,000				4.48
May 4, 2027		$	0.92				25,000				4.59				6,250				4.59
							4,256,000				3.68				3,067,250				3.37

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

		September 30, 2022				December 31, 2021
Weighted average assumptions:
Risk-free interest rate			2.49	%		-%
Expected dividend yield			0.00	%		-%
Expected option 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
Forfeited			(104,356	)		$	1.54
RSUs outstanding, December 31, 2021			1,439,477			$	1.32
Granted			1,799,000			$	1.19
Exercised			(982,879	)		$	1.18
Forfeited			(64,932	)		$	1.40
RSUs outstanding, September 30, 2022			2,190,666			$	1.27

Schedule of fair value of options granted

Issuance Date		Price (C$)				Number of RSUs Outstanding
August 4, 2020		$	1.64				412,666
March 25, 2022		$	1.19				1,778,000
							2,190,666

Schedule Of Basic Earnings Per Share And Diluted Earnings Per Share

		Three months ended September 30,								Nine months ended September 30,
		2022				2021				2022				2021
Net income (loss) for the period		$	(1,129	)		$	(214	)		$	1,800			$	(4,686	)
Basic weighted average number of shares outstanding			117,876,825				101,559,946				113,027,305				99,457,201
Effect of dilutive share options, warrants, and RSUs (‘000)			-				-				3,248,128				-
Diluted weighted average number of shares outstanding			117,876,825				101,559,946				116,275,433				99,457,201
Basic loss per share		$	(0.01	)		$	(0.00	)		$	0.02			$	(0.05	)
Diluted loss per share		$	(0.01	)		$	(0.00	)		$	0.02			$	(0.05	)