Annual reports filed by certain Canadian issuers pursuant to Section 15(d) and Rule 15d-4

FINANCIAL INSTRUMENTS (Tables)

v3.21.1
FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2020
Disclosure of detailed information about financial instruments [abstract]  
Disclosure of carrying values of financial instruments [Table Text Block]
    For the year ended December 31, 2020        
    Amortized cost     FVTPL     Total     Note  
Financial assets:                        
                         
Cash and cash equivalents $ 8,885   $ —   $ 8,885        
Restricted bank deposits   18     —     18        
Trade receivables   5,501     —     5,501        
Investments   —     2,341     2,341     c  
Other accounts receivables   142     —     142        
                         
Financial liabilities:                        
                         
Trade payables   2,605     —     2,605        
Other account payables and accrued expenses   2,114     —     2,114        
Warrants   —     16,540     16,540     a, b  
Lease liabilities $ 990   $ —   $ 990        
 
    For the year ended December 31, 2019        
    Amortized cost     FVTPL     Total     Note  
Financial assets:                        
                         
Cash and cash equivalents $ 13,926   $ —   $ 13,926        
Trade receivables   1,810     —     1,810        
Investments   —     912     912     c  
Other accounts receivables   516     —     516        
                         
Financial liabilities:                        
                         
Trade payables   992     —     992        
Other account payables and accrued expenses   1,458     —     1,458        
Warrants   —     197     197     a, b  
Lease liabilities $ 1,050     —   $ 1,050        

 

Disclosure of information about key assumptions to measure fair value of warrants [Table Text Block]

 

 

December 31,

 

 

 

 

2020 (*)

 

2019

 

Sensitivity

 

 

 

 

 

 

 

Expected volatility

 

74 %

 

64%

 

Increase (decrease) in key assumptions would result in increase (decrease) in fair value.

Expected life (in years)

 

0.02

 

0.45

 

Risk-free interest rate

 

0.22%

 

1.76%

 

Increase (decrease) in key assumptions would result in decrease (increase) in fair value.

Expected dividend yield

 

0%

 

0%

 

Fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Warrant (Canadian Dollar)

 

0.34

 

0.02

 

 

Total Warrants (Canadian Dollar in thousands)

 

3,872

 

197

 

 

*) Represents the key fair value assumptions through date of exercise. All 2018 Warrants were converted during May through June 2020.

Disclosure of maturity analysis for lease liabilities [Table Text Block]

December 31, 2020:

    Less than
one year
    1 to 5
years
   

6 to 10
years

    >10
years
 
                         
Lease liabilities $ 232   $ 547   $   515   $ —  

December 31, 2019:

    Less than one year     1 to 5
years
    6 to 10 
years
    >10
years
 
                         
Lease liabilities $ 229   $ 566   $ 553   $ 46  

 

Disclosure of changes in liabilities arising from financing activities [Table Text Block]
    Short-
term
loans
    Lease
liabilities
    Warrants     Total
liabilities
arising
from
financing
activities
 
                         
Balance as of January 1, 2019 $ —   $ —   $ 1,053   $ 1,053  
                         
Additions due to acquisition of subsidiary   945     —     —     945  
Issuance of new warrants   —     —     2,797     2,797  
Initial application of IFRS 16   —     777     —     777  
Additions for new leases   —     396     —     396  
Cash flows   (951 )   (165 )   —     (1,116  )
Other changes   6     42     —     48  
Effect of changes in fair value   —     —     (3,653 )   (3,653 )
                         
Balance as of December 31, 2019   —     1,050     197     1,247  
                         
Additions for new leases   —     107     —     107  
Cash flows   —     (250 )   —     (250 )
Conversion of warrant   —     —     (3,873 )   (3,873 )
Other changes   —     83     61     144  
Effect of changes in fair value   —     —     20,155     20,155  
                         
Balance as of December 31, 2020 $ —   $ 990   $ 16,540   $ 17,530