XML 127 R24.htm IDEA: XBRL DOCUMENT v3.22.0.1
Common Shares (Tables)
12 Months Ended
Dec. 31, 2021
Common Shares  
Summary of outstanding warrants

Weighted

Weighted

average

average

Warrants

exercise price

remaining life

    

outstanding

    

per share

    

(yrs.)

  

As of December 31, 2020

$

Issued

7,408,101

1.25

3.0

As of December 31, 2021

7,408,101

$

1.25

2.5

Summary of stock-based compensation expense

Year Ended December 31, 

    

    

2021

    

2020

    

  

RSUs

$

672

$

643

DSUs

212

209

Stock Options

3

61

$

887

$

913

Phantom units

$

26

$

98

Summary of restricted stock unit activity

Weighted Average

Number

Grant-Date Fair

    

of RSUs

    

Value Per RSU

Unvested - December 31, 2019

1,491,301

    

$

0.51

  

Granted

1,609,000

0.41

Cancelled/forfeited

(237,853)

0.60

Vested, net of shares withheld

(395,446)

0.63

Unvested - December 31, 2020

2,467,002

    

$

0.42

  

Granted

891,000

0.76

Cancelled/forfeited

(413,335)

0.48

Vested, net of shares withheld

(946,328)

0.46

Unvested - December 31, 2021

1,998,339

$

0.53

Summary of deferred stock units

Weighted Average

Number of

Grant-Date Fair

    

DSUs

    

Value per DSU

 

Unvested - December 31, 2019

366,000

$

0.57

Granted

360,000

0.58

Outstanding - December 31, 2020

726,000

$

0.57

Granted

204,000

1.04

Outstanding - December 31, 2021

930,000

$

0.68

Summary of option activity

Weighted Average

Weighted Average

Remaining

Aggregate

Number of

Exercise Price

Contractual Term

Intrinsic

    

Options

    

Per Option

    

(Years)

    

Value

 

Outstanding - December 31, 2019

1,437,000

    

$

0.73

3.49

$

35

Granted

50,000

0.51

Exercised

(50,000)

0.75

9

Cancelled/Forfeited

(70,000)

1.02

Outstanding - December 31, 2020

1,367,000

    

$

0.71

2.63

$

507

Outstanding - December 31, 2021

1,367,000

$

0.71

1.64

$

38

Exercisable - December 31, 2021

1,367,000

$

0.71

1.64

$

38

Summary of the status of unvested stock options

Weighted

Weighted

Average

Average

Remaining

Grant-Date

Amortization

Number of

Fair Value

Period

    

Options

    

Per Option

    

(Years)

  

Unvested - December 31, 2019

514,004

$

0.40

0.61

Granted

50,000

0.20

Vested

(530,671)

0.38

Unvested - December 31, 2020

33,333

$

0.31

0.25

Vested

(33,333)

0.31

Unvested - December 31, 2021

$

Summary of stock option assumptions

2020

    

Expected volatility

64.1

%  

Risk-free interest rate

0.3

%  

Expected life (years)

2.6

Dividend yield

0

%  

Forfeiture assumption

0

%  

Summary of phantom units

Weighted Average

Remaining

Number of

Vesting Term

    

Phantom Units

    

(Years)

 

Unvested - December 31, 2019

144,000

    

1.0

Vested

(72,000)

Unvested - December 31, 2020

72,000

0.5

Vested

(72,000)

Unvested - December 31, 2021

Schedule of weighted average common shares

At December 31,

    

2021

    

2020

Basic Common Shares

110,263,237

101,814,139

Effect of dilutive stock-based awards

2,664,781

Diluted Common Shares

110,263,237

104,478,920