XML 54 R37.htm IDEA: XBRL DOCUMENT v3.26.1
Warrant derivative (Tables)
12 Months Ended
Dec. 31, 2025
Warrant derivative  
Schedule of reconciliation of change in fair value of warrant derivatives

Fair Value of July ’22 Warrant

Fair Value of November ‘25 

Derivative

Warrant Derivative

  ​ ​ ​

$

  ​ ​ ​

$

Balance, December 31, 2023

11,726,728

Change in fair value of warrant derivative

135,959

Balance, December 31, 2024

11,862,687

Recognition of warrant derivative

6,310,328

Change in fair value of warrant derivative

10,205,489

8,756,570

Derecognition of warrant derivative

(22,068,176)

Balance, December 31, 2025

15,066,898

Schedule of assumptions used in measuring estimated fair value of the warrant derivatives

  ​ ​ ​

December 31, 2025

  ​ ​ ​

December 31, 2024

 

Risk-free interest rate

 

2.57

%  

2.47

%

Expected warrant life in years

 

2.62 years

 

1.78 years

Expected stock price volatility

 

133.05

%  

117.21

%

Dividend yield

 

 

Warrants outstanding

 

2,392,832

 

5,075,000