XML 128 R103.htm IDEA: XBRL DOCUMENT v3.24.0.1
Share Capital - Warrant Liability (Details)
$ in Thousands
2 Months Ended 12 Months Ended
Mar. 06, 2024
USD ($)
shares
Dec. 31, 2023
USD ($)
shares
Dec. 31, 2022
USD ($)
shares
Dec. 31, 2023
$ / shares
Sep. 26, 2022
Disclosure of classes of share capital [line items]          
Beginning balance $ 26,606 $ 21,794      
Ending balance   26,606 $ 21,794    
Less: current portion   (15,625) 0    
Non-current portion   $ 10,981 $ 21,794    
Exchange ratio   0.5     0.5
Forecast          
Disclosure of classes of share capital [line items]          
Exercised and replacement warrants (in units) | shares 301,772        
2019 PP Unlisted Warrants          
Disclosure of classes of share capital [line items]          
Exercise price (in CAD per share) | $ / shares       $ 5.40  
Beginning balance (in units) | shares 0 3,260,870 3,260,870    
Exercised and replacement warrants (in units) | shares   (3,260,870)      
Ending balance (in units) | shares   0 3,260,870    
Beginning balance $ 0 $ 359 $ 3,695    
Fair value adjustment     (3,336)    
Expired, exercised, and replacement warrants   359      
Ending balance   $ 0 $ 359    
2020 PP Unlisted Warrants          
Disclosure of classes of share capital [line items]          
Exercise price (in CAD per share) | $ / shares       6.50  
Beginning balance (in units) | shares 0 7,142,857 7,142,857    
Exercised and replacement warrants (in units) | shares   (7,142,857)      
Ending balance (in units) | shares   0 7,142,857    
Beginning balance $ 0 $ 7 $ 3,060    
Fair value adjustment     (3,053)    
Expired, exercised, and replacement warrants   7      
Ending balance   $ 0 $ 7    
Listed Warrants          
Disclosure of classes of share capital [line items]          
Exercise price (in CAD per share) | $ / shares       2.21  
Beginning balance (in units) | shares 9,301,152 10,064,255 10,304,455    
Exercised and replacement warrants (in units) | shares   (763,103) (240,200)    
Ending balance (in units) | shares   9,301,152 10,064,255    
Beginning balance $ 15,072 $ 9,667 $ 25,440    
Fair value adjustment   6,329 (15,161)    
Expired, exercised, and replacement warrants   924 612    
Ending balance   $ 15,072 $ 9,667    
Unlisted Warrants          
Disclosure of classes of share capital [line items]          
Exercise price (in CAD per share) | $ / shares       6.00  
Beginning balance (in units) | shares 1,650,000 1,650,000 0    
Exercised and replacement warrants (in units) | shares     1,650,000    
Ending balance (in units) | shares   1,650,000 1,650,000    
Beginning balance $ 553 $ 588 $ 0    
Fair value adjustment   (35) 350    
Expired, exercised, and replacement warrants     238    
Ending balance   $ 553 $ 588    
Aris Listed Warrants          
Disclosure of classes of share capital [line items]          
Exercise price (in CAD per share) | $ / shares       $ 5.50  
Beginning balance (in units) | shares 29,059,377 29,084,377 0    
Exercised and replacement warrants (in units) | shares   (25,000) 29,084,377    
Ending balance (in units) | shares   29,059,377 29,084,377    
Beginning balance $ 10,981 $ 11,173 $ 0    
Fair value adjustment   (171) 2,600    
Expired, exercised, and replacement warrants   21 8,573    
Ending balance   $ 10,981 $ 11,173