XML 71 R53.htm IDEA: XBRL DOCUMENT v3.23.1
Derivative liabilities (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2022
Sep. 30, 2022
Sep. 30, 2021
Nov. 05, 2021
IfrsStatementLineItems [Line Items]        
Fair value of put and call options on business combination       $ 691
Risk-free interest rate 1.90% 1.39% 34.00%  
Expected volatility 42.12% 47.99% 37.00%  
Expected dividend yield 0.65% 0.14% 0.00%  
Fair value gain (loss) on change in fair value of derivative liabilities $ 278 $ 4,588 $ (1,511)  
Ely Warrants [member]        
IfrsStatementLineItems [Line Items]        
Warrants to purchase common shares outstanding 8,849,251 8,849,251    
Exercise of warrants per common share 0.2450 0.2450    
Additional exercise price of per warrants in cash $ 0.0001 $ 0.0001    
Expected Life Of Warrant 4 months 20 days 7 months 20 days 1 year 7 months 20 days  
Fair value gain (loss) on change in fair value of derivative liabilities $ 294 $ 3,999 $ 1,511  
Ely Warrants [member] | Interest rate, measurement input [member]        
IfrsStatementLineItems [Line Items]        
Risk-free interest rate 4.02% 3.75% 0.23%  
Ely Warrants [member] | Historical volatility for shares, measurement input [member]        
IfrsStatementLineItems [Line Items]        
Expected volatility 41.00% 40.00% 43.00%  
Ely Warrants [member] | Expected dividend yield [member]        
IfrsStatementLineItems [Line Items]        
Expected dividend yield 0.00% 0.00% 0.00%  
Ely Warrants [member] | Estimated forfeiture rate [member]        
IfrsStatementLineItems [Line Items]        
Estimated forfeiture rate 0.00% 0.00% 0.00%  
Abitibi [Member] | Put and Call Options [Member]        
IfrsStatementLineItems [Line Items]        
Fair value of put and call options on business combination $ 691      
Fair value gain (loss) on change in fair value of derivative liabilities $ (16)