Stock-based compensation (Tables)

12 Months Ended

Dec. 31, 2025

Stock-based Compensation

Schedule of unvested RSUs

	Number of RSUs
Balance, January 1, 2024		1,363,660
Exercised (1)		(1,207,808	)
Forfeited (2)		(207,000	)
Granted (3)		435,000
Balance, December 31, 2024		383,852
Exercised (4)		(135,700	)
Granted (5)		34,000
Forfeited (6)		(315,834	)
Other (7)/ (8)		1,021,667
Balance, December 31, 2025		987,985

Schedule of fair value of the stock options assumptions

	4/22/2024
Risk-free rate		3.82	%
Expected equity volatility		66.34	%
Average share price		27.27
Expected dividend rate		—

Schedule of stock options expired

Previous Exercise Expiry date	Weighted average remaining exercisable life (years)	Number of options		Grant date (exercisable) fair value
April 25, 2025	N/A – stock options expired		100,000	$	17.47

Schedule of statements of share capital

	12/31/2025			12/31/2024
Stock-based compensation expense		1,840			8,102
Cost of goods sold		174			—
Property, plant and equipment		(74	)		—
Deferred exploration and evaluation expenditure		530			1,267
Others		—			245
		2,470			9,614