XML 35 R26.htm IDEA: XBRL DOCUMENT v3.25.1
Share Capital (Tables)
3 Months Ended
Mar. 31, 2025
Share-Based Payment Arrangement [Abstract]  
Stock Based Compensation Expenses

The following table presents the components of stock-based compensation expense for the three months ended March 31, 2025 and 2024:

 

 

 

Three Months Ended March 31,

 

 

2025

 

 

2024

 

 

Stock-based compensation expense by award type:

 

 

 

 

 

 

 

Stock options

 

$

11,666

 

 

$

9,221

 

 

Performance share units (PSUs)

 

 

361

 

 

 

179

 

 

RSUs

 

 

147

 

 

 

—

 

 

Total

 

$

12,174

 

 

$

9,400

 

 

 

Stock Option Activity

The following table presents stock option activity for the three months ended March 31, 2025 and 2024:

 

 

 

Three Months Ended March 31,

 

 

2025

 

Weighted Average
Exercise Price ($)

 

 

2024

 

Weighted Average
Exercise Price ($)

 

 

Outstanding, beginning of period

 

 

10,709,289

 

 

29.90

 

 

 

8,894,502

 

 

23.56

 

 

Granted

 

 

1,873,045

 

 

35.57

 

 

 

1,983,525

 

 

44.53

 

 

Exercised(1)

 

 

(259,815

)

 

17.31

 

 

 

(180,424

)

 

23.42

 

 

Forfeited, cancelled or expired

 

 

(226,034

)

 

38.97

 

 

 

(18,911

)

 

30.87

 

 

Outstanding, end of period

 

 

12,096,485

 

 

30.88

 

 

 

10,678,692

 

 

27.45

 

 

Exercisable, end of period

 

 

6,547,609

 

 

24.92

 

 

 

5,419,295

 

 

18.27

 

 

 

(1)
During the three months ended March 31, 2025, 80,086 (2024 – nil) stock options were exercised for the same number of common shares in exchange for cash. In the same period, the Company issued 90,187 (2024 – 88,704) common shares for the cashless exercise of 179,729 (2024 – 180,424) stock options.
Fair Value Assumptions for Stock Options

The fair value of each stock option granted is estimated using the Black-Scholes option-pricing model with the following weighted-average assumptions:

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Average risk-free interest rate

 

 

4.09

%

 

 

4.05

%

Expected volatility

 

 

61

%

 

 

67

%

Average expected term (in years)

 

 

5.69

 

 

 

5.92

 

Expected dividend yield

 

 

0

%

 

 

0

%

Weighted average fair value of stock options granted

 

$

20.81

 

 

$

27.89

 

Schedule of PSU activity

The following table presents PSU activity for the three months ended March 31, 2025 and 2024:

 

 

 

Three Months Ended March 31,

 

 

2025

 

Weighted Average
Grant Date
Fair Value ($)

 

 

2024

 

Weighted Average
Grant Date
Fair Value ($)

 

 

Outstanding, beginning of period

 

 

210,000

 

 

43.90

 

 

 

—

 

 

—

 

 

Granted

 

 

88,550

 

 

35.48

 

 

 

192,000

 

 

44.37

 

 

Vested

 

 

—

 

 

—

 

 

 

—

 

 

—

 

 

Forfeited

 

 

(16,000

)

 

44.37

 

 

 

—

 

 

—

 

 

Outstanding, end of period

 

 

282,550

 

 

41.23

 

 

 

192,000

 

 

44.37