XML 82 R56.htm IDEA: XBRL DOCUMENT v3.25.2
Warrants - Fair value measurements assumptions of the warrants (Details)
Jun. 25, 2025
$ / shares
USD ($)
Y
shares
Jun. 10, 2025
$ / shares
Y
shares
May 30, 2025
USD ($)
$ / shares
May 22, 2025
$ / shares
Y
shares
Class C Warrants        
Warrants        
Number of warrants issued | shares 1,003,334 6,666,666   2,333,333
Fair value per warrant $ 3.88 $ 2.15   $ 2.18
Class C Warrants | Exercise price        
Warrants        
Measurement input 4.5 4.5   4.5
Class C Warrants | Share price        
Warrants        
Measurement input 7.49 4.24   4.3
Class C Warrants | Volatility        
Warrants        
Measurement input 1.0114 1.1849   1.1849
Class C Warrants | Term (years)        
Warrants        
Measurement input | Y 2.88 2.92   2.92
Class C Warrants | Risk-free rate        
Warrants        
Measurement input 0.0367 0.0387   0.0387
Class C Warrants | Dividend yield        
Warrants        
Measurement input 0 0   0
Korea Zinc Warrants | Exercise price        
Warrants        
Measurement input 7      
Korea Zinc Warrants | Share price        
Warrants        
Measurement input 7.49      
Korea Zinc Warrants | Volatility        
Warrants        
Measurement input 1.0055      
Korea Zinc Warrants | Term (years)        
Warrants        
Measurement input | $ 3      
Korea Zinc Warrants | Risk-free rate        
Warrants        
Measurement input 0.0367      
Korea Zinc Warrants | Dividend yield        
Warrants        
Measurement input 0      
Nauru Warrants | Exercise price        
Warrants        
Measurement input     4.72  
Nauru Warrants | Share price        
Warrants        
Measurement input     4.47  
Nauru Warrants | Volatility        
Warrants        
Measurement input     1.1471  
Nauru Warrants | Term (years)        
Warrants        
Measurement input | $     5  
Nauru Warrants | Risk-free rate        
Warrants        
Measurement input     0.0389  
Nauru Warrants | Dividend yield        
Warrants        
Measurement input     0