XML 88 R45.htm IDEA: XBRL DOCUMENT v3.21.2
Derivative Liabilities (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2021
Dec. 31, 2020
Derivative Instruments and Hedging Activities Disclosure [Abstract]    
Schedule of number of investor warrants outstanding weighted average exercise price
 

Nine months ended
September 30, 2021

 

Year ended
December 31, 2020

   

Number

 

Weighted
Average
Exercise Price

 

Number

 

Weighted
Average
Exercise Price

Outstanding, opening

 

54,337,944

 

 

$

0.71

 

70,507,301

 

 

$

0.69

Granted

 

120,891,157

 

 

 

0.19

 

3,996,864

 

 

$

0.36

Exercised

 

(13,728,086

)

 

 

0.19

 

—

 

 

 

—

Expired

 

(157,504,151

)

 

 

0.33

 

(20,166,221

)

 

$

0.82

Outstanding, ending

 

3,996,864

 

 

$

0.38

 

54,337,944

 

 

$

0.71

Exercisable, ending

 

3,996,864

 

 

$

0.38

 

54,337,944

 

 

$

0.71

 

2020

 

2019

Number

 

Weighted Average Exercise Price

 

Number

 

Weighted Average Exercise Price

Outstanding at January 1

 

70,507,301

 

 

$

0.69

 

—

 

 

—

Granted

 

3,996,864

 

 

$

0.36

 

70,507,301

 

$

0.68

Expired

 

(20,166,221

)

 

$

0.82

 

—

 

 

—

Outstanding at December 31

 

50,341,080

 

 

$

0.71

 

70,507,301

 

$

0.69

Exercisable at December 31

 

50,341,080

 

 

$

0.71

 

70,507,301

 

$

0.69

Schedule of derivative liabilities reconciliation of changes in fair value
         

T01 Warrants

 

T02 Warrants

 

T03 Warrants

   

Financing Facility

 

Warrants issued May 2019

 

Warrants
issued December 2019

 

Warrants issued June 2021

   

September 30, 2021
$

 

December 31, 2020
$

 

December 31, 2020
$

 

September 30, 2021
$

 

December 31, 2020
$

 

September 30, 2021
$

Balance beginning

 

102

 

 

2,138

 

 

14

 

 

47

 

 

1,641

 

 

—

 

Issued during the period

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

5,151

 

Change in fair value

 

124

 

 

(524

)

 

(14

)

 

(45

)

 

(1,594

)

 

(4,626

)

Amount transferred to Equity

 

—

 

 

(1,412

)

 

—

 

 

—

 

 

—

 

 

(483

)

Translation effect

 

(8

)

 

(100

)

 

—

 

 

(2

)

 

—

 

 

(42

)

Balance – end of period

 

218

 

 

102

 

 

—

 

 

—

 

 

47

 

 

—

 

Fair value per warrant issuable at period end

 

0.03

 

 

0.026

 

 

—

 

 

—

 

 

0.0009

 

 

—

 

     

T01 Warrants

 

T02 Warrants

Financing Facility*

 

Warrants issued
May 2019

 

Warrants issued
December 2019

December 31, 2020
$

 

December 31, 2019
$

 

December 31, 2020
$

 

December 31, 2019
$

 

December 31, 2020
$

 

December 31, 2019
$

Balance beginning

 

2,138

 

 

2,935

 

 

14

 

 

—

 

 

1,641

 

 

—

 

Issued during the year

 

—

 

 

—

 

 

—

 

 

1,741

 

 

—

 

 

1,773

 

Change in fair value

 

(524

)

 

—

 

 

(14

)

 

(1,727

)

 

(1,594

)

 

(132

)

Partial settlement – cash

 

—

 

 

(673

)

 

—

 

 

—

 

 

—

 

 

—

 

Amount transferred to Equity*

 

(1,412

)

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Translation effect

 

(100

)

 

(124

)

 

—

 

 

—

 

 

—

 

 

—

 

Balance – end of year

 

102

 

 

2,138

 

 

—

 

 

14

 

 

47

 

 

1,641

 

Fair value per warrant issuable

 

0.026

 

 

—

 

 

—

 

 

0.001

 

 

0.001

 

 

0.033

 

*        The December 31, 2019 $2,935 estimated fair value of the Financing Facility comprises the $673 cash settlement paid by the Company in June 2019, and the $2,262 market value of 9,330,000 common shares and 3,996,864 warrants issued on settlement of the Facility on February 23, 2020. The 3,996,864 warrants are exchangeable into one common share each at $0.34 (SEK 3.3) for 36 months.

Schedule of derivative warrant liabilities estimated initially and quarterly basis
 

Warrants issued
February 2020

   

Settlement Warrants for the
termination of Financing Facility

   

September 30, 2021

 

December 31, 2020

Exercise price

 

$

0.38 – (SEK3.3

)

 

$

0.40 – (SEK3.3)

Share price

 

$

0.20 – (SEK1.7

)

 

$

0.10 – (SEK0.80)

Risk-free interest

 

 

(0.52)%

 

 

 

(0.41)%

Expected dividend yield

 

 

(0)%

 

 

 

(0)%

Contractual life (years)

 

 

1.40

 

 

 

2.17

Expected volatility

 

 

104.20%

 

 

 

106.50%

 

Warrants issued
February 2020

 

Warrants issued
May 2019

 

Warrants issued
December 2019

Settlement Warrants for the
termination of Financing Facility

 

T01 Warrants

 

T02 Warrants


December 31,
2020

 

Grant date
February 23,
2020

 


December 31,
2019

 


December 31,
2020

 


December 31,
2019

Exercise price

 

$0.40 – (SEK 3.3)   

 

$0.34 – (SEK 3.3)   

 

$0.80 – (SEK 7.5)   

 

$0.73 – (SEK 6.0)   

 

$0.64 – (SEK 6.0)   

Share price

 

$0.10 – (SEK 0.80)   

 

$0.27 – (SEK 2.61)   

 

$0.18 – (SEK 1.70)   

 

$0.10 – (SEK 0.80)   

 

$0.18 – (SEK 1.70)   

Risk-free interest

 

(0.41)%

 

(0.38)%

 

(0.68)%

 

(0.57)%

 

(0.68)%

Expected dividend yield

 

(0)%

 

(0)%

 

(0)%

 

(0)%

 

(0)%

Contractual life (years)

 

2.17     

 

3.00    

 

0.42    

 

0.71    

 

1.71    

Expected volatility

 

106.50%

 

104.10%

 

97.90%

 

106.50%

 

97.90%