XML 56 R29.htm IDEA: XBRL DOCUMENT v3.26.1
Share capital (Tables)
12 Months Ended
Dec. 31, 2025
Stockholders' Equity Note [Abstract]  
Schedule of assumptions used to estimate the fair value of warrants [Table Text Block]
    2024  
Valuation date share price $ 2.65  
Exercise price $ 4.64  
Dividend yield   -  
Risk-free interest rate   4.32%  
Expected warrant life   5 years  
Expected volatility   95%  
    Issue Date
March 10, 2025
    Issue Date
June 2, 2025
    Issue Date
July 15, 2025
     Issue date
December 5, 2025
 
Valuation date share price $ 3.40   $ 2.63   $ 3.13   $ 2.05  
Exercise price $ 2.80   $ 3.10   $ 3.75   $ 2.00  
Dividend yield   -     -     -     -  
Risk-free interest rate   3.98%     4.01%     3.995%     3.72%  
Expected warrant life   5.00 years     5.00 years     5.00 years     5.50 years  
Expected volatility   97.81%     97.42%     73.19%     87.31%  
Schedule of warrants continuity outstanding and exercisable [Table Text Block]
    Number of
common share
warrants
outstanding
    Weighted
average
exercise price $
    Weighted
average
remaining life
(years)
 
Outstanding as at December 31, 2023   -     -     -  
Granted Warrants issued as part of the IPO   1,115,000     4.64     5  
Outstanding as at December 31, 2024   1,115,500     4.64     5  
                   
Granted Regulation A Warrants on March 10, 2025   1,490,000     2.80     4  
Granted warrants on June 2, 2025   2,260,000     3.10     4  
Granted Series A and B warrants issued on July 15, 2025   2,680,000     3.75     5  
Exercise of Regulation A Warrants   (1,473,800 )   2.80     -  
Exercise of Warrants issued as part of the IPO   (129,905 )   4.64     -  
Exercise of Series A and B warrants issued on July 15, 2025   (2,680,000 )   3.75     -  
Granted Series C and D Warrants on December 5, 2025   4,020,000     2.00     5  
Total Warrants outstanding as at December 31, 2025   7,281,795     2.70     4.90  
Schedule of warrants outstanding [Table Text Block]
  Warrants outstanding  
  Expiry date Exercise price   Number outstanding     Number exercisable  
Warrants issued as part of the IPO November 15, 2029 $ 4.64   985,595     985,595  
Regulation A Warrants March 10, 2030 $ 2.80   16,200     16,200  
June 30, 2030 Warrants June 2, 2030 $ 3.10   2,260,000     2,260,000  
Series C and D Warrants June 5, 2031 $ 2.00   4,020,000     4,020,000