XML 332 R48.htm IDEA: XBRL DOCUMENT v3.23.1
EQUITY (Tables)
12 Months Ended
Dec. 31, 2022
Equity [Abstract]  
Schedule of Warrants Outstanding and Exercisable The following table summarizes the status of our warrants and related transactions for each of the presented years:
Non-Derivative WarrantsDerivative WarrantsTotal Number of WarrantsWeighted - Average Exercise Price Per WarrantAggregate Intrinsic ValueWeighted Average Remaining Contractual Life (in Years)
Balance, January 1, 2021 (1)
36,764,24442,017,89278,782,136$1.31 $358,319 5.3
Granted (2)
300,000— 300,000$4.18 
Exercised(7,658,196)(1,893,537)(9,551,733)$2.26 $31,343 
Cancelled(250,000)— (250,000)$1.50 
Balance, December 31, 2021
29,156,04840,124,35569,280,403$1.19 $142,791 4.7
Granted (2)(3)
1,600,000 19,512,280 21,112,280 $2.06 
Exercised(82,413)(4,261,433)(4,343,846)$1.26 $9,746 
Balance, December 31, 2022
30,673,63555,375,20286,048,837$1.40 $1,081 3.9
Exercisable, December 31, 2022
28,323,63555,375,20283,698,837$1.38 $1,081 3.9
(1)Total number of outstanding warrants reflects the conversion of warrants to acquire Super Voting Shares and Multi-Voting shares into warrants to acquire Subordinate Voting Shares.
(2)The non-derivative warrants were issued for consulting or other services, therefore, these compensatory warrants are accounted for as share-based payment arrangements.
(3)Derivative warrants were issued to the Second Lien Notes Holders and the Acquisition Facility Lender. Refer to Note 14 - Derivative Liabilities for more information.
Schedule of Share-Based Payment Award, Warrants, Valuation Assumptions The following assumptions were used for the calculations at date of issuance.
Year Ended December 31,
202220212020
Weighted average stock price$1.74$4.18$2.08
Weighted average expected stock price volatility81%73%81%
Expected annual dividend yield—%—%—%
Weighted average expected life of warrants5.0 years3.5 years2.7 years
Weighted average risk-free annual interest rate3.48%1.06%0.35%
Weighted average grant date fair value$1.13$2.14$1.00
Summary of Stock Options Outstanding The following table summarizes the status of the Company’s options and related transactions for each of the presented years:
Stock OptionsWeighted Average Exercise Price per Stock OptionsAggregate Intrinsic ValueWeighted Average Remaining Contractual Life (in Years)
Balance, January 1, 2021
9,573,834 $2.00 $36,909 8.4
Granted11,486,952 $4.16 
Exercised(291,664)$1.90 $881 
Forfeited/expired(340,002)$3.23 
Balance, December 31, 2021
20,429,120 $3.20 $11,583 8.7
Granted13,686,806 $1.95 
Exercised(324,998)$1.67 $620 
Forfeited/expired(3,038,669)$4.02 
Balance, December 31, 2022
30,752,259 $2.58 $— 8.5
Exercisable, December 31, 2022
12,166,594 $2.46 $— 7.2
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions The following assumptions were used for the calculation at date of grant:
Year Ended December 31,
202220212020
Weighted average stock price$1.95$4.16$2.78
Weighted average expected stock price volatility74.1%73.0%80.9%
Expected annual dividend yield—%—%—%
Weighted average expected life5.7 years6.0 years5.9 years
Weighted average risk-free annual interest rate2.88%1.23%0.52%
Weighted average grant date fair value$1.35$2.61$1.78
Summary of Restricted Stock Activity The following table summarized the status of our restricted stock and related transactions for each presented years:
Unvested Restricted StockWeighted-Average Grant-date Fair Value Price per Restricted StockAverage Intrinsic ValueWeighted Average Remaining Vesting Term
(in Years)
Issued and Outstanding as of January 1, 20216,438,186$1.85 $37,728 1.7
Granted65,398$3.66 
Vested and Released(3,424,954)$1.63 $14,251 
Cancelled(219,479)$2.45 
Issued and Outstanding as of December 31, 20212,859,151$2.13 $9,292 1.2
Granted86,952 $2.05 
Vested and Released(1,789,784)$1.96 $3,601 
Issued and Outstanding as of December 31, 20221,156,319 $2.45 $881 0.3
Components of Share-based Compensation Expense
As of December 31, 2022, the Company had $19,246 of unrecognized share-based compensation cost related to unvested stock options, restricted stocks and warrants and is expected to be recognized as share-based compensation cost over a weighted average period of 1.4 years as follows:

2023$13,485 
20244,333 
20251,128 
2026275 
202725 
$19,246