XML 67 R43.htm IDEA: XBRL DOCUMENT

OPTIONS (Tables)

12 Months Ended

Dec. 31, 2021

Schedule Of Share Options Outstanding And Exercisable

		Year ended December 31, 2021
		Number of options				Weighted average exercise price
		Thousands				$
Balance, March 13, 2019			-				-
Granted			2,333				0.15
Balance, December 31, 2019			2,333				0.15
Granted			1,700				2.25
Exercised			(200	)			0.15
Expired			(39	)			1.05
Balance, December 31, 2020			3,794				1.08
Granted			2,304				2.88
Exercised			(650	)			0.07
Balance, December 31, 2021			5,448				1.96

Date of expiry		Options outstanding				Options exercisable				Exercise price				Grant date fair value vested				Remaining life in years
		Thousands				Thousands				$				Thousands of Dollars
June 28, 2024			1,461				1,461			$	0.15			$	54				2.5
April 23, 2025			117				117				2.25				344				3.3
July 6, 2025			317				317				2.25				252				3.5
July 31, 2025			17				17				2.25				23				3.6
September 8, 2025			66				66				2.25				92				3.7
November 4, 2025			666				666				2.25				918				3.8
December 23, 2025			500				500				2.25				689				4.0
June 3, 2026			241				-				3.87				400				4.4
June 10, 2026			167				-				3.68				265				4.4
September 21, 2026			16				-				5.20				21				4.7
September 25, 2026			240				-				6.90				411				4.7
December 16, 2026			1,640				-				2.04				243				5.0
			5,448				3,144			$	1.95			$	3,712				3.9

Schedule Of Fair Value Of Stock Options

		2021				2020				2019
Risk-free annual interest rate			1.12	%			0.40	%			1.39	%
Current stock price		$	2.88			$	1.92			$	0.06
Expected annualized volatility			100	%			100	%			100	%
Expected life (years)			5				5				5
Expected annual dividend yield			0	%			0	%			0	%
Exercise price		$	2.88			$	2.25			$	0.15