XML 102 R33.htm IDEA: XBRL DOCUMENT v3.24.3
Note 3 - Acquisition of UEX Corporation (Tables)
12 Months Ended
Jul. 31, 2024
Notes Tables  
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
  

Year Ended July 31,

 
  

2024 (1)

  

2023

  

2022

 

Expected Risk Free Interest Rate

  4.05%  4.14%  2.73%

Expected Volatility

  78.83%  79.43%  78.75%

Expected Life in Years

  5.00   4.90   4.96 

Expected Dividend Yield

  0%  0%  0%

Weighted-Average Grant Date Fair Value

 $3.71  $2.18  $2.45 
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]

Expected Risk Free Interest Rate

  2.93%

Annual Volatility

  64.94%

Life in Years

  4.94 

Expected Annual Dividend Yield

  0%
Asset Acquisition [Table Text Block]

Consideration paid

    

UEC shares issued

 $171,271 

Fair value of UEX shares acquired by UEC before acquisition

  5,830 

Replacement options issued

  4,026 

Replacement warrants issued

  8,903 

Acquisition related costs

  2,643 

Total consideration

 $192,673 
     

Assets acquired and liabilities assumed

    

Cash and cash equivalents

 $4,627 

Prepaid expenses and deposits

  159 

Accounts receivable

  892 

Mineral rights and properties

  208,008 

Equity-accounted investment

  24,502 

Investment in equity securities

  135 

Other non-current assets

  118 

Total assets

  238,441 
     

Accounts payable and accrued liabilities

  7,080 

Other liabilities

  111 

Asset retirement obligations (Note 14)

  211 

Deferred tax liabilities

  38,366 

Total liabilities

  45,768 

Total net assets

 $192,673 
Cash Flow on Acquisition [Table Text Block]

Cash acquired with the subsidiary

 $4,627 

Acquisition related costs

  (2,643)

Acquisition of UEX, net of cash acquired

 $1,984 
UEX Acquisition [Member]  
Notes Tables  
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]

Exercise Price in U.S. dollars

 

1.077 to3.9494

 

Exercise Price in Canadian dollars

 

CA$1.39 to CA$5.12

 

Expected Risk Free Interest Rate

 2.40% to 3.23% 

Expected Volatility

 76.01% to 97.53% 

Expected Life in Years

 0.12 to 1.0 

Expected Dividend Yield

 0.00%
Derivative Financial Instruments, Liabilities [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
  

July 31, 2024

  

July 31, 2023

 

Exercise Price in U.S. dollars

 

2.333 to3.2222

  

2.444 to3.3636

 

Exercise Price in Canadian dollars

 

CAD$3.22 to CAD$4.44

  

CAD$3.22 to CAD$4.44

 

Expected Risk Free Interest Rate

  5.42%  5.25%

Expected Volatility

  55.00%  64.43%

Expected Life in Years

  0.1   1.1 

Expected Dividend Yield

  0.00%  0.00%
Derivative Financial Instruments, Liabilities [Member] | UEX Acquisition [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]

Exercise Price in U.S. dollars

 

1.111 to3.4242

 

Exercise Price in Canadian dollars

 

CA$1.44 to CA$4.44

 

Expected Risk Free Interest Rate

 3.18% to 3.23% 

Expected Volatility

 90.98% to 101.52% 

Expected Life in Years

 0.75 to 2.05 

Expected Dividend Yield

 0.00%