XML 93 R42.htm IDEA: XBRL DOCUMENT v3.19.1
Warrant Liability (Tables)
12 Months Ended
Dec. 31, 2018
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

 

2018

 

2017

 

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

 

Warrant issued (3)(4)

July 28, 2018

-

C$2.98

$2.30

 

721,258

 

 

721,258

 

 

-

 

 

-

 

Warrant issued (3)(4)

December 29, 2018

-

C$3.52

$2.71

 

56,815

 

 

56,815

 

 

-

 

 

-

 

Warrant issued (4)

January 31, 2020

-

C$2.71

$2.09

 

147,692

 

 

147,692

 

 

147,692

 

 

-

 

Warrant issued (4)

January 31, 2020

-

C$3.44

$2.65

 

7,384,656

 

 

7,384,656

 

 

7,384,656

 

 

-

 

Warrant issued (4)

July 28, 2021

-

C$2.98

$2.30

 

1,198,119

 

 

1,198,119

 

 

1,198,119

 

 

-

 

 

 

 

 

 

31,739,540

 

 

15,359,540

 

 

8,730,467

 

 

22,231,000

 

 

 

(1)

On July 20, 2018, warrants issued with the July 20, 2017, bought deal expired unexercised.

 

(2)

On May 30, 2018, warrants issued with the November 30, 2016, bought deal expired unexercised.

 

(3)

On July 28, 2018, and December 29, 2018, warrants issued with the acquisition of Rye Patch (note 5) expired unexercised.

 

(4)

Replacement warrants issued with the acquisition of Rye Patch (note 5).

Summary of Revaluation of Share Purchase Warrants

The share purchase warrants were revalued to the following:

 

Years ended December 31,

 

 

 

 

2018

 

 

2017

 

Bought deal July 20, 2017 (1)

 

$

 

-

 

$

 

305

 

Bought deal November 30, 2016 (1)

 

 

 

-

 

 

 

290

 

Warrants issued through Rye Patch acquisition (2)

 

 

 

30

 

 

 

-

 

 

 

$

 

30

 

$

 

595

 

 

 

(1)

Valuation based on the TSX closing price at December 31, 2017.   

 

(2)

Valuation based on the following assumptions for the Black-Scholes options pricing:  

   

 

 

 

 

December 31,

 

 

 

 

 

2018

 

Risk-free interest rate

 

 

 

 

1.9

%

Expected life of warrants

 

 

 

0.2 - 3.2 years

 

Annualized volatility

 

 

 

25.9 - 45.7%

 

Dividend rate

 

 

 

 

0.0

%

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

During the year ended December 31, 2018, the Company recognized the following (gain) loss on revaluation of the share purchase warrant liabilities (note 7(c)):

 

 Years ended December 31,

 

 

 

 

2018

 

 

2017

 

Bought deal July 20, 2017

 

$

 

(290

)

$

 

(495

)

Bought deal November 30, 2016

 

 

 

(304

)

 

 

(930

)

Private placement October 19, 2015

 

 

 

-

 

 

 

87

 

Warrants issued through Rye Patch acquisition

 

 

 

(1,628

)

 

 

-

 

 

 

$

 

(2,222

)

$

 

(1,338

)