XML 62 R34.htm IDEA: XBRL DOCUMENT v3.19.1
SHAREHOLDERS' EQUITY (Tables)
12 Months Ended
Dec. 31, 2018
Disclosure of Shareholder's Equity [Line Items]  
Disclosure of number and weighted average exercise prices of share options [text block]
The following table summarizes information about the stock options outstanding and exercisable:
 
 
 
December 31, 2018
 
 
December 31, 2017
 
 
 
Number of

options
 
 
Weighted average

exercise price
 
 
Number of

options
 
 
Weighted average

exercise price
 
Balance at beginning of year
 
 
3,640,000
 
 
$
 
4.40
 
 
 
3,020,000
 
 
$
4.68
 
Granted during the year
 
 
240,000
 
 
 
3.30
 
 
 
1,110,000
 
 
 
3.69
 
Exercised during the year
 
 
-
 
 
 
-
 
 
 
(355,000
)
 
 
4.44
 
Expired during the year
 
 
(750,000
)
 
 
5.00
 
 
 
(135,000
)
 
 
4.84
 
Balance at end of the year
 
 
3,130,000
 
 
$
4.17
 
 
 
3,640,000
 
 
$
4.40
 
Options exercisable at the end of the year
 
 
2,183,334
 
 
$
4.45
 
 
 
2,530,000
 
 
$
4.70
 
Disclosure of indirect measurement of fair value of goods or services received, share options granted during period [text block]
The fair values of the stock options granted have been estimated on the date of grant using the Black-Scholes option pricing model. The assumptions are presented below. Expected volatility is calculated by reference to the weekly closing share price for a period that reflects the expected life of the options. The 200,000 stock options issued on June 30, 2018 vest 1/3 on June 30, 2019, 1/3 on June 30, 2020 and 1/3 on June 30, 2021. The 40,000 stock options issued on June 30, 2018 vest 1/2 on June 30, 2019 and 1/2 on June 30, 2020. The 100,000 stock options issued on February 6, 2017 vested 1/3 immediately and 1/3 vested on February 6, 2018 and the remaining 1/3 vest on February 6, 2019. The 1,010,000 stock options issued on December 22, 2017 vest 1/3 on December 22, 2018, 1/3 on December 22, 2019, and 1/3 on December 22, 2020.
 
 
 
December 31,
 
 
December 31,
 
 
 
2018
 
 
2017
 
Exercise price
 
 
$3.30
 
 
 
$3.48 - $5.86
 
Expected volatility
 
 
30.78%
 
 
 
31.03% - 31.14%
 
Expected option life
 
 
5 years
 
 
 
5 years
 
Contractual option life
 
 
5 years
 
 
 
5 years
 
Expected forfeiture
 
 
 none
 
 
 
 none
 
Expected dividend yield
 
 
0%
 
 
 
0%
 
Risk-free interest rate
 
 
2.06%
 
 
 
1.11% - 1.82%
 
Disclosure of number and weighted average exercise prices of other equity instruments [text block]
The following table shows the RSU awards which have been granted and settled during the year:
 
 
 
December 31, 2018
 
 
December 31, 2017
 
RSU
 
Number of units
 
 
Weighted average value
 
 
Number of units
 
 
Weighted average value
 
Balance at beginning of year
 
 
488,665
 
 
$
4.88
 
 
 
320,000
 
 
$
6.48
 
Awards and payouts during the period (net):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RSUs awarded
 
 
-
 
 
 
-
 
 
 
265,000
 
 
 
3.52
 
   
RSUs settled and common shares issued*
 
 
(111,668
)
 
 
4.33
 
 
 
(79,668
)
 
 
6.45
 
RSUs forfeited
 
 
(8,000
)
 
 
6.49
 
 
 
(16,667
)
 
 
6.49
 
Balance at end of the year
 
 
368,997
 
 
$
5.01
 
 
 
488,665
 
 
$
4.88
 
  
*As at December 31, 2018, 106,668 RSUs at a weighted average value of $6.49 have vested and have not yet been settled.
Explanation of effect of share-based payments on entity's profit or loss [text block]
The share-based payments recognized as an expense for the years ended December 31, 2018 and 2017 are as follows:
 
 
 
Year ended
 
 
Year ended
 
 
 
December 31, 2018
 
 
December 31, 2017
 
Expense recognized in the year for share-based payments
 
$
1,685
 
 
$
1,582
 
Earnings per share [text block]
The following table sets forth the computation of basic and diluted (loss) earnings per share:
 
 
 
Year ended
 
 
Year ended
 
 
 
December 31, 2018
 
 
December 31, 2017
 
Numerator
 
 
 
 
 
 
Net (loss) income for the year
 
$
(18,934
)
 
$
17,152
 
 
 
 
 
 
 
 
 
 
Denominator
 
 
 
 
 
 
 
 
For basic - weighted average number of shares outstanding
 
 
195,968,588
 
 
 
160,189,858
 
Effect of dilutive securities
 
 
-
 
 
 
834,496
 
For diluted - adjusted weighted average number of shares outstanding
 
 
195,968,588
 
 
 
161,024,354
 
 
 
 
 
 
 
 
 
 
(Loss) Earnings Per Share
 
 
 
 
 
 
 
 
Basic
 
$
(0.10
)
 
$
0.11
 
Diluted
 
$
(0.10
)
 
$
0.11
 
Black scholes [Member]  
Disclosure of Shareholder's Equity [Line Items]  
Disclosure of number and weighted average exercise prices of share options [text block]
The following tables reflect the number of stock options outstanding, the weighted average of options outstanding, and the exercise price of stock options outstanding at December 31, 2018. The Black-Scholes values are measured at the grant date.
 
At December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Black-Scholes
 
 
Number of
 
 
Number of
 
 
Exercise
 
Expiry Date
 
Value
 
 
Options
 
 
Exercisable Options
 
 
Price
 
February 13, 2019
 
 
206
 
 
 
150,000
 
 
 
150,000
 
 
 
5.29
 
April 13, 2020
 
 
1,242
 
 
 
785,000
 
 
 
785,000
 
 
 
4.66
 
October 14, 2020
 
 
133
 
 
 
100,000
 
 
 
100,000
 
 
 
4.21
 
December 10, 2020
 
 
614
 
 
 
545,000
 
 
 
545,000
 
 
 
3.57
 
June 30, 2021
 
 
120
 
 
 
100,000
 
 
 
100,000
 
 
 
6.35
 
November 3, 2021
 
 
214
 
 
 
100,000
 
 
 
100,000
 
 
 
6.96
 
February 5, 2022
 
 
171
 
 
 
100,000
 
 
 
66,667
 
 
 
5.86
 
December 21, 2022
 
 
1,075
 
 
 
1,010,000
 
 
 
336,667
 
 
 
3.48
 
June 30, 2023
 
 
203
 
 
 
200,000
 
 
 
-
 
 
 
3.30
 
June 30, 2023
 
 
41
 
 
 
40,000
 
 
 
-
 
 
 
3.30
 
 
 
$
4,019
 
 
 
3,130,000
 
 
 
2,183,334
 
 
$
4.17