XML 63 R35.htm IDEA: XBRL DOCUMENT v3.22.4
Share Capital (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure of Share Capital [Line Items]  
Schedule of Common Stock Outstanding Roll Forward

A reconciliation of the beginning and ending amounts of the issued and outstanding shares by class is as follows:

 

 

Issued and Outstanding

 

 

Subordinate
Voting
Shares

 

Multiple
Voting
Shares

 

Super
Voting
Shares

As at January 1, 2020

 

128,999,964

 

373,350

 

402,289

Issuance of shares under business combinations and investments

 

1,752,065

 

 

Distribution of contingent consideration

 

2,713,463

 

 

Distribution of deferred shares

 

1,220,548

 

 

Issuance of shares upon exercise of options and warrants

 

171,813

 

 

Issuances of shares upon vesting of RSUs

 

923,468

 

 

Exchange of shares

 

42,331,900

 

(333,061)

 

(90,258)

As at December 31, 2020

 

178,113,221

 

40,289

 

312,031

 

 

 

 

 

 

 

As at January 1, 2021

 

178,113,221

 

40,289

 

312,031

Issuance of shares under business combinations and investments

 

12,904,675

 

 

Distribution of contingent consideration

 

881,357

 

 

Distribution of deferred shares

 

222,467

 

 

Issuance of common shares pursuant to S-1

 

4,693,991

 

 

Issuance of shares for redemption of noncontrolling interests

 

136,075

 

 

Issuance of shares upon exercise of options and warrants

 

1,302,682

 

 

Issuances of shares upon vesting of RSUs

 

389,530

 

 

Shares issued in association with notes payable

 

8,514

 

 

Shares issued for settlement of business dispute

 

240,000

 

 

Exchange of shares

 

2,875,800

 

(1,758)

 

(27,000)

As at December 31, 2021

 

201,768,312

 

38,531

 

285,031

 

 

 

 

 

 

 

As at January 1, 2022

 

201,768,312

 

38,531

 

285,031

Issuance of shares under business combinations and investments

 

204,036

 

 

Distribution of contingent consideration

 

667,080

 

 

Issuance of shares upon exercise of options and warrants

 

441,454

 

 

Issuances of shares upon vesting of RSUs

 

433,341

 

 

Shares issued for settlement of business obligation

 

142,952

 

 

Exchange of shares

 

3,334,100

 

 

(33,341)

As at December 31, 2022

 

206,991,275

 

38,531

 

251,690

 

Share-based Payment Arrangement, Option, Activity

Stock option activity is summarized as follows:

 

 

Number of Shares

Weighted Average Exercise Price

Weighted Average Remaining Contractual Life

Aggregate Intrinsic Value

 

 

 

 

(in thousands)

Balance as of December 31, 2021

5,383,275

$14.02

3.59

$48,803

Granted

5,434,092

10.92

6.45

 

Exercised

(441,454)

8.45

 

2,390

Forfeited

(797,966)

$11.80

 

 

Balance as of December 31, 2022

9,577,947

$12.71

4.80

$26,961

Vested

5,618,105

$9.71

 

 

Exercisable of December 31, 2022

3,364,644

$11.87

2.68

$7,793

Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions

The Company used the Black-Scholes Option Pricing model to estimate the fair value of the options granted during the years ended December 31, 2022 and 2021, using the following ranges of assumptions:

 

 

December 31,

December 31,

 

2022

2021

Risk-free interest rate

1.18% - 3.54%

0.33% - 1.39%

Expected dividend yield

0%

0%

Expected volatility

60 - 64%

73%

Expected option life

3 – 4.5 years

3 – 3.5 years

Summary Of Weighted Average Grant Date Fair Value And Intrinsic Value Of Options Exercised

The following table summarizes the weighted average grant date fair value and intrinsic value of options exercised for the year ended December 31, 2022, 2021 and 2020:

 

 

Years Ended December 31,

 

2022

2021

2020

Weighted average grant date fair value (per share) of stock option units granted

$5.37

$14.47

$4.76

Intrinsic value of stock option units exercised, using market price at vest date (in thousands)

$2,390

$18,142

$1,184

Schedule of Stock-Based Compensation Expense

The stock-based compensation expense for the years ended December 31, 2022, 2021 and 2020 was as follows:

 

 

 

Years Ended December 31,

 

 

2022

 

2021

 

2020

 

 

(in thousands)

Stock options expense

$

19,062

$

13,198

$

10,938

Restricted Stock Units

 

8,078

 

6,402

 

8,399

Total Stock Based Compensation Expense

$

27,140

$

19,600

$

19,337

Restricted Stock Units  
Disclosure of Share Capital [Line Items]  
Non-vested Restricted Stock Shares Activity

The following table summarizes the number of non-vested RSU awards as of December 31, 2022 and 2021 and the changes during the year ended December 31, 2022:

 

 

 

Number of Shares

 

Weighted Average Grant Date Fair Value

Unvested Shares at December 31, 2021

 

376,127

$

15.55

Granted

 

1,163,372

 

17.84

Forfeited

 

(158,656)

 

18.79

Vested

 

(433,341)

 

15.36

Unvested Shares at December 31, 2022

 

947,502

$

17.91

Summary Of Weighted Average Grant Date Fair Value And Intrinsic Value Of Options Exercised

The following table summarizes the weighted average grant date fair value of RSUs granted and total fair value of RSUs vested for the years ended December 31, 2022, 2021 and 2020:

 

 

 

Years Ended December 31,

 

 

2022

 

2021

 

2020

Weighted average grant date fair value (per share)
of RSUs granted

$

17.84

$

27.82

$

10.25