XML 149 R87.htm IDEA: XBRL DOCUMENT v3.25.1
EQUITY - Share-based payments (Details)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2024
CAD ($)
Options
tranche
$ / shares
shares
Dec. 31, 2023
CAD ($)
Options
Y
$ / shares
Number of Options    
Opening balance 4,908,548 3,911,804
Granted 4,317,500 2,088,548
Exercised (137,500) (180,000)
Expired (346,000) (337,000)
Forfeited (295,000) (87,000)
Cancelled (453,048) (487,804)
Ending balance 7,994,500 4,908,548
Options that can be exercised 3,174,750 2,824,000
Weighted average exercise price    
Opening balance (in dollars per share) | $ / shares $ 6.79 $ 7.42
Granted (in dollars per share) | $ / shares 3.07 5.51
Exercised (in dollars per share) | $ / shares 2.35 3.2
Expired (in dollars per share) | $ / shares 6.64 6.52
Forfeited (in dollars per share) | $ / shares 3.51 5.39
Cancelled (in dollars per share) | $ / shares 8.2 8.2
Ending balance (in dollars per share) | $ / shares 4.9 6.79
Options that can be exercised (in dollars per share) | $ / shares 7.3 7.64
Weighted average price at the time of exercise | $ / shares $ 2.35 $ 4.52
Number of tranches | tranche 2  
Number of shares subscribed for each option | shares 1  
Average period (in years) 5 years 4 years 5 months 26 days
Share price at date of grant | $ / shares $ 3.07 $ 5.51
Expected life | Y   4.49
Risk-free interest rate 3.51% 3.11%
Expected volatility 80.79% 74.03%
Expected dividend | $
Fair value per option | $ / shares $ 2.04 $ 3.22
Total options to be granted 10  
Share-based compensation | $ $ 4,291 $ 3,569
Amount capitalized in property, plant and equipment | $ $ 361 $ 508
2025    
Number of Options    
Ending balance 737,500  
Options that can be exercised 737,500  
Weighted average exercise price    
Ending balance (in dollars per share) | $ / shares $ 3.21  
2026    
Number of Options    
Ending balance 450,000  
Options that can be exercised 450,000  
Weighted average exercise price    
Ending balance (in dollars per share) | $ / shares $ 16.26  
2027    
Number of Options    
Ending balance 1,219,000  
Options that can be exercised 1,219,000  
Weighted average exercise price    
Ending balance (in dollars per share) | $ / shares $ 8.07  
2028    
Number of Options    
Ending balance 1,485,500  
Options that can be exercised 768,250  
Weighted average exercise price    
Ending balance (in dollars per share) | $ / shares $ 4.76  
2029    
Number of Options    
Ending balance 4,102,500  
Weighted average exercise price    
Ending balance (in dollars per share) | $ / shares $ 3.07  
Directors    
Number of Options    
Granted 262,500 212,500
Officers    
Number of Options    
Granted 2,200,000 600,000
Employees    
Number of Options    
Granted 1,705,000 800,000
Consultants    
Number of Options    
Granted 150,000 476,048