XML 67 R34.htm IDEA: XBRL DOCUMENT v3.22.2
Note 11 - Derivative Warrant Liabilities (Tables)
12 Months Ended
Mar. 31, 2022
Notes To Financial Statements [Abstract]  
Schedule of Derivative Liabilities at Fair Value

The derivative warrant liabilities are measured at fair value at each reporting period and the reconciliation of changes in fair value is presented in the following tables:

 

 

 

Warrants issued May 2018

 

 

Warrants issued December 27, 2017

 

 

 

March 31,
2022

 

 

March 31,
2021

 

 

March 31,
2022

 

 

March 31,
2021

 

 

 

$

 

 

$

 

 

$

 

 

$

 

Balance – beginning of year

 

 

2,597

 

 

 

1,146

 

 

 

2,622

 

 

 

1,247

 

Change in fair value

 

 

(2,580

)

 

 

1,252

 

 

 

(2,622

)

 

 

1,174

 

Translation effect

 

 

(7

)

 

 

199

 

 

 

 

 

 

201

 

Balance – end of year

 

 

10

 

 

 

2,597

 

 

 

 

 

 

2,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value per warrant issuable

 

 

0.01

 

 

 

3.15

 

 

 

 

 

 

2.97

 

Fair Value Measurement Inputs and Valuation Techniques

The fair value of the derivative warrant liabilities was estimated using the Black-Scholes option pricing model and based on the following assumptions:

 

 

 

Warrant liabilities issued
May 2018

 

 

Warrant liabilities issued
December 27, 2017

 

 

 

March 31,
2022

 

 

March 31,
2021

 

 

March 31,
2022

 

 

March 31,
2021

 

 

 

$

 

 

$

 

 

$

 

 

$

 

Exercise price

 

CAD $10.48

 

 

CAD $10.48

 

 

USD $10.08

 

 

USD $10.08

 

Share price

 

CAD $1.54

 

 

CAD $6.08

 

 

USD $1.22

 

 

USD $4.80

 

Risk-free interest

 

 

2.39

%

 

 

1.39

%

 

 

2.41

%

 

 

0.92

%

Contractual life (years)

 

 

1.11

 

 

 

2.11

 

 

 

0.74

 

 

 

1.74

 

Expected volatility

 

 

81.56

%

 

 

156.00

%

 

 

85.94

%

 

 

171.12

%