XML 92 R53.htm IDEA: XBRL DOCUMENT v3.25.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Taxes  
Schedule of income tax expense at statutory rates for the Company reconciled to the reported loss for the year

For the year ended 

For the year ended

December 31, 

December 31, 

    

2024

    

2023(1)

 

Loss for the year, before taxes

$

(81,895)

$

(73,740)

Canadian Federal and Provincial income tax rates

 

26.72

%  

26.68

%

Income tax recovery based on the above rates

 

$

(21,882)

 

$

(19,674)

Permanent differences

 

2,502

 

1,556

Effect of differences in future and foreign tax rates

 

14,424

 

14,038

Valuation allowance changes affecting the provision of income taxes

 

5,004

 

4,121

Total income taxes

 

$

48

 

$

41

(1)Comparative amounts for the year ended December 31, 2023 are restated based on actual tax returns filed.

Schedule of deferred income tax assets (liabilities)

    

December 31, 2024

    

December 31, 2023

Deferred Tax Assets

 

  

 

  

Non-capital losses

 

$

24,270

 

$

21,195

Investments

 

111

 

384

Equipment

 

227

 

260

Share issuance costs

 

1,804

 

496

Total deferred income tax assets

 

$

26,412

 

$

22,335

Valuation allowance

 

(26,412)

 

(22,335)

Deferred tax asset recognized

 

$

 

$

Deferred Tax Liability

Difference between the book value and the tax basis of the TOML exploration contract (Note 10)

$

(10,675)

$

(10,675)

Deferred tax liability recognized

 

$

(10,675)

 

$

(10,675)

Schedule of deductible temporary differences, unused tax losses and unused tax credits

    

December 31, 2024

    

December 31, 2023

    

Expiry Date Range

Non-capital losses

 

$

100,995

 

$

89,333

 

See below

Investments

 

$

829

 

$

2,856

 

Not applicable

Equipment

 

$

841

 

$

962

 

Not applicable

Share issuance costs

 

$

3,649

 

$

1,860

 

2025-2028

Restricted interest and financing expenses

$

3,102

$

Not applicable

Schedule of non-capital loss carry-forwards that may be used to offset future taxable income

    

Canada

    

Singapore

    

United States

    

Tonga

2035

 

$

 

$

 

$

2

 

$

2041

 

3,183

 

 

 

2042

 

12,599

 

 

1

 

2043

11,324

3

2044

10,778

179

No expiry

 

 

20,361

 

 

42,566

Loss carry-forwards

$

37,884

$

20,361

$

185

$

42,566