XML 288 R98.htm IDEA: XBRL DOCUMENT v3.25.2
Schedule of purchase consideration to the total fair value of net assets acquired (Details) - CAD ($)
$ in Thousands
Mar. 20, 2024
Nov. 01, 2023
IfrsStatementLineItems [Line Items]    
Cash   $ 444
Trade and other receivables   33
Prepaid expenses and deposits   16
Property, plant and equipment   3,100
Derivative financial instruments   290
Long-term loans   (4,396)
Deferred tax liability   (1,089)
Goodwill   4,539
Net asset acquired   2,499
Total consideration   2,499
Current liabilities   (39)
Identifiable net liabilities assumed at fair value   (1,641)
Intangible asset   2,110
Non-controlling interest   (2,509)
Consideration paid in cash   433
Consideration paid in common shares   2,066
Solar Flow Through Funsd Ltd [member]    
IfrsStatementLineItems [Line Items]    
Cash [1] $ 9,887  
Trade and other receivables 4,676  
Short-term investments 640  
Prepaid expenses and deposits 684  
Right-of-use assets 8,168  
Property, plant and equipment 34,772  
Construction in progress 10,562  
Intangible assets 20,920  
Other assets 814  
Derivative financial instruments 1,530  
Accounts payable and accruals (7,466)  
Asset retirement obligations (2,129)  
Long-term loans (52,686)  
Lease liabilities (7,043)  
Deferred tax liability (9,935)  
Due to related parties (1,435)  
Identifiable net assets 11,959  
Goodwill 20,544  
Net asset acquired 32,503  
Common shares issued 19,950  
Contingent value rights 10,214  
Purchase price adjustment for total shares outstanding 2,339  
Total consideration $ 32,503  
OFIT GM [member]    
IfrsStatementLineItems [Line Items]    
Cash   243
Trade and other receivables   6
Prepaid expenses and deposits   11
Property, plant and equipment   2,165
Derivative financial instruments   211
Long-term loans   (3,200)
Deferred tax liability   (758)
Goodwill   3,522
Net asset acquired   1,831
Total consideration   1,831
Current liabilities   (30)
Identifiable net liabilities assumed at fair value   (1,352)
Intangible asset   1,500
Non-controlling interest   (1,839)
Consideration paid in cash   232
Consideration paid in common shares   1,599
OFIT RT [member]    
IfrsStatementLineItems [Line Items]    
Cash   201
Trade and other receivables   27
Prepaid expenses and deposits   5
Property, plant and equipment   935
Derivative financial instruments   79
Long-term loans   (1,196)
Deferred tax liability   (331)
Goodwill   1,017
Net asset acquired   668
Total consideration   668
Current liabilities   (9)
Identifiable net liabilities assumed at fair value   (289)
Intangible asset   610
Non-controlling interest   (670)
Consideration paid in cash   201
Consideration paid in common shares   $ 467
[1] The balance includes restricted cash balances totaling $6,517 comprised of $2,630 classified as current and $3,887 classified as non-current.