XML 159 R76.htm IDEA: XBRL DOCUMENT v3.23.1
EQUITY - Share-based payments (Details)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2022
CAD ($)
Options
Y
tranche
$ / shares
shares
Dec. 31, 2021
CAD ($)
Options
Y
tranche
$ / shares
shares
Number of Options    
Opening balance 2,352,249 2,400,000
Granted 2,219,304 735,000
Exercised (253,500) (720,201)
Expired (385,000) (51,300)
Forfeited (21,249) (1,250)
Cancelled   (10,000)
Ending balance 3,911,804 2,352,249
Options that can be exercised 2,872,500 2,058,500
Weighted average exercise price    
Opening balance (in dollars per share) | $ / shares $ 7.07 $ 3.20
Granted (in dollars per share) | $ / shares 8.13 15.95
Exercised (in dollars per share) | $ / shares 2.90 3.06
Expired (in dollars per share) | $ / shares 12.21 7.00
Forfeited (in dollars per share) | $ / shares 9.47 16.84
Cancelled (in dollars per share) | $ / shares   16.84
Ending balance (in dollars per share) | $ / shares 7.42 7.07
Options that can be exercised (in dollars per share) | $ / shares 7.22 7.30
Weighted average price at the time of exercise | $ / shares $ 7.91 $ 13.45
Number of tranches | tranche 4 4
Number of shares subscribed for each option | shares 1 1
Average period (in years) 4 years 1 month 9 days 5 years
Share price at date of grant | $ / shares $ 8.13 $ 15.95
Expected life | Y 4.11 5
Risk-free interest rate 2.33% 0.82%
Expected volatility 81.49% 67.86%
Expected dividend | $
Fair value per option | $ / shares $ 4.79 $ 8.95
Total options to be granted 10  
Share-based compensation | $ $ 9,628 $ 6,676
Amount capitalized in property, plant and equipment | $ $ 922 $ 0
Year 2023    
Number of Options    
Ending balance 330,000  
Options that can be exercised 330,000  
Weighted average exercise price    
Ending balance (in dollars per share) | $ / shares $ 3.45  
Year 2024    
Number of Options    
Ending balance 895,304  
Options that can be exercised 370,000  
Weighted average exercise price    
Ending balance (in dollars per share) | $ / shares $ 6.56  
Year 2025    
Number of Options    
Ending balance 772,500  
Options that can be exercised 772,500  
Weighted average exercise price    
Ending balance (in dollars per share) | $ / shares $ 3.33  
Year 2026    
Number of Options    
Ending balance 490,000  
Options that can be exercised 490,000  
Weighted average exercise price    
Ending balance (in dollars per share) | $ / shares $ 16.31  
Year 2027    
Number of Options    
Ending balance 1,424,000  
Options that can be exercised 910,000  
Weighted average exercise price    
Ending balance (in dollars per share) | $ / shares $ 8.06  
Officers    
Number of Options    
Granted 525,000 245,000
Directors    
Number of Options    
Granted 247,500 375,000
Employees    
Number of Options    
Granted 682,000 105,000
Consultants    
Number of Options    
Granted 764,804 10,000