XML 78 R44.htm IDEA: XBRL DOCUMENT

SHARE CAPITAL AND SHAREBASED PAYMENTS (Tables)

12 Months Ended

Dec. 31, 2023

SHARE CAPITAL AND SHAREBASED PAYMENTS

Schedule Of Stock Options

		Underlying Shares				Weighted Average Exercise Price (C$)

Stock options outstanding, January 1, 2022			2,839,000			$	1.68
Granted			2,390,000			$	1.20
Exercised			(48,000	)		$	0.79
Expired			(880,000	)		$	1.98
Forfeited			(45,000	)		$	1.40
Stock options outstanding, December 31, 2022			4,256,000			$	1.36
Granted			2,545,000			$	1.12
Expired			(105,000	)		$	1.30
Forfeited			(30,000	)		$	1.40
Stock options outstanding, December 31, 2023			6,666,000			$	1.27
Stock options exercisable, December 31, 2023			5,959,750			$	1.29

Schedule Of Stock Options Outsanding And Exercisable

						Outstanding								Exercisable
Expiry Date		Price (C$)				Number of Options				Weighted Average Remaining Contractual Life (Years)				Number of Options				Weighted Average Remaining Contractual Life (Years)
August 21, 2024		$	0.79				126,000				0.64				126,000				0.64
August 4, 2025		$	1.64				1,660,000				1.59				1,660,000				1.59
March 25, 2027		$	1.20				2,330,000				3.23				2,330,000				3.23
May 4, 2027		$	0.92				25,000				3.34				25,000				3.34
March 29, 2028		$	1.12				2,375,000				4.25				1,781,250				4.25
July 10, 2028		$	1.12				150,000				4.53				37,500				4.53

							6,666,000				3.05				5,959,750				3.03

Schedule of fair value of the stock options was calculated using the Black-Scholes model

		December 31, 2023				December 31, 2022
Weighted average assumptions:
Risk-free interest rate			3.10	%			2.49	%
Expected dividend yield			0.00	%			0.0	%
Expected warrant life (years)			5.00				5.00
Expected stock price volatility			61.10	%			59.98	%
Expected forfeiture rate			17	%			20	%
Weighted average fair value		$	0.60			$	0.63

Schedule Of Rsu Outstanding

		Underlying Shares				Weighted Average Price (C$)

RSUs outstanding, January 1, 2022			1,439,477			$	1.32
Granted			1,799,000			$	1.19
Exercised			(982,879	)		$	1.18
Cancelled / Forfeited			(64,932	)		$	1.40
RSUs outstanding, December 31, 2022			2,190,666			$	1.27
Granted			1,878,320			$	1.11
Exercised			(1,005,334	)		$	1.37
Cancelled / Forfeited			(68,943	)		$	1.14
RSUs outstanding, December 31, 2023			2,994,709			$	1.03

Schedule of summarizes information about the RSUs

Issuance Date		Price (C$)				Number of RSUs Outstanding
March 25, 2022		$	1.19				1,162,265
March 29, 2023		$	1.12				1,763,124
July 10, 2023		$	0.94				69,320
							2,994,709

Schedule Of Basic Earnings Per Share And Diluted Earnings Per Share

		2023				2022
Net income for the period		$	542			$	3,096
Basic weighted average number of shares outstanding			121,261,696				114,372,371
Effect of dilutive share options, warrants, and RSUs (‘000)			4,084,978				3,243,527
Diluted weighted average number of shares outstanding			125,346,674				117,615,898
Basic and diluted earnings per share		$	0.00			$	0.03