XML 140 R85.htm IDEA: XBRL DOCUMENT v3.26.1
EQUITY - Share-based payments (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Sep. 30, 2025
Options
shares
Dec. 31, 2025
CAD ($)
Options
Y
tranche
$ / shares
shares
Dec. 31, 2024
CAD ($)
Options
Y
$ / shares
Number of Options      
Opening balance   7,994,500 4,908,548
Granted   2,052,500 4,317,500
Exercised (482,500) (510,000) (137,500)
Expired   (1,574,000) (346,000)
Forfeited   (272,250) (295,000)
Cancelled     (453,048)
Ending balance   7,690,750 7,994,500
Options that can be exercised   3,845,750 3,174,750
Weighted average exercise price      
Opening balance (in dollars per share) | $ / shares   $ 4.9 $ 6.79
Granted (in dollars per share) | $ / shares   2.18 3.07
Exercised (in dollars per share) | $ / shares   1.98 2.35
Expired (in dollars per share) | $ / shares   4.26 6.64
Forfeited (in dollars per share) | $ / shares   2.47 3.51
Cancelled (in dollars per share) | $ / shares     8.2
Ending balance (in dollars per share) | $ / shares   4.59 4.9
Options that can be exercised (in dollars per share) | $ / shares   6.53 7.3
Number of shares issued upon exercise of stock options | shares 139,516    
Weighted average price at the time of exercise | $ / shares   $ 1.98 $ 2.35
Number of tranches | tranche   2  
Number of shares subscribed for each option | shares   1  
Average period (in years)   5 years 5 years
Share-based compensation | $   $ 4,928 $ 4,291
Amount capitalized in property, plant and equipment | $   $ 483 $ 361
Share price at date of grant | $ / shares   $ 2.18 $ 3.07
Expected life | Y   5 5
Risk-free interest rate   2.60% 3.51%
Expected volatility   80.14% 80.79%
Expected dividend | $  
Fair value per option | $ / shares   $ 1.42 $ 2.04
2026      
Number of Options      
Ending balance   405,000  
Options that can be exercised   405,000  
Weighted average exercise price      
Ending balance (in dollars per share) | $ / shares   $ 16.19  
2027      
Number of Options      
Ending balance   1,132,000  
Options that can be exercised   1,132,000  
Weighted average exercise price      
Ending balance (in dollars per share) | $ / shares   $ 8.08  
2028      
Number of Options      
Ending balance   1,402,500  
Options that can be exercised   1,402,500  
Weighted average exercise price      
Ending balance (in dollars per share) | $ / shares   $ 4.76  
2029      
Number of Options      
Ending balance   2,881,250  
Options that can be exercised   906,250  
Weighted average exercise price      
Ending balance (in dollars per share) | $ / shares   $ 3.06  
2030      
Number of Options      
Ending balance   1,870,000  
Weighted average exercise price      
Ending balance (in dollars per share) | $ / shares   $ 2.18  
Directors      
Number of Options      
Granted   262,500 262,500
Officers      
Number of Options      
Granted   600,000 2,200,000
Employees      
Number of Options      
Granted   1,190,000 1,705,000
Consultants      
Number of Options      
Granted     150,000