XML 84 R61.htm IDEA: XBRL DOCUMENT v3.26.1
Equity (Details Narrative)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Dec. 11, 2025
USD ($)
$ / shares
shares
Jun. 04, 2024
USD ($)
shares
Aug. 15, 2022
USD ($)
May 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2025
USD ($)
shares
$ / shares
Dec. 31, 2024
USD ($)
shares
$ / shares
Dec. 31, 2023
USD ($)
shares
$ / shares
Sep. 30, 2021
$ / shares
shares
Dec. 31, 2025
shares
$ / shares
Nov. 25, 2025
shares
Dec. 31, 2022
shares
$ / shares
Jan. 18, 2022
$ / shares
IfrsStatementLineItems [Line Items]                        
Proceeds from issuance of shares | $ $ 103,500     $ 34,500                
Deferred tax recovery | $ $ 1,211     $ 680 $ (528) $ (6,480) $ (6,183)          
Number of shares issued                   23,288,896    
Shares issued price per share | $ / shares $ 4     $ 1.72                
Stock issuance costs | $ $ 4,489     $ 2,264     538          
Share-based compensation expense | $         $ 2,754 $ 2,338 $ 2,806          
Warrant exercise price | $ / shares       $ 2.25                
Number of other equity instruments outstanding in share-based payment arrangement         1,842,336 2,580,275 2,065,120   1,842,336   769,547  
Weighted average remaining contractual life         1 year 9 months 25 days              
Number of other equity instruments exercised or vested in share-based payment arrangement         1,184,225 738,244 257,489          
Weighted average exercise price of other equity instruments outstanding in share-based payment arrangement | $ / shares         $ 2 $ 1.55 $ 1.97       $ 3.25  
Weighted average share price of exercise of options exercised | $ / shares         $ 3.45 $ 1.71            
Number of share options granted in share-based payment arrangement         748,034 2,094,450 5,000          
Share options recognized as share-based compensation expense | $         $ 947 $ 434 $ 1,405          
Options exercisable term         5 years 5 years 5 years          
Options vesting terms         vest as follows: (a) 25% on the grant date; and (b) 25% on each of the dates that are 6, 12 and 18 months thereafter. vest as follows: (a) 25% on the grant date; and (b) 25% on each of the dates that are 6, 12 and 18 months thereafter. vest as follows: (a) 25% on the grant date; and (b) 25% on each of the dates that are 6, 12 and 18 months thereafter.          
Number of shares issued         448,636 1,348,555 1,556,164          
Weighted average value | $ / shares         $ 4.01 $ 1.24 $ 1.55          
Ely Warrants [member]                        
IfrsStatementLineItems [Line Items]                        
Number of warrants issued         1,000,000     15,946,732        
Warrant exercise price | $ / shares               $ 0.0001 $ 1.31      
Number of other equity instruments outstanding in share-based payment arrangement         16,899,990       16,899,990      
Weighted average remaining contractual life         1 year 4 months 28 days              
Number of other equity instruments exercised or vested in share-based payment arrangement         3,158,310              
Warrants exercisable exchange ratio               2.450        
Weighted average exercise price of other equity instruments outstanding in share-based payment arrangement | $ / shares         $ 3.61              
Weighted average share price of exercise of options exercised | $ / shares         $ 4.16              
Long-term Incentive Plan [Member]                        
IfrsStatementLineItems [Line Items]                        
Percentage of shares issuable under plan         10.00%       10.00%      
Restricted Stock Units [member]                        
IfrsStatementLineItems [Line Items]                        
Number of shares issued         1,837,050 1,548,801     1,837,050      
Share-based compensation expense | $         $ 1,807 $ 1,873 $ 1,318          
Dividend Reinvestment Plan [Member]                        
IfrsStatementLineItems [Line Items]                        
Number of shares issued             162,967          
Marketing Services [Member]                        
IfrsStatementLineItems [Line Items]                        
Number of shares issued           22,000            
Common Share Purchase Warrants [Member]                        
IfrsStatementLineItems [Line Items]                        
Number of shares issued         3,403,310 0     3,403,310      
Share Options Granted Tranche One [Member]                        
IfrsStatementLineItems [Line Items]                        
Number of share options granted in share-based payment arrangement         748,034 2,094,450 5,000          
Exercise price of share options granted | $ / shares         $ 4.01 $ 1.24 $ 2.33          
Vares Copper Stream [Member]                        
IfrsStatementLineItems [Line Items]                        
Deferred tax recovery | $   $ 8                    
Number of shares issued   2,906,977                    
Stock issuance costs | $   $ 31                    
SOQUEM Royalties [Member]                        
IfrsStatementLineItems [Line Items]                        
Number of shares issued             496,785          
Bought Deal Basis [Member]                        
IfrsStatementLineItems [Line Items]                        
Number of shares issued 25,875,000     20,058,300                
Over Allotment Option [member]                        
IfrsStatementLineItems [Line Items]                        
Number of shares issued 3,375,000     2,616,300                
Dividends and Dividend Reinvestment Plan [Member]                        
IfrsStatementLineItems [Line Items]                        
Number of shares issued             162,967          
Dividend paid, amount | $         $ 0 $ 0 $ 2,892          
Quarterly cash dividend declared per common share | $ / shares                       $ 0.01
At the Market Program [Member]                        
IfrsStatementLineItems [Line Items]                        
Number of shares issued             496,438          
Maximum shares to be sold under equity program value | $     $ 50,000                  
Equity program termination date     Sep. 01, 2023                  
Net proceeds form offering shares | $             $ 1,223          
Conversion Of Principal Amount Debentures [Member]                        
IfrsStatementLineItems [Line Items]                        
Number of shares issued                   22,857,142    
Redemption and Conversion of Debentures [Member]                        
IfrsStatementLineItems [Line Items]                        
Number of shares issued                   352,831