XML 51 R21.htm IDEA: XBRL DOCUMENT v3.21.1
Share Capital and Other Equity Instruments (Tables)
12 Months Ended
Dec. 31, 2020
Equity [Abstract]  
Schedule of Stock Options
    Number of Shares     Weighted Average Exercise Price (USD)     Weighted Average Grant Date Fair Value (USD)     Weighted Average Remaining Contractual Term (years)     Aggregate Intrinsic Value (USD)  
                               
Outstanding – January 1, 2019     689,832     $ 1.94     $ 1.94                  
Granted     448,713     $ 1.99     $ 1.49                  
Expired, forfeited, or cancelled     (341,172 )   $ 1.99     $ 0.36                  
Outstanding – December 31, 2019     797,373     $ 1.99     $ 0.72                  
Granted     378,800     $ 0.94     $ 5.22                  
Expired forfeited, or cancelled     (246,408 )   $ 1.94     $ 0.88                  
Outstanding – December 31, 2020     929,765     $ 1.53     $ 2.50       6.1     $ 2,537,245  
                                         
Exercisable at December 31, 2020     929,765     $ 1.53     $ 2.50       6.1     $ 2,537,245  
Schedule of Fair Value Assumption of Stock Option

The Company utilized the Black-Scholes option-pricing model to determine the fair value of these stock options, using the assumptions as outlined below.

 

Stock Price   $ 5.92  
Dividend Yield     0 %
Expected Volatility     84.7 %
Weighted Average Risk-Free Interest Rate     0.37 %
Expected life (in years)     1.5 – 4.2  

Schedule of Warrants

The following table summarizes information about shares issuable under warrants outstanding at December 31, 2020:

 

    Warrant
shares
outstanding
    Weighted
average
exercise price (USD)
    Weighted average remaining life     Intrinsic value  
Outstanding at January 1, 2019     219,510     $ 2.95       0.08          
Issued     84,381     $ 3.21                  
Outstanding at December 31, 2019     303,891     $ 3.02       1.06     $ -  
Issued     3,222,331     $ 1.96                  
Forfeited     (274,816 )   $ (3.00 )                
Outstanding at December 31, 2020     3,251,406     $ 1.95       4.97     $ -  
                                 
Exercisable at December 31, 2020     3,251,406     $ 1.95       4.97     $ 8,040,545