XML 197 R25.htm IDEA: XBRL DOCUMENT v3.26.1
Equity (Tables)
12 Months Ended
Dec. 31, 2025
Schedule of share purchase warrant activity

Number of 

  ​ ​ ​

Weighted Average 

  ​ ​ ​

Warrants

  ​ ​ ​

Exercise Price

Balance, December 31, 2023

 

$

Balance, December 31, 2024

 

Warrants Issued

 

4,823,408

 

35.59

Balance, December 31, 2025

 

4,823,408

$

35.59

Schedule of warrants and price expiry date

Number of 

Expiry date

  ​ ​ ​

Warrants

  ​ ​ ​

Price

October 28, 2026

1,351,136

$

31.46

December 1, 2026

 

133,333

31.46

December 23, 2026

 

123,333

38.93

October 28, 2027

 

1,484,469

34.95

December 18, 2027

 

123,333

43.26

October 28, 2028

 

1,484,470

38.45

December 18, 2028

 

123,334

 

47.59

Balance, December 31, 2025

 

4,823,408

$

35.59

Schedule of share-based compensation recognized in the consolidated statement of operations

December 31, 

  ​ ​ ​

2025

  ​ ​ ​

2024

Exploration & pre-development

$

2,135

$

1,980

General and administration

 

1,726

 

1,917

Total

$

3,861

$

3,897

Summary of share purchase option activity within the Company's share-based compensation plan

Weighted Average

  ​ ​ ​

Number of Options

  ​ ​ ​

 Exercise Price (C$)

Balance, December 31, 2023

 

1,665,750

$

9.54

Options expired

 

(350,875)

 

9.52

Options exercised

 

(619,375)

 

8.04

Balance, December 31, 2024

 

695,500

$

10.88

Options expired

 

(11,000)

 

6.20

Options exercised

 

(396,500)

 

11.22

Balance, December 31, 2025

 

288,000

$

10.59

Schedule of activity for RSUs awarded

  ​ ​ ​

  ​ ​ ​

Weighted Average

Grant Date

  ​ ​ ​

Share Units

 

Fair Value

Unvested, December 31, 2023

 

601,640

$

3.64

Granted

 

521,128

3.10

Distributed (vested)

 

(248,755)

3.76

Cancelled

 

(2,285)

3.72

Unvested, December 31, 2024

 

871,728

$

3.28

Granted

266,564

9.42

Distributed (vested)

(470,091)

3.58

Cancelled

(121,587)

4.68

Unvested, December 31, 2025

546,614

$

5.70

Schedule of restricted share units expected to vest

2026

  ​ ​ ​

332,490

2027

 

151,862

2028

62,262

Total

 

546,614

Schedule of activity for performance share units

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

Weighted Average

Share

Grant Date

Units

Fair Value

Unvested, December 31, 2023

 

546,583

 

$

6.35

Granted

 

515,502

4.81

Distributed

(1,395)

4.79

Cancelled

(3,247)

 

4.92

Unvested, December 31, 2024

 

1,057,443

 

$

5.61

Granted

193,481

13.56

Added by performance factor

246,318

6.99

Distributed

(687,081)

6.40

Cancelled

 

(177,269)

 

 

6.97

Unvested, December 31, 2025

 

632,892

 

$

7.34

Schedule of performance share units expected to vest

2026

  ​ ​ ​

351,746

2027

 

153,226

2028

 

115,920

2029

12,000

Total

 

632,892

Schedule of activity in DSUs awarded

 

Weighted Average 

  ​ ​ ​

Share Units

  ​ ​ ​

Grant Date Fair Value

Outstanding, December 31, 2023

 

226,574

$

3.68

Granted

 

115,107

 

4.01

Outstanding, December 31, 2024

341,681

$

3.79

Granted

 

36,360

 

11.24

Distributed

(30,783)

3.46

Outstanding, December 31, 2025

 

347,258

$

4.60

MPSU's  
Schedule of assumptions to value options and performance shares

  ​ ​ ​

2025

  ​ ​ ​

2024

Grant date fair value

$

12.53

$

5.00

Risk-free interest rate

4.15

%

4.38

%

Expected term (in years)

3.0

3.0

Expected stock price volatility

55.16

%

57.36

%

Expected dividend yield