XML 138 R76.htm IDEA: XBRL DOCUMENT v3.25.1
CONVERTIBLE NOTES (Details)
$ / shares in Units, $ in Thousands, $ in Thousands
12 Months Ended
May 02, 2024
CAD ($)
shares
Apr. 17, 2023
$ / shares
Nov. 08, 2022
CAD ($)
Nov. 08, 2022
USD ($)
Dec. 31, 2024
CAD ($)
shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
CAD ($)
shares
Dec. 31, 2022
CAD ($)
Dec. 31, 2024
USD ($)
$ / shares
shares
May 02, 2024
$ / shares
Dec. 31, 2023
USD ($)
Jan. 01, 2023
CONVERTIBLE NOTES                        
Transaction costs         $ 821 $ 608            
Additional amortization         $ 1,071              
Aggregate gross proceeds     $ 67,200 $ 50,000                
Maturity term     36 months 36 months                
Converison price per unit | $ / shares           $ 5            
Number of share per unit | shares         1       1      
Number of share warrants per unit | shares         1       1      
Number of shares per each share warrant | shares         1       1      
Exercise price of warrants | $ / shares                 $ 5.7      
Warrants term         24 months 24 months            
Fair value of inception         $ 77,700       $ 57,800      
Difference between the transaction price and the fair value         10,500       7,800      
Accrued interest         $ 2,405   $ 6,863   $ 1,764   $ 5,084  
Shares issued for conversion debt (convertible bond) | shares         944,557 944,557 1,634,827          
Share price per share | $ / shares   $ 4.55                    
Minimum                        
CONVERTIBLE NOTES                        
Borrowings variable interest rate     4.00% 4.00%               5.00%
Maximum                        
CONVERTIBLE NOTES                        
Borrowings variable interest rate     6.00% 6.00%               7.00%
Private Placement | Mitsui And Pallinghurst                        
CONVERTIBLE NOTES                        
Exercise price of warrants | $ / shares                   $ 2.38    
Shares issued for conversion debt (convertible bond) | shares         712,366 712,366            
Shares issued from offering (in shares) | shares 232,191                      
Private Placement | Pallinghurst                        
CONVERTIBLE NOTES                        
Shares issued for conversion debt (convertible bond) | shares 6,250,000                      
Host (amortized cost)                        
CONVERTIBLE NOTES                        
Ending balance         $ 16,240              
2022 - US$50 million convertible notes with Mitsui, Pallinghurst and Investissement Quebec                        
CONVERTIBLE NOTES                        
Issuance               $ 66,383        
Interest accretion         3,044   $ 5,082 732        
Fair value adjustment         (1,191)   (8,049) (11,199)        
Amortization         1,191   1,453 140        
Foreign exchange         2,710   (1,406) 488        
Settlement         (43,138)              
Ending balance         16,240   53,624 56,544        
Conversion $ 37,500                      
Number of common shares reserved for issuance (in shares) | shares 1,579,043                      
2022 - US$50 million convertible notes with Mitsui, Pallinghurst and Investissement Quebec | Private Placement | Mitsui                        
CONVERTIBLE NOTES                        
Shares issued for conversion debt (convertible bond) | shares 12,500,000                      
Warrants issued during period upon conversion of convertible securities | shares 12,500,000                      
2022 - US$50 million convertible notes with Mitsui, Pallinghurst and Investissement Quebec | Private Placement | Pallinghurst                        
CONVERTIBLE NOTES                        
Warrants issued during period upon conversion of convertible securities | shares 6,250,000                      
2022 - US$50 million convertible notes with Mitsui, Pallinghurst and Investissement Quebec | Host (amortized cost)                        
CONVERTIBLE NOTES                        
Issuance               48,703        
Interest accretion         3,044   5,082 732        
Foreign exchange         2,710   (1,275) 382        
Settlement         (43,138)              
Ending balance         16,240   53,624 49,817        
2022 - US$50 million convertible notes with Mitsui, Pallinghurst and Investissement Quebec | Derivative                        
CONVERTIBLE NOTES                        
Issuance               20,453        
Fair value adjustment         (1,191)   (8,049) (11,199)        
Foreign exchange         30   (163) 127        
Ending balance         8   1,169 9,381        
2022 - US$50 million convertible notes with Mitsui, Pallinghurst and Investissement Quebec | Deferred amount                        
CONVERTIBLE NOTES                        
Issuance               (2,773)        
Amortization         1,191   1,453 140        
Foreign exchange         (30)   32 (21)        
Ending balance         $ (8)   $ (1,169) $ (2,654)