XML 60 R5.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED STATEMENTS OF CASH FLOWS
$ in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2025
CAD ($)
Dec. 31, 2024
CAD ($)
OPERATING ACTIVITIES    
Net loss $ (105,177) $ (73,285)
Adjustments for non-cash items:    
Depreciation and amortization 7,343 9,093
Change in fair value - Listed shares (125) 750
Change in fair value - Derivative warrant liability 64,723 (24,900)
Gain on Derivative warrant liability settlement (16,151)  
Change in fair value - Embedded derivative and deferred amount amortization (286)  
Interest and accretion - Convertible notes 1,353 4,041
Loss on convertible notes settlement   7,548
Lac Guret Property acquisition   18,625
Unrealized foreign exchange loss (gain) (1,540) 2,598
Loss on write-off/disposal of property, plant and equipment 145 1,134
Share-based compensation 4,290 3,930
Other accretions included within financial costs 96 18
Net change in working capital 3,158 (1,505)
Cash flows used in operating activities (42,171) (51,953)
INVESTING ACTIVITIES    
Additions to property, plant, and equipment, net of grants (13,678) (14,055)
Cash flows used in investing activities (13,678) (14,055)
FINANCING ACTIVITIES    
Proceeds from private placements   139,065
Proceeds from offering 27,563  
Repayment of borrowings (250) (744)
Repayment of lease liabilities (627) (457)
Proceeds from the exercise of stock options 119 323
Share issue costs (2,798) (2,724)
Cash flows from financing activities 24,007 135,463
Effect of exchange rate changes on cash (514) 509
Net change in cash and cash equivalents (32,356) 69,964
Cash and cash equivalents at the beginning of the period 106,296 36,332
Cash and cash equivalents at the end of the period $ 73,940 $ 106,296