XML 51 R28.htm IDEA: XBRL DOCUMENT

Warrants

12 Months Ended

Dec. 31, 2020

Warrants and Rights Note Disclosure [Abstract]

22. Warrants

During the year ended December 31, 2020 the Company issued 900,000 warrants convertible to one common share each with an exercise period of 5 years. The exercise price of the warrants is $0.10 per share (subject to adjustment) and may be exercised on a cashless basis, refer to note 8. Refer to notes 25 for subsequent exercise of 790,243 warrants. The fair value of the warrants was calculated using the Black-Scholes pricing model and using the following assumptions:

Discount rate		1.16	%
Expected volatility		255	%
Expected life (years)		5
Exercise price	$	0.10
Stock price	$	0.27

During the year ended December 31, 2020, the Company issued 1,250,000 and 100,000 warrants convertible to one common share each exercisable until March 30, 2025 and April 29, 2022 respectively. The warrants were issued in connection with a subscriptions payable and advisory agreement. The exercise price of the warrants are $0.12 and $2.00 per share. Refer to note 25 for subsequent issuance of an additional 150,000 warrant.

The fair value of the 1,250,000 warrants was calculated using the Black-Scholes pricing model and using the following assumptions:

Discount rate		0.025	%
Expected volatility		249	%
Expected life (years)		5
Exercise price	$	0.12
Stock price	$	0.06

The fair value of the 100,000 warrants was calculated using the Black-Scholes pricing model and using the following assumptions:

Discount rate		2.27	%
Expected volatility		297	%
Expected life (years)		3
Exercise price	$	2
Stock price	$	0.13

During the year ended December 31, 2020 the Company issued 225,000 warrants in connection to a advertising agreement and 9,961,301 warrants related to the Reg-A public offering. The warrants are convertible at a rate of 1:1 common share, exercisable until December 1 and 22, 2021 respectively. The exercise price of the warrants are $0.20 per share.

The fair value of the 225,000 warrants was calculated using the Black-Scholes pricing model and using the following assumptions:

Discount rate		0.12	%
Expected volatility		244	%
Expected life (years)		1
Exercise price	$	0.20
Stock price	$	0.17

The fair value of the 9,961,301 warrants was calculated using the Black-Scholes pricing model and using the following assumptions:

Discount rate		0.09	%
Expected volatility		239	%
Expected life (years)		1
Exercise price	$	0.20
Stock price	$	0.13

Exercise price		Number outstanding		Remaining Contractual Life (Years)		Expiry date
$	0.20		225,000		0.92	December 1, 2021
$	0.20		9,961,301		0.98	December 22, 2021
$	2.00		100,000		1.33	April 29, 2022
$	0.10		900,000		4.16	February 25, 2025
$	0.12		1,250,000		4.22	March 20, 2025
			12,436,301		2.32

	December 31, 2020				December 31, 2019
	Number of warrants		Weighted average price		Number of warrants		Weighted average price
Balance, beginning of year		-	$	-		-	$	-
Issuance		12,436,301	$	0.52		-	$	-
Balance, end of period		12,436,301	$	0.52		-	$	-