XML 96 R78.htm IDEA: XBRL DOCUMENT v3.20.4
DERIVATIVE WARRANT LIABILITY FROM FINANCING AND CONVERTIBLE NOTE (Details)
1 Months Ended 9 Months Ended 12 Months Ended 13 Months Ended
May 28, 2020
USD ($)
$ / shares
shares
May 26, 2020
USD ($)
shares
May 16, 2019
USD ($)
derivative
$ / shares
shares
Nov. 17, 2017
USD ($)
$ / shares
shares
Dec. 31, 2017
USD ($)
Dec. 31, 2020
USD ($)
$ / shares
shares
Dec. 31, 2020
USD ($)
$ / shares
Dec. 31, 2019
USD ($)
$ / shares
shares
Dec. 31, 2018
USD ($)
$ / shares
Dec. 31, 2018
USD ($)
$ / shares
shares
Sep. 30, 2020
USD ($)
Jun. 30, 2020
USD ($)
Mar. 31, 2020
USD ($)
Nov. 30, 2019
May 31, 2019
Derivative financial liability and convertible note                              
Proceeds from exercise of warrants | $             $ 4,973,035 $ 1,200,400 $ 13,816,648            
Treasury shares issued                   3,573          
Fair value of warrants | $                 190,303 $ 190,303          
Proceeds from issuing shares | $             5,000,000 $ 11,483,496              
Repayment of 2019 convertible note | $             4,877,225                
2017 Convertible notes                              
Derivative financial liability and convertible note                              
Number of warrants exercised           1,016,000   11,197,000              
Aggregate principal amount | $       $ 32,750,000                      
Original issue price of note | $           $ 850 850                
Principal amount of note | $           $ 1,000 $ 1,000                
Term of Notes             18 months                
Interest rate           0.00% 0.00%                
Interest rate upon an event of default           15.00% 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 of warrants | $       26,100,900       $ 5,400,189 $ 14,617,336 $ 14,617,336     $ 3,783,494    
Deferred loss | $         $ 5,113,917                    
Price of Neovasc common share (in dollars per share) | $ / shares           $ 1.46 $ 1.46 $ 5.41 $ 6.03 $ 6.03          
Dividend Yield (as a percent)           0.00% 0.00% 0.00% 0.00% 0.00%          
Historical volatility of Neovasc common share (as a percent)           1.0084 1.0084 1.2954 1.4196 1.4196          
Historical volatility of index (as a percent)           36.07% 36.07% 11.65% 15.37% 15.37%          
Volatility input (as a percent)           75.16% 75.16% 70.59% 78.67% 78.67%          
Risk-free rate (as a percent)           1.11% 1.11% 1.79% 2.52% 2.52%          
Credit spread (as a percent)           29.58% 29.58% 23.00% 24.51% 24.51%          
Principal amount | $       $ 32,750,000                      
Borrowings, interest rate           0.00% 0.00%                
2019 Convertible notes                              
Derivative financial liability and convertible note                              
Fair value of warrants | $     $ 9,775,000     $ 6,195,357 $ 6,195,357 $ 9,265,480     $ 5,957,564 $ 9,714,498 $ 6,454,757    
Price of Neovasc common share (in dollars per share) | $ / shares     $ 49.46     $ 0.95 $ 0.95 $ 5.41              
Dividend Yield (as a percent)     0.00%     0.00% 0.00% 0.00%              
Historical volatility of Neovasc common share (as a percent)     1.4238     1.0342 1.0342 1.2477              
Historical volatility of index (as a percent)     15.66%     23.11% 23.11% 13.76%              
Volatility input (as a percent)     79.02%     63.26% 63.26% 69.26%              
Risk-free rate (as a percent)     2.13%     0.19% 0.19% 1.65%              
Credit spread (as a percent)     19.64%     18.18% 18.18% 27.15%              
Original issue discount | $     $ 1,725,000                        
Maximum total outstanding common shares convertible     19.99%                        
Number of embedded derivatives | derivative     2                        
Repayment of 2019 convertible note | $   $ 2,897,000                          
Convertible common shares issued   500,014                          
Warrants Issued   500,000                          
2019 Convertible notes | For the first year after the closing date                              
Derivative financial liability and convertible note                              
Interest rate           8.00% 8.00%                
Interest rate, payable in cash           5.00% 5.00%                
Borrowings, interest rate           8.00% 8.00%                
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%  
Borrowings, interest rate                             10.00%
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                        
2020 Convertible Notes                              
Derivative financial liability and convertible note                              
Aggregate principal amount | $ $ 5                            
Interest rate 8.00%                            
Number of days considered for computing interest 360 days                            
Fair value of warrants | $ $ 6,449,634                            
Deferred loss | $ $ 3,511,670                            
Price of Neovasc common share (in dollars per share) | $ / shares $ 2.86         $ 0.95 $ 0.95                
Historical volatility of Neovasc common share (as a percent) 127.50         116.72 116.72                
Historical volatility of index (as a percent) 18.91%         20.74% 20.74%                
Volatility input (as a percent) 73.21%         68.73% 68.73%                
Risk-free rate (as a percent) 0.32%         0.26% 0.26%                
Credit spread (as a percent) 19.35%         14.42% 14.42%                
Convertible common shares issued 1,776,041                            
Principal amount | $ $ 5                            
Convertible price per share | $ / shares $ 2.815                            
Borrowings, interest rate 8.00%                            
Period of Maturity date arising after issuance with holder option for early redemption at 24 months 48 months                            
Holding of shares for eligible of conversion of notes into shares (as a percentage) 9.99%                            
2020 Convertible Notes | Option premia in first year                              
Derivative financial liability and convertible note                              
Change of control redemption option with option premia (as a percentage) 125.00%                            
2020 Convertible Notes | Option premia in second year                              
Derivative financial liability and convertible note                              
Change of control redemption option with option premia (as a percentage) 115.00%                            
2020 Convertible Notes | Option premia in third year                              
Derivative financial liability and convertible note                              
Change of control redemption option with option premia (as a percentage) 105.00%                            
2020 Convertible Notes | Option premia thereafter                              
Derivative financial liability and convertible note                              
Change of control redemption option with option premia (as a percentage) 100.00%                            
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                        
Principal amount | $     $ 11,500,000                        
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 of warrants | $           $ 89,470,273 $ 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                      
2020 Warrants                              
Derivative financial liability and convertible note                              
Warrants Issued 2,573,959                            
Exercise price of warrants | $ / shares $ 2.634                            
Warrants term 4 years