XML 123 R80.htm IDEA: XBRL DOCUMENT v3.21.2
Share-Based Payments (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2021
kr / shares
Dec. 18, 2020
shares
Oct. 18, 2019
shares
Feb. 24, 2017
shares
Feb. 18, 2016
shares
Dec. 17, 2014
shares
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Dec. 31, 2020
USD ($)
$ / shares
shares
Dec. 31, 2019
USD ($)
$ / shares
Dec. 31, 2018
$ / shares
Share-Based Payments (Details) [Line Items]                          
Warrants, description                 Units consisting of 145,003,680 common shares and 145,003,680 common share purchase warrants for $0.10 (SEK 0.85) per unit; valued at $12,125. 9,330,000 common shares and 3,996,864 warrants in exchange for $1,092 in cash in settlement of the Financing Facility dated February 23, 2020; the fair value of the common shares of $2,504 was recorded in equity and the $625 fair value of the warrants was recorded as a derivative liability which was adjusted to market at the end of every period and as at September 30, 2021 the fair value of the warrants is $218;      
Exercise price (in Dollars per share) | $ / shares                     $ 0.2 $ 0.18 $ 0.08
General and administrative expense | $             $ 2,619 $ 953 $ 6,140 $ 3,245 $ 4,101 $ 3,870  
Intrinsic value of warrants outstanding | $                     $ 0 $ 0  
weighted average share price (in Dollars per share) | $ / shares                       $ 0.35  
Intrinsic value per share (in Dollars per share) | $ / shares                       0.27  
Exercise price for warrants outstanding (in Dollars per share) | kr / shares kr 2                        
Weighted average grant date fair value of warrants (in Dollars per share) | $ / shares                     $ 0.12 $ 0.2  
Fair value of warrants vested | $                     $ 616 $ 333  
Total charge to profit or loss | $             577 $ 237 1,205 $ 629      
Total compensation cost | $             $ 119   $ 119        
Warrants outstanding             7 years 9 months   7 years 9 months   9 years 3 months 18 days    
Warrant Plan [Member]                          
Share-Based Payments (Details) [Line Items]                          
Option to purchase common shares (in Shares) | shares   3,389,550                      
Warrants, description   Warrants were granted with monthly vesting over 36 months until September 1, 2022 respectively October 1, 2023 provided they remain within the Group’s employment. Vested warrants are exercisable over a fixed period of time from grant date up to and including September 30, 2032 respectively October 31, 2033.                      
Warrant plan #6 [Member]                          
Share-Based Payments (Details) [Line Items]                          
Option to purchase common shares (in Shares) | shares     5,638,199                    
Warrants, description     Warrants were granted with monthly vesting over 36 months until September 1, 2022 provided they remain within the Group’s employment. Vested warrants are exercisable over a fixed period of time from grant date up to and including September 30, 2032.                    
Additional Executive Plan [Member]                          
Share-Based Payments (Details) [Line Items]                          
Warrants payable (in Shares) | shares                     4,313,602    
Expected life                     120 months    
Executive Management [Member]                          
Share-Based Payments (Details) [Line Items]                          
Dividend yield                     0.00%    
Warrant Plan Two [Member]                          
Share-Based Payments (Details) [Line Items]                          
Option to purchase common shares (in Shares) | shares       696,220                  
Warrants, description       Warrants were granted with either immediate vesting, or monthly vesting over 36 months until July 1, 2019 provided the recipient remains within the Group’s employment. Vested warrants are exercisable over a fixed period of time from grant date up to and including July 1, 2021.                  
Warrant plan #4 [Member]                          
Share-Based Payments (Details) [Line Items]                          
Option to purchase common shares (in Shares) | shares         633,780                
Warrants, description         Warrants were granted with monthly vesting over 36 months from July 1, 2016 until July 1, 2019, provided the recipient remains within the Group’s employment. Vested warrants are exercisable over a fixed period of time from grant date up to and including July 1, 2021.                
Warrant plan #3 [Member]                          
Share-Based Payments (Details) [Line Items]                          
Option to purchase common shares (in Shares) | shares           570,000              
Warrants, description           Warrants were granted with 50% immediately vesting upon grant, 25% vesting on December 17, 2015 and 25% vesting on July 3, 2016, provided the recipient remains within the Group’s employment.              
Sharebased Payment Warrant Plan [Member]                          
Share-Based Payments (Details) [Line Items]                          
Profit or loss | $                     $ 616 333  
General and administrative expense | $                     616 333  
Unrecognized compensation cost | $                     $ 510 $ 939  
Expected to realized over a period                     2 years 8 months 12 days 2 years 8 months 12 days  
Minimum [Member]                          
Share-Based Payments (Details) [Line Items]                          
Expected life                     10 years 10 years  
Exercise price for warrants outstanding (in Dollars per share) | $ / shares                     $ 0.09 $ 0.08  
Minimum [Member] | Additional Executive Plan [Member]                          
Share-Based Payments (Details) [Line Items]                          
Expected volatility rate                     70.00%    
Risk free interest rate                     0.32%    
Exercise price (in Dollars per share) | $ / shares                     $ 0.15    
Maximum [Member]                          
Share-Based Payments (Details) [Line Items]                          
Expected life                     11 years 12 years  
Exercise price for warrants outstanding (in Dollars per share) | $ / shares                     $ 0.3 $ 0.24  
Maximum [Member] | Additional Executive Plan [Member]                          
Share-Based Payments (Details) [Line Items]                          
Expected volatility rate                     80.60%    
Risk free interest rate                     0.45%    
Exercise price (in Dollars per share) | $ / shares                     $ 0.3