XML 121 R80.htm IDEA: XBRL DOCUMENT v3.22.0.1
Convertible Debentures - Windsor Private Capital (Details)
 1 Months Ended 12 Months Ended
Jan. 06, 2021
$ / shares
shares
Dec. 10, 2020
CAD ($)
$ / shares
Dec. 08, 2020
CAD ($)
$ / shares
Y
Nov. 18, 2020
CAD ($)
$ / shares
shares
Jan. 06, 2020
CAD ($)
$ / shares
Y
shares
Dec. 14, 2019
CAD ($)
$ / shares
shares
Nov. 14, 2019
CAD ($)
$ / shares
shares
Jul. 24, 2019
CAD ($)
Jun. 17, 2019
CAD ($)
$ / shares
shares
Apr. 10, 2019
CAD ($)
$ / shares
shares
Nov. 28, 2018
CAD ($)
$ / shares
Oct. 31, 2021
CAD ($)
$ / shares
shares
Oct. 31, 2020
CAD ($)
$ / shares
Y
Oct. 31, 2021
CAD ($)
$ / shares
shares
Oct. 31, 2020
CAD ($)
$ / shares
Y
Dec. 07, 2020
Oct. 31, 2019
CAD ($)
$ / shares
Disclosure of detailed information about borrowings [line items]                                  
Warrants issued | shares                           58,823,529      
Number of common shares for each warrant | shares 15                                
Warrants exercise price | $ / shares                       $ 2.5995 $ 0.4159 $ 2.5995 $ 0.4159   $ 0.6083
Outstanding debt                       $ 17,493,000 $ 4,528,000 $ 17,493,000 $ 4,528,000    
Derivative liability                       10,724,000 5,796,000 10,724,000 5,796,000   $ 6,609,000
Equity component                       $ 859,000 1,965,000 859,000 1,965,000    
Gain loss on extinguishment of debenture                           $ (588,000) (142,000)    
Common Share Purchase Warrants                                  
Disclosure of detailed information about borrowings [line items]                                  
Number of common shares for each warrant | shares             1   1                
Warrants exercise price | $ / shares             $ 0.50   $ 0.85                
Warrants term             2 years   2 years                
Senior secured, non-revolving term credit facility                                  
Disclosure of detailed information about borrowings [line items]                                  
Principal amount of loan     $ 1,000,000   $ 10,000,000                        
Available to draw down         6,000,000                        
Available to draw subject to satisfaction of condition         $ 4,000,000                        
Period of extension for debt instrument         1 year                        
Period of hold for debt instrument         6 months                        
Maturity period         1 year                        
Placement fee percentage         3.50%                        
Number of warrants issuable | shares 1       1                        
Warrants issued | shares 58,823,529                                
Number of common shares for each warrant | shares 0.17                                
Warrants exercise price | $ / shares $ 3.83                                
Warrants term 2 years                                
Interest rate     10.00%   11.50%                     11.50%  
Unused capacity         $ 5,000,000                        
Outstanding debt     $ 5,000,000   5,000,000                        
Proceeds from convertible debentures         5,000,000                        
Proceeds from convertible debentures net of transaction costs         4,743,000                        
Debt transaction costs paid         257,000                        
Derivative liability         364,000                        
Fair value liability component     5,577,000   4,309,000                        
Equity component         $ 327,000                        
Gain loss on extinguishment of debenture     $ 199,000                            
Shares issued for debt | shares                       2,345,097          
Warrants cancelled | shares                       23,529,412          
Senior secured, non-revolving term credit facility | Pre-consolidation                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price | $ / shares     $ 0.17   $ 0.17                        
Senior secured, non-revolving term credit facility | Post-consolidation                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price | $ / shares     $ 2.55   $ 2.55                        
Senior secured, non-revolving term credit facility | Common Share Purchase Warrants                                  
Disclosure of detailed information about borrowings [line items]                                  
Original principal amount of debenture         $ 0.17                        
Warrants issued | shares         58,823,529                        
Number of common shares for each warrant | shares         1                        
Warrants exercise price | $ / shares         $ 0.255                        
Warrants term         2 years                        
Fair value of warrants     $ 389,000   $ 364,000               266,000   266,000    
Gains on change in fair value of derivatives                         98,000        
Senior secured, non-revolving term credit facility | Equity Conversion Option                                  
Disclosure of detailed information about borrowings [line items]                                  
Fair value of warrants     199,000                            
Transaction costs capitalized         $ 257,000                        
Conversion option fair value                         498,000   $ 498,000    
Unrealized loss on the derivative liability                         $ 171,000        
Gains on change in fair value of derivatives     176,000                            
Amount of derivative liability moved to convertible debenture - equity     $ 199,000                            
Senior secured, non-revolving term credit facility | Share price                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input | $ / shares 6.72                                
Senior secured, non-revolving term credit facility | Share price | Common Share Purchase Warrants | Pre-consolidation                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input | $ / shares     0.165   0.16               0.145   0.145    
Senior secured, non-revolving term credit facility | Share price | Common Share Purchase Warrants | Post-consolidation                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input | $ / shares         2.40                        
Senior secured, non-revolving term credit facility | Share price | Equity Conversion Option                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input | $ / shares                         0.145   0.145    
Senior secured, non-revolving term credit facility | Share price | Equity Conversion Option | Pre-consolidation                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input | $ / shares         0.16                        
Senior secured, non-revolving term credit facility | Expected term                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrants term 1 year 2 months 1 day                                
Senior secured, non-revolving term credit facility | Expected term | Common Share Purchase Warrants                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input     1.0   2               1.4   1.4    
Senior secured, non-revolving term credit facility | Expected term | Equity Conversion Option                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input | Y     1.0   2               1.4   1.4    
Senior secured, non-revolving term credit facility | Volatility                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input 70                                
Senior secured, non-revolving term credit facility | Volatility | Common Share Purchase Warrants                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input     35   70               70   70    
Senior secured, non-revolving term credit facility | Volatility | Equity Conversion Option                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input     35   70               70   70    
Senior secured, non-revolving term credit facility | Risk free interest rate                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input | $ / shares 3.83                                
Senior secured, non-revolving term credit facility | Risk free interest rate | Common Share Purchase Warrants                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input     0.52   0.52               0.52   0.52    
Senior secured, non-revolving term credit facility | Risk free interest rate | Equity Conversion Option                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input     0.52   1.98               0.52   0.52    
Senior secured, non-revolving term credit facility | Exercise price | Common Share Purchase Warrants                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input     0.255   0.255               0.255   0.255    
Senior secured, non-revolving term credit facility | Exercise price | Equity Conversion Option                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input | $ / shares     0.17   0.255               0.255   0.255    
Senior secured, non-revolving term credit facility | Risk Adjusted discount rate                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input 0.1   18                            
Unsecured convertible debentures                                  
Disclosure of detailed information about borrowings [line items]                                  
Principal amount of loan   $ 1,250,000                 $ 20,000            
Maturity period           2 years 2 years 3 years 2 years 2 years 2 years            
Number of warrants issuable | shares             1   1                
Original principal amount of debenture             $ 0.252   $ 0.75                
Interest rate   8.50%       10.00% 10.00% 8.50% 10.00% 10.00% 8.50%            
Outstanding debt               $ 10,808,000                  
Debt transaction costs paid                             $ 260,000    
Fair value liability component   $ 1,062,000       $ 1,707,000 $ 1,707,000   $ 2,732,000 $ 7,138,000              
Equity component   $ 188,000         $ 189,000   $ 468,000 $ 1,222,000              
Warrant, measurement input             22   22 22              
Unrealized loss on the derivative liability           $ 505,000                      
Unsecured convertible debentures | Pre-consolidation                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price | $ / shares   $ 0.22       $ 0.252 $ 0.252   $ 0.75 $ 0.75 $ 0.75            
Unsecured convertible debentures | Post-consolidation                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price | $ / shares   $ 3.30               $ 11.25 $ 11.25            
Unsecured convertible debentures | Meta Growth Corp.                                  
Disclosure of detailed information about borrowings [line items]                                  
Fair value liability component       $ 18,809,000                          
Shares issued for debt | shares       6,409,090                          
Unsecured convertible debentures | Meta Growth Corp. | Pre-consolidation                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price | $ / shares       $ 0.22                          
Unsecured convertible debentures | Meta Growth Corp. | Post-consolidation                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price | $ / shares       $ 3.30                          
Unsecured convertible debentures | Common Share Purchase Warrants                                  
Disclosure of detailed information about borrowings [line items]                                  
Number of warrants issuable | shares           1       1              
Original principal amount of debenture           $ 0.252       $ 0.75              
Warrants issued | shares                   11,146,667              
Number of common shares for each warrant | shares           1       1              
Warrants exercise price | $ / shares           $ 0.50       $ 0.85              
Warrants term           2 years       2 years              
Equity component           $ 175,000 $ 104,000                    
Unsecured convertible debentures | Equity Conversion Option                                  
Disclosure of detailed information about borrowings [line items]                                  
Fair value liability component           $ 167,000                      
Unsecured convertible debentures | Equity Conversion Option | Meta Growth Corp.                                  
Disclosure of detailed information about borrowings [line items]                                  
Fair value liability component       $ 9,008,000                          
Unsecured convertible debentures | Risk Adjusted discount rate                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input   15       22                      
Unsecured convertible debentures | Risk Adjusted discount rate | Meta Growth Corp.                                  
Disclosure of detailed information about borrowings [line items]                                  
Warrant, measurement input       15