XML 40 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Employee Stock Compensation Plans (Tables)
 12 Months Ended
Dec. 31, 2017
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Grant Date Fair Value 2006 Plan
Grant Date 6/22/16
Option – grant date price (Cdn$) $0.72
Options granted 350,000
Expected life years 5.0
Expected volatility 63%
Risk free interest rate 1.0%
Weighted average fair value $0.30
Grant date fair value $105,000
Summary Stock Options 2006 Plan
  2016
    Weighted  
    Average Aggregate
    Exercise Intrinsic
  Options Price (Cdn$) Value(1)
2006 Plan      
Outstanding, beginning of year 40,000  $1.66   
Granted 350,000  $0.72   
Exercised -   -    
Cancelled/expired (2) (390,000) $0.82   
Forfeited -   -    
Outstanding, end of year -   -   $   -   
Exercisable, end of year -   -   $   -   
Grant Date Fair Value 2013 Plan
Grant Date 7/28/16 (2)(3) 7/12/17 (1) 7/12/17 (1) 7/12/17 (1) 7/12/17 (1) 9/01/17 (2)
Option – grant date price $0.72 $1.74 $1.52 $1.30 $0.54 $0.77
Options granted 1,699,000 357,200 425,068 785,840 214,320 200,000
Expected life years 5.0 0.84 1.35 1.50 1.50 5.0
Expected volatility 63% 67% 67% 67% 67% 64%
Risk free interest rate 0.9% 1.0% 1.0% 1.0% 1.0% 1.7%
Weighted average fair value $0.50 $0.02 $0.08 $0.12 $0.36 $0.42
Grant date fair value $850,000 $7,000 $26,000 $72,000 $59,000 $126,000
Summary Stock Options 2013 Plan
  2017 2016
    Weighted     Weighted  
    Average Aggregate   Average Aggregate
  RSUs/ Exercise Intrinsic RSUs/ Exercise Intrinsic
  Options Price Value (1) Options Price Value (1)
2013 Plan            
Outstanding, beginning of year -   -     -   -    
Granted 1,982,428  $1.29    1,699,000  $0.72   
Exercised -   -     -   -    
Cancelled/expired (2) -   -     (1,699,000) 0.94   
Forfeited -   -     -   -    
Outstanding, end of year 1,982,428  $1.29  $9,000 -   -   $   -   
Exercisable, end of year 1,832,428  $1.33  $9,000 -   -   $   -