XML 123 R84.htm IDEA: XBRL DOCUMENT v3.25.1
Share-Based Compensation (Details) - USD ($)
12 Months Ended
Apr. 09, 2024
Aug. 14, 2023
Mar. 04, 2021
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Share-Based Compensation            
Shares issued (in shares)   4,150,000        
Exercise of incentive stock options       $ 463,000 $ 77,000  
Reversed expense       $ 600,000 0  
Intrinsic value         $ 5,425,000 $ 1,582,000
Options Exercisable       14,300,575    
Common Shares            
Share-Based Compensation            
Shares issued (in shares)   4,150,000     15,000,000  
Exercise of stock options (Note 17) (in shares)       715,772 120,000  
Exercise of incentive stock options       $ 1,891,000 $ 144,000  
Sharebased Payment Arrangement Tranche One Member            
Share-Based Compensation            
Market Capitalizations       3,000,000,000    
Sharebased Payment Arrangement Tranche Two Member            
Share-Based Compensation            
Market Capitalizations       $ 6,000,000,000    
Short-Term Incentive Plan            
Share-Based Compensation            
Granted       0 0  
Share based compensation expense       $ 0    
Total grant date fair value of options vested       $ 1,000,000    
Long-term Incentive Plan            
Share-Based Compensation            
Stock options forfeited       139,048    
Number of stock options outstanding (in shares)       9,644,875    
Granted     9,783,922 0 0  
Share based compensation expense       $ 23,000,000    
Intrinsic value of stock option       700,000    
Intrinsic value       $ 4,500,000    
Number of stock options exercise price (in Dollars per share)     $ 0.65      
Options Exercisable       0    
Long-term Incentive Plan | Sharebased Payment Arrangement Tranche One Member            
Share-Based Compensation            
Dividend rate percentage       25.00%    
Market Capitalizations       $ 3,000,000,000    
Derived Service Periods       3 months 29 days    
Long-term Incentive Plan | Sharebased Payment Arrangement Tranche Two Member            
Share-Based Compensation            
Dividend rate percentage       35.00%    
Market Capitalizations       $ 6,000,000,000    
Derived Per Share       $ 5.42    
Derived Service Periods       1 year 4 months 28 days    
Long-term Incentive Plan | Sharebased Payment Arrangement Tranche Three Member            
Share-Based Compensation            
Dividend rate percentage       20.00%    
Long-term Incentive Plan | Sharebased Payment Arrangement Tranche Four Member            
Share-Based Compensation            
Dividend rate percentage       20.00%    
Long-term Incentive Plan | Vesting based on market conditions            
Share-Based Compensation            
Derived Per Share       $ 5.59    
Restricted stock units            
Share-Based Compensation            
Share based compensation expense       $ 19,500,000 $ 8,600,000  
Expected period for recognition Tranche 2       1 year 2 months 26 days    
Total unrecognized share-based compensation expense       $ 20,500,000 6,900,000  
Restricted stock units | General and administration expenses            
Share-Based Compensation            
Share based compensation expense       8,800,000 3,800,000  
Restricted stock units | Exploration and evaluation activities            
Share-Based Compensation            
Share based compensation expense       10,700,000 4,800,000  
Short-Term Incentive Plan            
Share-Based Compensation            
Share based compensation expense       47,000 500,000  
Short-Term Incentive Plan | General and administration expenses            
Share-Based Compensation            
Share based compensation expense       33,000 300,000  
Short-Term Incentive Plan | Exploration and evaluation activities            
Share-Based Compensation            
Share based compensation expense       $ 14,000 $ 200,000  
2021 Incentive Equity Plan            
Share-Based Compensation            
Aggregate number of common shares reserved for issuance under the plan       37,870,371    
Number of additional shares added       12,262,348    
Stock options forfeited       0    
Exercise of stock options (Note 17) (in shares)       0    
Share-based compensation expense       $ 4,000,000    
Number of stock options outstanding (in shares)       3,940,000 0  
Share based compensation expiration period 7 years          
Total fair value of units granted $ 1.36          
Intrinsic value       $ 0    
Expected period for recognition Tranche 2       2 years    
Common Shares issued and outstanding percentage       4.00%    
2021 Incentive Equity Plan | Common Shares            
Share-Based Compensation            
Shares issued (in shares)       56,634,518    
2021 Incentive Equity Plan | General and administration expenses            
Share-Based Compensation            
Share based compensation expense       $ 1,300,000    
2021 Incentive Equity Plan | Non-employee            
Share-Based Compensation            
Service term per the agreement 5 years          
Granted       3,440,000    
Number of stock options exercise price (in Dollars per share) $ 1.71          
2021 Incentive Equity Plan | Non-employee directors            
Share-Based Compensation            
Stock option number of shares outstanding (in shares)       2,243,853    
2021 Incentive Equity Plan | Consultant            
Share-Based Compensation            
Service term per the agreement 5 years          
Granted 500,000