XML 70 R53.htm IDEA: XBRL DOCUMENT v3.25.1
Convertible Debentures (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended
Dec. 15, 2023
Dec. 31, 2023
Dec. 31, 2024
Disclosure of detailed information about borrowings [line items]      
Convertible debentures $ 40,000 $ 22,763 $ 24,898
Deferred tax liability   131,214 $ 124,045
Transaction costs and fees   $ (943)  
Debentures [Member]      
Disclosure of detailed information about borrowings [line items]      
Aggregate principal amount $ 40,000    
Interest rate 10.00%    
Debenture term 5 years    
Percentage of interest payable in cash 70.00%    
Percentage of interest payable in shares 30.00%    
Host Contract [Member]      
Disclosure of detailed information about borrowings [line items]      
Convertible debentures $ 23,471    
Redemption Options [Member]      
Disclosure of detailed information about borrowings [line items]      
Conversion price per share $ 1.73    
Embedded derivatives $ 1,951    
Conversion Options [Member]      
Disclosure of detailed information about borrowings [line items]      
Conversion price per share $ 1.9    
Residual value $ 14,578    
Deferred tax liability 2,309    
Transaction costs and fees 1,481    
Reduction to liability portion 943    
Reduction to conversion options $ 538