XML 73 R47.htm IDEA: XBRL DOCUMENT v3.20.4
SHARE-BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2020
Share Based Compensation Abstract  
Share based compensation expense
(in thousands)  2020  2019
       
Share based compensation expense for:          
Share options  $(559)  $(776)
RSUs   (1,034)   (1,043)
PSUs   (234)   (403)
Share based compensation expense  $(1,827)  $(2,222)
Stock options continuity
    2020   2019
        Weighted       Weighted
        Average       Average
        Exercise       Exercise
    Number of
Common
  Price per
Share
  Number of
Common
  Price per
Share
    Shares   (CAD)   Shares   (CAD)
                 
  Share options outstanding – January 1       13,827,243     $ 0.75       13,865,193     $ 0.83  
  Grants       3,671,000       0.46       3,005,000       0.67  
  Exercises (1)       (251,500 )     0.59       (663,150 )     0.61  
  Expiries       (1,424,000 )     0.97       (866,000 )     1.81  
  Forfeitures       (745,500 )     0.67       (1,513,800 )     0.79  
  Share options outstanding – December 31       15,077,243     $ 0.67       13,827,243     $ 0.75  
  Share options exercisable – December 31       10,289,743     $ 0.74       9,747,721     $ 0.80  

 

(1) The weighted average share price at the date of exercise was CAD$0.72 (2019: CAD$0.70).

 

Stock options outstanding
Range of Exercise Prices per Share (CAD)  Weighted-Average Remaining Contractual Life (Years)  Number of Common Shares  Weighted-Average Exercise Price per Share (CAD)
          
Stock options outstanding               
$0.25 to $ 0.49   4.21    3,502,000   $0.45 
$0.50 to $ 0.74   2.26    6,443,643    0.64 
$0.75 to $ 0.99   1.19    5,131,600    0.85 
    2.35    15,077,243   $0.67 
Fair value of options granted assumptions
     2020    2019
Risk-free interest rate     0.27% - 0.67%      1.31% - 1.65%
Expected stock price volatility     44.16% - 54.16%      43.86% - 49.46%
Expected life   3.4 years    3.4 to 3.5 years
Estimated forfeiture rate     2.84% - 3.08%      2.82% - 3.12%
Expected dividend yield   —      —  
Fair value per option granted   CAD$0.15 - CAD$0.25    CAD$0.19 - CAD$0.26
RSUs continuity
    2020   2019
        Weighted       Weighted
        Average       Average
    Number of   Fair Value   Number of   Fair Value
    Common   Per RSU   Common   Per RSU
    Shares   (CAD)   Shares   (CAD)
                 
  RSUs outstanding – January 1       2,754,099     $ 0.70       1,200,432     $ 0.65  
  Grants       3,345,750       0.38       1,927,000       0.73  
  Exercises (1)       (238,949 )     0.69       (373,333     0.70  
  Forfeitures       (169,001 )     0.59       —         —    
  RSUs outstanding – December 31       5,691,899     $ 0.52       2,754,099     $ 0.70  
  RSUs vested – December 31       970,670     $ 0.69       303,810     $ 0.65  

 

(1) The weighted average share price at the date of exercise was CAD$0.56 (2019: CAD$0.67).

 

PSUs continuity
    2020   2019
        Weighted       Weighted
        Average       Average
    Number of   Fair Value   Number of   Fair Value
    Common   Per PSU   Common   Per PSU
    Shares   (CAD)   Shares   (CAD)
                 
  PSUs outstanding – January 1       2,140,000     $ 0.65       2,200,000     $ 0.65  
  Grants       180,000       0.38       240,000       0.69  
  Exercises (1)       (120,000 )     0.65       (60,000 )     0.65  
  Forfeitures       (180,000 )     0.65       (240,000 )     0.65  
  PSUs outstanding – December 31       2,020,000     $ 0.63       2,140,000     $ 0.65  
  PSUs vested – December 31       700,000     $ 0.65       380,000     $ 0.65  

 

(1) The weighted average share price at the date of exercise was CAD$0.67 (2019: CAD$0.67).