XML 121 R89.htm IDEA: XBRL DOCUMENT v3.22.4
Convertible Debentures - Windsor Private Capital (Details)
Jul. 22, 2022
CAD ($)
$ / shares
Dec. 09, 2020
shares
Dec. 08, 2020
CAD ($)
$ / shares
shares
Jan. 06, 2020
CAD ($)
$ / shares
shares
Oct. 31, 2022
CAD ($)
Y
$ / shares
Jun. 02, 2022
CAD ($)
Oct. 31, 2021
CAD ($)
$ / shares
Dec. 08, 2020
$ / shares
Dec. 08, 2020
Dec. 08, 2020
Y
Oct. 31, 2020
CAD ($)
$ / shares
Jan. 31, 2020
CAD ($)
Disclosure of detailed information about borrowings [line items]                        
Warrants exercise price | $ / shares $ 2.73       $ 2.5774   $ 2.5995       $ 0.4159  
Warrants term 60 months                      
Outstanding debt         $ 12,257,000   $ 13,493,000          
Derivative liability         15,497,000   10,724,000       $ 5,796,000  
Equity component         $ 717,000   $ 859,000          
Fair value of warrants $ 4,732,000         $ 4,732,000            
Expected term                        
Disclosure of detailed information about borrowings [line items]                        
Warrant, measurement input | Y         2              
Senior secured, non-revolving term credit facility                        
Disclosure of detailed information about borrowings [line items]                        
Principal amount of loan     $ 1,000,000 $ 10,000,000                
Available to draw down       6,000,000                
Available to draw subject to satisfaction of condition       $ 4,000,000                
Period of extension for debt instrument       1 year                
Period of hold for debt instrument       6 months                
Maturity period       1 year                
Placement fee percentage       3.50%                
Number of warrants issuable | shares       1                
Warrants issued | shares       58,823,529                
Number of common shares for each warrant | shares       15                
Warrants exercise price | $ / shares       $ 3.83                
Warrants term       2 years                
Interest rate       11.50%         10.00%      
Outstanding debt     5,000,000                 $ 5,000,000
Proceeds from convertible debentures       $ 5,000,000                
Proceeds from convertible debentures net of transaction costs       4,743,000                
Debt transaction costs paid       257,000                
Derivative liability       364,000                
Fair value liability component     5,577,000 4,309,000                
Equity component       327,000                
Fair value of warrants     389,000 $ 364,000                
Warrant, measurement input                 0.0052      
Gain loss on extinguishment of debenture     $ (199,000)                  
Warrants cancelled | shares     23,529,412                  
Senior secured, non-revolving term credit facility | Pre-consolidation                        
Disclosure of detailed information about borrowings [line items]                        
Conversion price | $ / shares     $ 0.17 $ 0.17                
Senior secured, non-revolving term credit facility | Post-consolidation                        
Disclosure of detailed information about borrowings [line items]                        
Conversion price | $ / shares     $ 2.55 $ 2.55                
Shares issued for debt | shares   2,345,097                    
Senior secured, non-revolving term credit facility | Common Share Purchase Warrants                        
Disclosure of detailed information about borrowings [line items]                        
Number of warrants issuable | shares       1                
Original principal amount of debenture       $ 0.17                
Warrants issued | shares       58,823,529                
Number of common shares for each warrant | shares       1                
Warrants exercise price | $ / shares       $ 0.255                
Warrants term       2 years                
Senior secured, non-revolving term credit facility | Equity Conversion Option                        
Disclosure of detailed information about borrowings [line items]                        
Fair value of warrants     $ 199,000                  
Warrant, measurement input     0         0.165 0.35 1.0    
Gains on change in fair value of derivatives     $ 176,000                  
Amount of derivative liability moved to convertible debenture - equity     $ 199,000                  
Senior secured, non-revolving term credit facility | Share price                        
Disclosure of detailed information about borrowings [line items]                        
Warrant, measurement input | $ / shares               0.165        
Senior secured, non-revolving term credit facility | Expected term                        
Disclosure of detailed information about borrowings [line items]                        
Warrant, measurement input | Y                   1.0    
Senior secured, non-revolving term credit facility | Dividend payment                        
Disclosure of detailed information about borrowings [line items]                        
Warrant, measurement input     0                  
Senior secured, non-revolving term credit facility | Volatility                        
Disclosure of detailed information about borrowings [line items]                        
Warrant, measurement input                 0.35      
Senior secured, non-revolving term credit facility | Risk free interest rate                        
Disclosure of detailed information about borrowings [line items]                        
Warrant, measurement input                 0.0052      
Senior secured, non-revolving term credit facility | Exercise price                        
Disclosure of detailed information about borrowings [line items]                        
Warrant, measurement input | $ / shares               0.255        
Senior secured, non-revolving term credit facility | Risk Adjusted discount rate                        
Disclosure of detailed information about borrowings [line items]                        
Warrant, measurement input                 0.18