XML 43 R31.htm IDEA: XBRL DOCUMENT v3.21.2
Warrants (Tables)
9 Months Ended
Sep. 30, 2021
Class of Warrant or Right [Line Items]  
Schedule of Stockholders' Equity Note, Warrants or Rights

The following table summarizes the number of warrants outstanding as of September 30, 2021 and December 31, 2020:

 

 

 

Liability Classified

 

 

Equity Classified

 

 

 

Number of Shares

 

 

Weighted Average Exercise Price (C$)

 

 

Weighted Average Remaining Contractual Life

 

 

Number of Shares

 

 

Weighted Average Exercise Price (USD)

 

 

Weighted Average
Remaining Contractual Life

 

Balance as at December 31, 2020

 

 

2,485,794

 

C$

 

18.45

 

 

 

3.40

 

 

 

35,000

 

 

 

9.10

 

 

 

3.68

 

Warrants Issued

 

 

 

 

 

 

 

 

 

 

 

1,459,044

 

 

 

32.68

 

 

 

4.58

 

Warrants Exercised

 

 

(278,381

)

 

 

18.16

 

 

 

2.70

 

 

 

 

 

 

 

 

 

 

Warrants Expired

 

 

(109,482

)

 

 

22.90

 

 

 

1.03

 

 

 

 

 

 

 

 

 

 

Balance as at September 30, 2021

 

 

2,097,931

 

C$

 

18.26

 

 

 

2.67

 

 

 

1,494,044

 

 

 

32.13

 

 

 

4.56

 

Liability Classified Warrant [member]  
Class of Warrant or Right [Line Items]  
Schedule Of Fair Value Of Warrant Liability

The following table summarizes the fair value of the liability classified warrants at September 30, 2021 and December 31, 2020:

 

 

 

 

 

 

 

 

Fair Value

 

Warrant Liability

 

Strike Price

 

Warrants Outstanding

 

 

September 30, 2021

 

 

December 31, 2020

 

 

Change

 

Bridge Financing Warrants

 

 C$22.90

 

 

100,723

 

 

$

1,089,500

 

 

$

2,544,500

 

 

$

(1,455,000

)

Private Placement Financing Warrants

 

 C$19.39

 

 

1,606,533

 

 

 

25,188,000

 

 

 

28,756,500

 

 

 

(3,568,500

)

Modification Warrants

 

 C$12.04

 

 

316,947

 

 

 

6,293,000

 

 

 

6,630,000

 

 

 

(337,000

)

Additional Modification Warrants

 

 C$14.03

 

 

73,728

 

 

 

1,432,500

 

 

 

1,523,000

 

 

 

(90,500

)

Totals

 

 

 

 

2,097,931

 

 

$

34,003,000

 

 

$

39,454,000

 

 

$

(5,451,000

)

Schedule Of Fair Value Measurement Inputs and Valuation Techniques Used In Determining Warrant Liability

The following table summarizes the significant assumptions used in determining the fair value of the warrant liability as of each reporting date (see Note 14 - Fair Value Measurements for additional details):

 

 

 

September 30,

 

December 31,

Significant Assumptions

 

2021

 

2020

Volatility

 

52.27% - 75.30%

 

72.19% - 79.10%

Remaining Term

 

1.03 - 3.64 years

 

1.78 - 4.39 years

Risk Free Rate

 

0.52% - 0.81%

 

0.20% - 0.28%

 

 

9. WARRANTS (Continued)

Equity Classified Warrant [member]  
Class of Warrant or Right [Line Items]  
Schedule Of Fair Value Of Warrant Liability

The following table summarizes the fair value of the equity classified warrants at September 30, 2021 and December 31, 2020:

 

 

 

 

 

 

 

 

 

Fair Value

 

 

 

 

 

 

Warrants

 

 

September 30,

 

 

December 31,

 

Warrants Included in Contributed Surplus

 

Strike Price

 

 

Outstanding

 

 

2021

 

 

2020

 

Dispensary Mortgage Warrants

 

$

9.10

 

 

 

35,000

 

 

$

181,272

 

 

$

181,272

 

Private Placement Refinancing Warrants

 

$

32.68

 

 

 

1,459,044

 

 

 

22,258,608

 

 

 

 

Totals

 

 

 

 

 

1,494,044

 

 

$

22,439,880

 

 

$

181,272

 

Schedule Of Fair Value Measurement Inputs and Valuation Techniques Used In Determining Warrant Liability

The equity warrants were valued as of the date of issuance using a Black Scholes Option Pricing model. The following table summarizes the significant assumptions used in determining the fair value of the warrants as of each respective issuance date:

 

Significant Assumptions

 

Private Placement Refinancing Warrants

 

Dispensary Mortgage Warrants

Date of Issuance

 

April 30, 2021

 

June 5, 2020

Volatility

 

73%

 

80%

Estimated Term

 

4 years

 

5 years

Risk Free Rate

 

0.74%

 

0.37%