XML 45 R34.htm IDEA: XBRL DOCUMENT

SHARE CAPITAL AND SHAREBASED PAYMENTS (Tables)

3 Months Ended

Mar. 31, 2025

SHARE CAPITAL AND SHAREBASED PAYMENTS

Schedule Of Stock Options

		Underlying Shares				Weighted Average Exercise Price (C$)
Stock options outstanding, January 1, 2024			6,666,000			$	1.27
Granted			2,500,000			$	0.78
Exercised			(1,301,000	)		$	1.04
Cancelled / Forfeited			(190,000	)		$	1.26
Stock options outstanding, December 31, 2024			7,675,000			$	1.15
Exercised			(826,250	)		$	1.44
Stock options outstanding, March 31, 2025			6,848,750			$	1.11
Stock options exercisable, March 31, 2025			6,848,750			$	1.11

Schedule Of Stock Options Outstanding 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 4, 2025		$	1.64				970,000				0.35				970,000				0.35
March 25, 2027		$	1.20				1,835,000				1.98				1,835,000				1.98
March 29, 2028		$	1.12				1,870,000				3.00				1,870,000				3.00
July 10, 2028		$	1.12				150,000				3.28				150,000				3.28
March 25, 2029		$	0.78				2,023,750				3.99				2,023,750				3.99

							6,848,750				2.65				6,848,750				2.65

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

		March 31, 2025				December 31, 2024
Weighted average assumptions:
Risk-free interest rate		-		%			3.51	%
Expected dividend yield		-		%			0	%
Expected warrant life (years)			-				5
Expected stock price volatility		-		%			60.73	%
Expected forfeiture rate		-		%			15	%
Weighted average fair value			-			C$	0.43

Schedule Of Rsu Outstanding

		Underlying Shares				Weighted Average Price (C$)
RSUs outstanding, January 1, 2024			2,994,709			$	1.03
Granted			1,881,000			$	1.02
Exercised			(1,197,709	)		$	1.15
Cancelled / Forfeited			(137,132	)		$	1.08
RSUs outstanding, December 31, 2024			3,540,868			$	1.08
Exercised			(334,989	)		$	1.19
Forfeited for withholding taxes			(146,550	)		$	1.19
RSUs outstanding, March 31, 2025			3,059,329			$	1.06

Schedule of summarizes information about the RSUs

Issuance Date		Price (C$)				Number of RSUs Outstanding
March 25, 2022		$	1.19				75,000
March 29, 2023		$	1.12				1,124,288
July 10, 2023		$	0.94				50,000
April 1, 2024		$	1.02				1,810,041
							3,059,329

Schedule Of Basic Earnings Per Share And Diluted Earnings Per Share

		Three months ended March 31,
		2025				2024
Net income for the period		$	5,617			$	599
Basic weighted average number of shares outstanding			140,863,392				130,027,962
Effect of dilutive share options, warrants, and RSUs			6,963,858				2,994,709
Diluted weighted average number of shares outstanding			147,827,215				133,022,671
Basic and diluted earnings per share		$	0.04			$	0.00