XML 83 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Warrant Liability (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure Of Classes Of Share Capital [Abstract]  
Schedule of Warrants

 

 

 

 

 

 

 

 

 

 

 

Warrants Outstanding at

December 31,

 

Issuance

Expiry Date

TSX

Ticker

Exercise

Price

Warrants

Issued

 

Common

Shares

Upon

Exercise

 

2017

 

2016

 

Bought deal

July 20, 2017 (1)

July 20, 2018

ALO.WT.A

C$8.00

$6.36

 

4,031,000

 

 

4,031,000

 

 

4,031,000

 

 

-

 

Bought deal

November 30, 2016 (2)

May 30, 2018

ALO.WT

C$0.70

$0.52

 

18,200,000

 

 

1,820,000

 

 

18,200,000

 

 

18,200,000

 

Private placement October 19, 2015 (3)

October 19, 2017

-

C$3.50

$2.70

 

1,000,000

 

 

1,000,000

 

 

-

 

 

1,000,000

 

 

 

 

 

 

23,231,000

 

 

6,851,000

 

 

22,231,000

 

 

19,200,000

 

 

 

(1)

On July 20, 2017, the Company closed a bought deal financing and issued 4,031,000 warrants. The warrant liability was initially valued at $801, determined by the TSX opening price of C$0.25 ($0.20). For the year ended December 31, 2017, offering expense related to the warrants was $57 (note 7(c)).

 

(2)

For the year ended December 31, 2016, offering expense related to the warrants was $65 (note 7(c)).

 

(3)

On October 18, 2017, the private placement warrants were exercised for cash proceeds of C$3,500 ($2,803) and the Company issued 1,000,000 common shares. The private placement warrant liability was reclassed to common shares at a value of C$1,670 ($1,338).

Summary of Revaluation of Share Purchase Warrants

The share purchase warrants were revalued to the following:

 

Years ended December 31,

 

 

 

 

2017

 

 

2016

 

Bought deal July 20, 2017 (1)

 

$

 

305

 

$

 

-

 

Bought deal November 30, 2016 (2)

 

 

 

290

 

 

 

1,220

 

Private placement October 19, 2015

 

 

 

-

 

 

 

1,251

 

 

 

$

 

595

 

$

 

2,471

 

 

 

(1)

Valuation based on the TSX closing price of C$0.10 ($0.08).

 

(2)

Valuation based on the TSX closing price of C$0.02 ($0.02) (December 31, 2016 - C$0.09 ($0.07)).

Schedule of (Gain) Loss on Revaluation of Share Purchase Warrant Liabilities

During the year ended December 31, 2017, the Company recognized the following (gain) loss on revaluation of the share purchase warrant liabilities (note 7(c)):

 

Years ended December 31,

 

 

 

 

2017

 

 

2016

 

Bought deal July 20, 2017

 

$

 

(495

)

$

-

 

Bought deal November 30, 2016

 

 

 

(930

)

 

 

339

 

Private placement October 19, 2015 (1)

 

 

 

87

 

 

 

969

 

 

 

$

 

(1,338

)

$

 

1,308

 

 

 

(1)

Valuation based on the following weighted average assumptions for the Black-Scholes option pricing on the exercise date and December 31, 2016:

 

 

 

 

October 18,

 

 

December 31,

 

 

 

 

2017

 

 

2016

 

Risk-free interest rate

 

 

 

1.6

%

 

 

0.7

%

Expected life of options

 

 

-

 

 

0.8 years

 

Annualized volatility

 

 

 

62.0

%

 

 

97.2

%

Dividend rate

 

 

 

0.0

%

 

 

0.0

%