XML 51 R33.htm IDEA: XBRL DOCUMENT v3.20.1
Shareholders' equity (Tables)
12 Months Ended
Dec. 31, 2019
Disclosure of share capital, reserves and other equity interest [text block] [Abstract]  
Schedule of stock option and RSU transactions [Table Text Block]
  Options RSUs Total
  Number of Options  Weighted Average Exercise Price ($) Amortized Value of options ($000s) Number of RSUs Amortized Value of RSUs ($000s) Stock-based Compensation ($000s)  
Outstanding January 1, 2019 3,458,805 11.95 16,657 68,000 183 16,840  
Granted 50,000 17.72 168 140,100 274 442  
Exercised option or vested RSU (503,831) 10.38 (2,333) (68,000)       (1,051)  (3,384)  
Expired (1,824) 6.30 (33) - - (33)  
Amortized value of stock-based compensation                       -                               -                    4,087

 

-

 

868

 

4,955

 
Outstanding at December 31, 2019

 

3,003,150

 

12.32

 

18,546

 

140,100

 

274

 

18,820

 
               
Exercisable at December 31, 2019 911,816            
             
  Options RSUs Total
  Number of Options  Weighted Average Exercise Price ($) Amortized
Value of options ($000s)
Number of RSUs Amortized Value of RSUs ($000s) Stock-based Compensation ($000s)  
Outstanding January 1, 2018 3,618,509 11.34 15,758 127,750 791 16,549  
Granted 618,000        15.58 372 68,000 183 555  
Exercised option or vested RSU

 

(777,704)

 

12.00

 

(3,377)

 

(127,750)

 

(1,510)

 

               (4,887)

 
Amortized value of stock-based compensation

 

                  -

 

                              -

 

                    3,904

 

                       -

 

719

 

4,623

 
Outstanding at December 31, 2018

 

3,458,805

 

11.95

 

16,657

 

68,000

 

183

 

16,840

 
               
Exercisable at December 31, 2018 1,208,306            
                             
Schedule of options outstanding [Table Text Block]
  Options Outstanding   Options Exercisable
Number Remaining Number
Exercise price outstanding contractual life Exercisable
$9.00 425,000 4 months -
$11.13 245,000 1 year                      245,000
$13.52 100,000 1 year 3 months                      100,000
$17.16 50,000 1 year 5 months -
$17.14 50,000 1 year 5 months                        50,000
$10.45 849,164 2 years 299,164
$13.14 600,001 3 years 198,334
$16.94 50,000 3 years 10 months -
$15.46 568,000 4 years 3,333
$17.72 50,000 4 years 6 months -
$6.30 15,985 2 months to 1 year 2 months                        15,985
  3,003,150   911,816
Schedule of fair value of options granted assumptions [Table Text Block]
  2019 2018
Dividend yield  Nil  Nil
Expected volatility 54% 55 - 57%
Risk-free rate of return  1.40%  1.40 -2.38%
Expected life of options  5 year  4.5 - 5 year