XML 28 R17.htm IDEA: XBRL DOCUMENT v3.21.2
Common Stock and Warrants (Tables)
6 Months Ended
Jun. 30, 2021
Summary of Weighted Average Assumptions Used in Estimating Fair Value of Warrants

The fair value of all warrants classified as derivative financial instruments outstanding as of December 31, 2020 were estimated using the Black-Scholes option pricing model with the following weighted average assumptions:

 

 

 

December 31, 2020

 

Stock price

 

CAD$ 17.15

 

Exercise price

 

CAD$ 428.75

 

Warrant term

 

0.27 years

 

Expected volatility

 

 

64.48

%

Risk-free interest rate

 

 

0.06

%

Dividend rate

 

 

0.00

%

Summary of Warrants Accounted for as Liabilities and Recorded as Derivative Financial Instruments

The following table summarizes warrants accounted for as liabilities and recorded as derivative financial instruments on the Company’s condensed consolidated balance sheets for the six months ended June 30, 2021 and 2020 (amounts in thousands):

 

 

 

Six Months Ended June 30,

 

 

 

2021

 

 

2020

 

Fair value of warrants at beginning of period

 

$

 

 

$

5

 

Exercise of warrants

 

 

 

 

 

 

Foreign exchange losses

 

 

 

 

 

 

Change in fair value of warrants during the period

 

 

 

 

 

(4

)

Fair value of warrants at end of period

 

$

 

 

$

1

 

Summary of Warrant Activity

The following is a summary of the Company’s warrant activity during the six months ended June 30, 2021:

 

 

 

Number of Warrants

 

 

Weighted Average

Exercise Price

 

 

 

CAD

 

 

US

 

 

CAD$

 

 

USD$

 

Outstanding as of December 31, 2020

 

 

68,351

 

 

 

273,554

 

 

$

428.75

 

 

$

16.04

 

Granted

 

 

 

 

 

402,265

 

 

 

 

 

 

16.47

 

Cancelled/Expired

 

 

(68,351

)

 

 

 

 

 

428.75

 

 

 

 

Exercised

 

 

 

 

 

(81,895

)

 

 

 

 

 

16.10

 

Outstanding as of June 30, 2021

 

 

 

 

 

593,924

 

 

$

 

 

$

16.32

 

Warrants Outstanding and Exercisable

The Company’s warrants outstanding and exercisable as of June 30, 2021 were as follows:

 

Number of Warrants Outstanding

 

 

Exercise Price

 

Expiration Date

 

97,143

 

 

USD$16.10

 

March 20, 2025

 

17,431

 

 

USD$16.1665

 

October 26, 2023

 

76,386

 

 

USD$15.82

 

October 26, 2023

 

961

 

 

USD$19.775

 

October 26, 2023

 

372,206

 

 

USD$16.302

 

February 1, 2026

 

29,797

 

 

USD$18.525

 

February 1, 2026

 

593,924

 

 

 

 

 

April 2018 Offering  
Summary of Weighted Average Assumptions Used in Estimating Fair Value of Warrants

The following table summarizes the weighted average assumptions used in estimating the fair value of the warrants issued in the April 2018 Offering using the Black-Scholes option pricing model as of the date of the initial closing of the offering and the date of the closing of the over-allotment option.

 

 

 

April 24, 2018

 

 

April 13, 2018

 

Stock price

 

CAD$ 376.60

 

 

CAD$ 344.75

 

Exercise price

 

CAD$ 428.75

 

 

CAD$ 428.75

 

Warrant term

 

3.00 years

 

 

3.00 years

 

Expected volatility

 

 

64.49

%

 

 

64.20

%

Risk-free interest rate

 

 

2.02

%

 

 

1.99

%

Dividend rate

 

 

0.00

%

 

 

0.00

%

March 2020 Offering  
Summary of Weighted Average Assumptions Used in Estimating Fair Value of Warrants

The following table summarizes the weighted average assumptions used in estimating the fair value of the warrants granted in the March 2020 Offering using the Black-Scholes option pricing model as of the date of the closing of the offering on March 20, 2020.

 

 

March 20, 2020

 

Stock price

 

$

12.25

 

Exercise price

 

$

16.10

 

Warrant term

 

5.50 years

 

Expected volatility

 

 

82.41

%

Risk-free interest rate

 

 

0.52

%

Dividend rate

 

 

0.00

%

October 2020 Private Placement Offering  
Summary of Weighted Average Assumptions Used in Estimating Fair Value of Warrants

The following table summarizes the weighted average assumptions used in estimating the fair value of the warrants granted in the October 2020 Offering using the Black-Scholes option pricing model as of the date of the closing of the offering on October 26, 2020.

 

 

October 26, 2020

 

Stock price

 

$

15.92

 

Exercise price

 

$

15.92

 

Warrant term

 

3.00 years

 

Expected volatility

 

 

80.91

%

Risk-free interest rate

 

 

0.18

%

Dividend rate

 

 

0.00

%

February 2021 Offering  
Summary of Weighted Average Assumptions Used in Estimating Fair Value of Warrants

The following table summarizes the weighted average assumptions used in estimating the fair value of the warrants granted in the February 2021 Offering using the Black-Scholes option pricing model as of the date of the closing of the offering on February 1, 2021.

 

 

February 1, 2021

 

Stock price

 

$

14.82

 

Exercise price

 

$

16.47

 

Warrant term

 

5.00 years

 

Expected volatility

 

 

75.02

%

Risk-free interest rate

 

 

0.42

%

Dividend rate

 

 

0.00

%