XML 59 R45.htm IDEA: XBRL DOCUMENT

SHARE CAPITAL AND SHAREBASED PAYMENTS (Tables)

12 Months Ended

Dec. 31, 2022

SHARE CAPITAL AND SHAREBASED PAYMENTS

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
Expired			(880,000	)		$	1.98
Cancelled / Forfeited			(45,000	)		$	1.40
Stock options outstanding, December 31, 2022			4,256,000			$	1.36
Stock options exercisable, December 31, 2022			3,658,500			$	1.39

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				0.66				105,000				0.66
August 21, 2024		$	0.79				126,000				1.64				126,000				1.64
August 4, 2025		$	1.64				1,660,000				2.59				1,660,000				2.59
March 25, 2027		$	1.20				2,340,000				4.23				1,755,000				4.23
May 4, 2027		$	0.92				25,000				4.34				12,500				4.34
							4,256,000				3.43				3,658,500				3.43

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

		December 31, 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
Cancelled / 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, December 31, 2022			2,190,666			$	1.27

Schedule of summarizes information about the RSUs

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

		2022				2021
Net income (loss) from continuing operations for the period		$	3,096			$	(2,057	)
Net income (loss) for the period		$	3,096			$	(2,057	)
Basic weighted average number of shares outstanding			114,372,371				100,161,357
Effect of dilutive share options, warrants, and RSUs (‘000)			3,243,527				-
Diluted weighted average number of shares outstanding			117,615,898				100,161,137
Basic and diluted earnings (loss) from continuing operations per share		$	0.03			$	(0.02	)
Basic and diluted earnings (loss) per share		$	0.03			$	(0.02	)