XML 97 R36.htm IDEA: XBRL DOCUMENT v3.20.1
FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2019
Financial Instruments [Abstract]  
Disclosure of financial liabilities
The following tables illustrate the classification of the Company's recurring fair value measurements for financial instruments within the fair value hierarchy and their carrying values and fair values as at December 31, 2019 and December 31, 2018:
 
 
 
December 31, 2019
 
December 31, 2018
 
Level
 
Carrying value
 
Fair value
 
Carrying value
 
Fair value
Financial Liabilities
 
 
 
 
 
 
 
 
 
Fair value through profit or loss
 
 
 
 
 
 
 
 
 
7% Convertible Debentures embedded derivative
3
 
5,608

 
5,608

 
4,177

 
4,177

Non-hedge derivative contracts
2
 
211

 
211

 

 

Disclosure of gain (loss) on fair value of financial instruments
Loss/(gain) on fair value of financial instruments in the Statements of Operations and Comprehensive Loss consists of the following:
 
For the Years Ended
December 31,
 
2019
 
2018
Loss/(gain) on fair value of 7% Convertible Debentures embedded derivative
$
1,431

 
$
(6,786
)
Unrealized loss on non-hedge derivative contracts
211

 

 
$
1,642

 
$
(6,786
)
Disclosure of significant unobservable inputs used in fair value measurement of liabilities
The significant inputs used in the convertible note valuation are as follows:
 
December 31, 2019
 
December 31, 2018
Embedded derivative
 
 
 
Risk premium
5.3
%
 
5.0
%
Borrowing costs
7.5
%
 
10.0
%
Expected volatility
45.0
%
 
45.0
%
Remaining life (years)
1.6

 
2.6

Schedule of changes in financial liabilities
The following table presents the changes in the 7% Convertible Debentures embedded derivative for the year ended December 31, 2019:
 
Fair value
Balance at December 31, 2018
$
4,177

Loss on fair value of 7% Convertible Debentures embedded derivative
1,431

Balance at December 31, 2019
$
5,608