XML 40 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Warrants (Tables)
9 Months Ended
Sep. 30, 2020
Class of Warrant or Right [Line Items]  
Schedule of Stockholders' Equity Note, Warrants or Rights
The following table summarizes the number warrants outstanding as of September 30, 2020 and December 31, 2019:
 
   Number of
Shares
      Weighted
Average
Exercise
Price
(C$)
   Weighted
Average
Contractual
Life
   Number
of
Shares
   Weighted
Average
Exercise
Price
(USD)
   Weighted
Average
Contractual
Life
 
   
Liability Classified
   
Equity Classified
 
Balance as at December 31, 2019
   2,406,811  C$     18.59    4.86    
-
   $
-
    
-
 
Additional Modification Warrants
   84,924     14.03    5.00    
-
    
-
    
-
 
Dispensary Mortgage Warrants
   
-
     
-
    
-
    35,000    9.10    5.00 
Warrants Exercised
   (5,941    12.42    5.00    
-
    
-
    
-
 
  
 
 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance as at September 30, 2020
   2,485,794  C$     18.45    4.87    35,000   $9.10    5.00 
  
 
 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
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, 2020 and December 31, 2019:
 
Warrant Liability
  
Strike
Price
   
Warrants
Outstanding
   
September 30,

2020
   
December 31,
2019
 
Bridge Financing Warrants
  C$22.90    218,964   $1,065,000   $1,385,400 
Private Placement Financing Warrants
  C$19.39    1,822,771    13,457,000    12,189,169 
Modification Warrants
  C$12.04    360,256    3,251,500    2,305,274 
Additional Modification Warrants
  C$14.03    83,803    739,500    —   
  
 
 
   
 
 
   
 
 
   
 
 
 
Totals
    
 
2,485,794
 
  $18,513,000
 
  $15,879,843
 
    
 
 
   
 
 
   
 
 
 
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 
(s
ee Note 13 - Fair Value Measurements for additional details
)
:
 
Significant Assumptions
  
September 30, 2020
   
December 31, 2019
 
Volatility
   
85.36
% - 
89.50
%
   
117.43
% - 
123.64
%
Remaining Term
   
2.03
 -
 
4.64
 
years
  
2.78
 - 4.86
years
 
Risk Free Rate
   
0.25
% -
0.34
%
  
1.68% - 1.69
%
 
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, 2020 and December 31, 2019:
 
Warrants Included in Contributed Surplus
  
Strike
Price
   
Warrants
Outstanding
   
September 30,

2020
   
December 31,
2019
 
Dispensary Mortgage Warrants
  $9.10    35,000   $181,272   $—   
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 equity classified warrants as of each reporting date:
 
Significant Assumptions
  
September 30,

2020
  
December 31,

2019
 
Volatility
   80  —   
Remaining Term
   5 years   —   
Risk Free Rate
   0.37  —   
Additional Modifications Warrants [member]  
Class of Warrant or Right [Line Items]  
Schedule Of Fair Value Measurement Inputs and Valuation Techniques Used In Determining Warrant Liability
Significant Assumptions
  
May 21, 2020

(Date of Issuance)
 
Volatility
   100
Remaining Term
   5 years 
Risk Free Rate
   0.42