XML 21 R13.htm IDEA: XBRL DOCUMENT v3.20.1
4. SHAREHOLDERS' EQUITY (Tables)
3 Months Ended
Mar. 31, 2020
Equity [Abstract]  
Fair value assumptions
    March 31, 2019
Risk-free interest rate     2.24%  
Expected volatility     75%  
Expected dividend yield     Nil  
Expected term in years     2.5  
Estimated forfeiture rate     Nil  
Estimated exercise price     $0.34  
Estimated enterprise value per common share     $0.00  

 

    Three months ended March 31,
    2020   2019
Risk-free interest rate     1.45%       2.49%  
Expected volatility     148%       141%  
Expected dividend yield     Nil       Nil  
Expected term in years     5.0       5.0  
Estimated forfeiture rate     Nil       Nil  

 

Stock option activity
    2020   2019
    Number of Stock Options   Weighted Average Exercise Price   Number of Stock Options   Weighted Average Exercise Price
  Outstanding, beginning of period       3,450,000     $ 0.16       3,385,400     $ 0.44  
  Granted       750,000       0.83       850,000       0.07  
  Exercised (1)       100,000       0.32       —         —    
  Cancelled/Expired       —         —         (41,400 )     0.32  
  Outstanding, end of period       4,100,000     $ 0.28       4,194,000     $ 0.21  
                                     
  Exercisable, end of period       2,925,000     $ 0.17       2,969,000     $ 0.24  
                                     
  Weighted-average fair value per share of options granted during period     $ 0.75             $ 0.07          

 

  (1) The 100,000 stock options exercised resulted in 40,186 common shares being issued under the net settlement option pursuant to the terms of the 10% Rolling Stock Option Plan for the three months ended March 31, 2020.