XML 69 R45.htm IDEA: XBRL DOCUMENT v3.25.0.1
Share Capital (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure Of Share Capital, Reserves And Other Equity Interests [Abstract]  
Schedule of Share Purchase Warrants Liability Classified
The following table summarizes the change in the number of issued and outstanding share purchase warrants and the associated warrant liabilities during the period ended December 31, 2024:
UnitsAmount
Listed Warrants – exercise price C$2.21, exercisable until Apr 30, 2024
As at December 31, 202210,064,255$9,667 
 Exercised(763,103)(924)
  Fair value adjustment (Note 20)
6,329 
Balance at December 31, 20239,301,152$15,072 
 Exercised(8,546,249)(15,200)
  Fair value adjustment (Note 20)
128 
Expired(754,903)
Balance at December 31, 2024$ 
Aris Unlisted Warrants(¹) – exercise price C$6.00, exercisable until Dec 19, 2024
Balance at December 31, 20221,650,000588
  Fair value adjustment (Note 20)
(35)
Balance at December 31, 20231,650,000$553 
 Exercised
(203,750)(87)
  Fair value adjustment (Note 20)
209 
Expired(1,446,250)(675)
Balance at December 31, 2024$ 
Aris Listed Warrants(¹) – exercise price C$5.50, exercisable until Jul 29, 2025
Balance at December 31, 202229,084,37711,173
Exercised (25,000)(21)
 Fair value adjustment (Note 20)(171)
Balance at December 31, 202329,059,377$10,981 
Exercised(2,700)(2)
  Fair value adjustment (Note 20)
(2,093)
Balance at December 31, 202429,056,677$8,886 
Total share purchase warrant liability at December 31, 2023$26,606 
Total share purchase warrant liability at December 31, 2024$8,886 
(1)Number of replacement warrants and exercise price have been adjusted by the share Exchange Ratio of 0.5.
Schedule of Equity Classified Warrants
The following table summarizes the change in the number of issued and outstanding equity classified share purchase warrants during the periods ending December 31, 2024 and December 31, 2023:
UnitsCommon shares
issuable
As at December 31, 20227,224,965 5,019,905 
Exercised (1)
(281,500)(195,586)
Expired (2,795,090)(1,942,029)
As at December 31, 20234,148,375 2,882,290 
Exercised (2)
(3,915,079)(2,771,550)
Expired(233,296)(110,740)
Balance at December 31, 2024
(1)The exercise price per Gold X Warrant exercised averaged C$2.14.
(2)The exercise price per Gold X warrant exercised averaged C$3.57.
Schedule of Change in Stock Options Outstanding
A summary of the change in the stock options outstanding during the periods ended December 31, 2024 and December 31, 2023 is as follows:
Options
outstanding
Weighted average
exercise price (C$)
Balance at December 31, 20226,713,506$4.71 
Options granted1,778,9313.99 
Exercised (1)
(528,241)3.27 
Expired or cancelled(683,076)5.11 
Balance at December 31, 20237,281,120$4.57 
Options granted2,875,7004.22 
Exercised (2)
(2,779,903)4.03 
Expired or cancelled(821,318)5.39 
Balance at December 31, 2024
6,555,599$4.55 
(1)The weighted average share price at the date stock options were exercised was C$4.10.
(2)The weighted average share price at the date stock options were exercised was C$5.47.
Schedule of Assumptions of Stock Options
A summary of the inputs used in the determination of the fair values of the stock options granted in the periods ended December 31, 2024 and December 31, 2023, using the Black-Scholes option pricing model, is as follows:

12-Jan-202312-May-20232-Oct-202331-Jan-20241-Jul-202414-Nov-2024
Total options issued1,691,96426,81560,1522,525,561343,4436,696
Market price of shares at grant date$4.03$3.40$3.09$4.09$5.17$5.59
Exercise price$4.03$3.40$3.09$4.09$5.17$5.59
Dividends expectedNilNilNilNilNilNil
Expected volatility58.36 %55.47 %46.95 %44.42 %45.75 %47.36 %
Risk-free interest rate3.67 %3.50 %4.64 %3.82%3.83%3.14 %
Expected life of options3.0 years3.0 years3.0 years3.0 years3.0 years3.0 years
Vesting terms2 years
(1)
2 years
(1)
2 years
(1)
2 years
(1)
2 years
(1)
2 years
(1)
(1)50% of the options vest one year after issue date, the remaining 50% vest two years after issue date.
Schedule of Stock Options Outstanding
The table below summarizes information about the stock options outstanding and the common shares issuable as at December 31, 2024:

Expiry dateOutstandingVested stock optionsRemaining contractual life in yearsExercise price
(C$/share)
01-Mar-25632,500632,5000.174.00 
23-Mar-25324,815324,8150.233.80 
01-Apr-25135,000135,0000.254.05 
26-Jun-255,0005,0000.495.00 
02-Jul-2550,00050,0000.506.88 
12-Jan-261,161,491534,9251.044.03 
01-Apr-26703,000703,0001.256.04 
12-May-2613,408-1.373.40 
02-Oct-2660,15230,0761.753.09 
26-Jan-2790,00090,0002.075.45 
31-Jan-272,306,0942.094.09 
01-Apr-27724,000724,0002.255.84 
01-Jul-27343,4432.505.17 
14-Nov-276,6962.875.59 
Balance at December 31, 20246,555,5993,229,3161.52$4.55 
Schedule of DSU and PSU Liability
A summary of changes to the DSU liability, included in accounts payable and accrued liabilities, during the period ended December 31, 2024 and the year ended December 31, 2023 is as follows:
UnitsAmount
Balance at December 31, 2022333,818$826 
Granted and vested during the period241,223649 
Change in fair value428 
Balance at December 31, 2023575,041$1,903 
Granted and vested during the period167,571631 
Paid(259,691)(956)
Change in fair value114 
Balance at December 31, 2024482,921$1,692 
A summary of changes to the PSU liability during the period ended December 31, 2024 and the year ended December 31, 2023 is as follows:
UnitsAmount
Balance at December 31, 2022706,286$292 
Unvested PSUs recognized in the period796,7581,178 
Vested PSUs recognized in the period29 
Paid
(30,325)(47)
Change in fair value1,352 
Balance at December 31, 20231,472,719$2,804 
Unvested PSUs recognized in the period1,035,4891,861 
Expired/cancelled(190,888)— 
Paid(489,098)(1,289)
Change in fair value374 
Balance at December 31, 20241,828,222$3,750 
Less: current portion(1,520)
Non-current portion as at December 31, 2024$2,230 
Schedule of Share-based Compensation Expense
Year-ended December 31,
20242023
Stock-option expense$2,285 $1,475 
DSU expense745 1,077 
PSU expense2,235 2,559 
Total$5,265 $5,111 
Schedule of Earnings (Loss) per Share
Year-ended December 31, 2024Year-ended December 31, 2023
Weighted
average
shares
outstanding
Net
earnings
(loss) attributable to owners
Net
earnings
(loss) per
share
Weighted
average
shares
outstanding
Net
earnings
(loss) attributable to owners
Net
earnings
(loss) per
share
Basic EPS157,727,394$24,582 $0.16 136,735,317$11,419 $0.08 
Effect of dilutive stock-options487,0225,717
Effect of dilutive warrants476,863(2,093)321,471
Diluted EPS158,691,279$22,489 $0.14 137,062,505$11,419 $0.08 
Schedule of Items Excluded from EPS
The following table lists the number of warrants, stock options and Convertible Debenture which were excluded from the computation of diluted earnings per share. Instruments were excluded because either the instruments were not vested, the exercise prices exceeded the average market value of the common shares or the impact of including the in the money securities were anti-dilutive to EPS.
Year-ended December 31,
20242023
Stock options1,477,0006,893,305
Convertible Debenture3,789,474
Warrants43,224,654