XML 124 R97.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segmented Information - Results (Details)
12 Months Ended
Dec. 31, 2024
CAD ($)
segment
Nov. 30, 2024
CAD ($)
Dec. 31, 2023
CAD ($)
Nov. 30, 2023
CAD ($)
Dec. 31, 2022
CAD ($)
Segmented Information [Line Items]          
Number of primary operating segments | segment 2        
Revenue $ 4,023,000 $ 0 $ 1,855,000 $ 0  
Expenses by nature [abstract]          
Operating expenses (4,815,000)   (3,898,000)    
Exploration (11,973,000)   (9,564,000)    
Evaluation (33,991,000)   (18,622,000)    
General and administrative (16,495,000)   (13,760,000)    
Revenues - supplemental:          
Toll milling services-deferred revenue (note 10) 4,023,000   1,855,000    
Assets [abstract]          
Property, plant and equipment, Cost 259,661,000   254,946,000    
Accumulated amortization, depreciation          
Assets [abstract]          
Property, plant and equipment, Cost (43,064,000)   (39,341,000)   $ (35,545,000)
Mineral properties | Accumulated amortization, depreciation          
Assets [abstract]          
Property, plant and equipment, Cost 0   0   $ 0
Segments Operating          
Segmented Information [Line Items]          
Revenue 4,023,000   1,855,000    
Expenses by nature [abstract]          
Operating expenses (4,815,000)   (3,898,000)    
Exploration (33,991,000)   (9,564,000)    
Evaluation (11,973,000)   (18,622,000)    
General and administrative (16,495,000)   (13,760,000)    
Total expenses (67,274,000)   (45,844,000)    
Segment income (loss) (63,251,000)   (43,989,000)    
Revenues - supplemental:          
Toll milling services-deferred revenue (note 10) 4,023,000   1,855,000    
Capital additions:          
Property, plant and equipment (note 8) 10,045,000   3,268,000    
Assets [abstract]          
Property, plant and equipment, Cost 259,661,000   254,946,000    
Property, plant and equipment, Accumulated depreciation 43,064,000   39,340,000    
Segments Operating | Plant and Equipment, Cost          
Assets [abstract]          
Property, plant and equipment, Cost 118,567,000   113,473,000    
Segments Operating | Mineral properties          
Assets [abstract]          
Property, plant and equipment, Cost 184,158,000   180,813,000    
Mining | Segments Operating          
Segmented Information [Line Items]          
Revenue 4,023,000   1,855,000    
Expenses by nature [abstract]          
Operating expenses (4,815,000)   (3,898,000)    
Exploration (33,991,000)   (9,564,000)    
Evaluation (11,973,000)   (18,622,000)    
General and administrative (19,000)   (19,000)    
Total expenses (50,798,000)   (32,103,000)    
Segment income (loss) (46,775,000)   (30,248,000)    
Revenues - supplemental:          
Toll milling services-deferred revenue (note 10) 4,023,000   1,855,000    
Capital additions:          
Property, plant and equipment (note 8) 9,063,000   2,165,000    
Assets [abstract]          
Property, plant and equipment, Cost 253,027,000   249,549,000    
Property, plant and equipment, Accumulated depreciation 42,591,000   38,178,000    
Mining | Segments Operating | Plant and Equipment, Cost          
Assets [abstract]          
Property, plant and equipment, Cost 111,460,000   106,914,000    
Mining | Segments Operating | Mineral properties          
Assets [abstract]          
Property, plant and equipment, Cost 184,158,000   180,813,000    
Corporate and Other | Segments Operating          
Segmented Information [Line Items]          
Revenue 0   0    
Expenses by nature [abstract]          
Operating expenses 0   0    
Exploration 0   0    
Evaluation 0   0    
General and administrative (16,476,000)   (13,741,000)    
Total expenses (16,476,000)   (13,741,000)    
Segment income (loss) (16,476,000)   (13,741,000)    
Revenues - supplemental:          
Toll milling services-deferred revenue (note 10) 0   0    
Capital additions:          
Property, plant and equipment (note 8) 982,000   1,103,000    
Assets [abstract]          
Property, plant and equipment, Cost 6,634,000   5,397,000    
Property, plant and equipment, Accumulated depreciation 473,000   1,162,000    
Corporate and Other | Segments Operating | Plant and Equipment, Cost          
Assets [abstract]          
Property, plant and equipment, Cost 7,107,000   6,559,000    
Corporate and Other | Segments Operating | Mineral properties          
Assets [abstract]          
Property, plant and equipment, Cost $ 0   $ 0