XML 32 R81.htm IDEA: XBRL DOCUMENT v3.20.1
DERIVATIVE WARRANT LIABILITY FROM FINANCING AND CONVERTIBLE NOTE (Details)
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended 13 Months Ended
May 16, 2019
USD ($)
derivative
$ / shares
shares
Nov. 17, 2017
USD ($)
$ / shares
shares
Dec. 31, 2017
USD ($)
$ / shares
Mar. 31, 2019
USD ($)
shares
Dec. 31, 2018
USD ($)
$ / shares
shares
Sep. 30, 2018
shares
Jun. 30, 2018
shares
Jun. 30, 2019
USD ($)
shares
Sep. 30, 2019
USD ($)
shares
Dec. 31, 2019
USD ($)
$ / shares
shares
Dec. 31, 2018
USD ($)
$ / shares
Dec. 31, 2017
USD ($)
$ / shares
Dec. 31, 2018
USD ($)
$ / shares
shares
Nov. 30, 2019
May 31, 2019
Derivative financial liability and convertible note                              
Issue price per unit | $ / shares   $ 1.46                          
Gross proceeds from issue of units | $   $ 37,487,497                          
Proceeds from exercise of warrants | $                   $ 1,200,400 $ 13,816,648 $ 18,750      
Treasury shares issued                         3,573    
Fair value | $   89,470,273 $ 36,829,030   $ 190,303           190,303 36,829,030 $ 190,303    
Deferred loss | $     45,132,259                        
Proceeds from issuing shares | $                   $ 11,483,496          
2017 Convertible Notes                              
Derivative financial liability and convertible note                              
Number of warrants exercised       4,285,000 10,300,000 1,772,500 5,567,500 3,536,000 415,000 2,961,000          
Aggregate principal amount | $   32,750,000                          
Original issue price of note | $                   $ 850          
Principal amount of note | $                   $ 1,000          
Term of Notes                   18 months          
Interest rate                   0.00%          
Interest rate upon an event of default                   15.00%          
Number of days considered for computing interest                   360 days          
Percentage of VWAP used to calculate conversion price                   85.00%          
Trading period considered for calculating VWAP                   10 days          
Fair value | $   $ 26,100,900 20,007,559 $ 11,253,670 $ 14,617,336     $ 8,963,523 $ 8,072,974 $ 5,400,189 $ 14,617,336 $ 20,007,559 $ 14,617,336    
Deferred loss | $     $ 5,113,917                        
Price of Neovasc common share (in dollars per share) | $ / shares     $ 600.00   $ 6.03         $ 5.41 $ 6.03 $ 600.00 $ 6.03    
Dividend Yield (as a percent)     0.00%   0.00%         0.00% 0.00% 0.00% 0.00%    
Historical volatility of Neovasc common share (as a percent)     1.2170   1.4196         1.2954 1.4196 1.2170 1.4196    
Historical volatility of index (as a percent)     14.43%   15.37%         11.65% 15.37% 14.43% 15.37%    
Volatility input (as a percent)     68.07%   78.67%         70.59% 78.67% 68.07% 78.67%    
Risk-free rate (as a percent)     2.20%   2.52%         1.79% 2.52% 2.20% 2.52%    
Credit spread (as a percent)     34.24%   24.51%         23.00% 24.51% 34.24% 24.51%    
2019 Convertible Notes                              
Derivative financial liability and convertible note                              
Fair value | $ $ 9,775,000             $ 9,042,369 $ 9,055,688 $ 9,265,480          
Price of Neovasc common share (in dollars per share) | $ / shares $ 49.46                 $ 5.41          
Dividend Yield (as a percent) 0.00%                 0.00%          
Historical volatility of Neovasc common share (as a percent) 1.4238                 1.2477          
Historical volatility of index (as a percent) 15.66%                 13.76%          
Volatility input (as a percent) 79.02%                 69.26%          
Risk-free rate (as a percent) 2.13%                 1.65%          
Credit spread (as a percent) 19.64%                 27.15%          
Original issue discount | $ $ 1,725,000                            
Maximum total outstanding common shares convertible 19.99%                            
Number of embedded derivatives | derivative 2                            
2019 Convertible Notes | For the first year after the closing date                              
Derivative financial liability and convertible note                              
Interest rate                   8.00%          
Interest rate, payable in cash                   5.00%          
2019 Convertible Notes | After the first year and until maturity                              
Derivative financial liability and convertible note                              
Interest rate                             10.00%
Interest rate, payable in cash                           7.00%  
2019 Convertible Notes | Prepaid prior to the 1st anniversary of issuance                              
Derivative financial liability and convertible note                              
Prepayment penalties (as a percent) 3.00%                            
2019 Convertible Notes | Prepaid between the 1st and 2nd anniversaries of issuance                              
Derivative financial liability and convertible note                              
Prepayment penalties (as a percent) 2.00%                            
2019 Convertible Notes | Prepaid after the 2nd anniversary                              
Derivative financial liability and convertible note                              
Prepayment penalties (as a percent) 1.00%                            
2019 Convertible Notes | Prior to the 2nd anniversary of issuance                              
Derivative financial liability and convertible note                              
Conversion price fluctuation (in dollars per share) | $ / shares $ 7.50                            
2019 Convertible Notes | Between the 2nd and 3rd anniversaries of issuance                              
Derivative financial liability and convertible note                              
Conversion price fluctuation (in dollars per share) | $ / shares 8.50                            
2019 Convertible Notes | 3rd anniversary of issuance                              
Derivative financial liability and convertible note                              
Conversion price fluctuation (in dollars per share) | $ / shares $ 9.70                            
Series A and Series B Units                              
Derivative financial liability and convertible note                              
Issue price per unit | $ / shares   $ 1.46                          
Gross proceeds from issue of units | $   $ 37,487,497                          
Series A Units                              
Derivative financial liability and convertible note                              
Number of units issued   6,609,588                          
Number of common shares comprised in a unit   0.001                          
Series B Units                              
Derivative financial liability and convertible note                              
Number of units issued   19,066,780                          
Number of common shares comprised in a unit   0.001                          
Total common shares issued as a part of unit   15,493                          
Series C Units                              
Derivative financial liability and convertible note                              
Number of common shares comprised in a unit   0.001                          
Private placement | 2019 Convertible Notes                              
Derivative financial liability and convertible note                              
Aggregate principal amount | $ $ 11,500,000                            
Original issue discount 15.00%                            
Gross proceeds from issuing debt | $ $ 9,775,000                            
Common shares issued 334,951                            
Price per share | $ / shares $ 5.15                            
Proceeds from issuing shares | $ $ 1,725,000                            
Series A Warrants | Series A Units                              
Derivative financial liability and convertible note                              
Number of warrants comprised in a unit   1                          
Exercise price per warrant | $ / shares   $ 1,610                          
Maturity period of warrants   5 years                          
Series A Warrants | Series B Units                              
Derivative financial liability and convertible note                              
Number of warrants comprised in a unit   1                          
Series A Warrants | Series C Units                              
Derivative financial liability and convertible note                              
Number of warrants comprised in a unit   1                          
Series B Warrants                              
Derivative financial liability and convertible note                              
Number of common shares comprised in a unit   0.001                          
Series B Warrants | Series A Units                              
Derivative financial liability and convertible note                              
Number of warrants comprised in a unit   1                          
Exercise price per warrant | $ / shares   $ 1,610                          
Maturity period of warrants   2 years                          
Series B Warrants | Series B Units                              
Derivative financial liability and convertible note                              
Number of warrants comprised in a unit   1                          
Series B Warrants | Series C Units                              
Derivative financial liability and convertible note                              
Number of warrants comprised in a unit   1                          
Series C Warrants | Series A Units                              
Derivative financial liability and convertible note                              
Number of warrants comprised in a unit   0.40                          
Exercise price per warrant | $ / shares   $ 1.46                          
Maturity period of warrants   2 years                          
Series C Warrants | Series B Units                              
Derivative financial liability and convertible note                              
Number of warrants comprised in a unit   0.40                          
Series D Warrants                              
Derivative financial liability and convertible note                              
Number of warrants exercised                         3,573,830    
Proceeds from exercise of warrants | $                         $ 35,738    
Series D Warrants | Series B Units                              
Derivative financial liability and convertible note                              
Number of warrants comprised in a unit   1                          
Exercise price per warrant | $ / shares   $ 1,460                          
Nominal exercise price per warrant | $ / shares   $ 0.001                          
Maturity period of warrants   5 years                          
Total warrants issued as a part of unit   3,573,830                          
Series E Warrants | 2017 Convertible Notes                              
Derivative financial liability and convertible note                              
Gross proceeds | $   $ 27,837,500                          
Number of common shares per warrant   1                          
Series E Warrants | Series A and Series B Units                              
Derivative financial liability and convertible note                              
Fair value | $                   $ 89,470,273          
Deferred loss | $                   $ 45,132,259          
Series F Warrants                              
Derivative financial liability and convertible note                              
Number of common shares comprised in a unit   0.001                          
Series F Warrants | Series B Units                              
Derivative financial liability and convertible note                              
Number of warrants comprised in a unit   1.1765                          
Exercise price per warrant | $ / shares   $ 1,610                          
Maturity period of warrants   2 years