XML 99 R34.htm IDEA: XBRL DOCUMENT

SHARE CAPITAL AND SHAREBASED PAYMENTS (Tables)

9 Months Ended

Sep. 30, 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
Granted			2,547,000			$	2.24
Exercised			(2,839,750	)		$	1.36
Expired			(100,000	)		$	1.64
Stock options outstanding, September 30, 2025			7,282,250			$	1.44
Stock options exercisable, September 30, 2025			5,372,000			$	1.16

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)
March 25, 2027		$	1.20				1,462,500				1.48				1,462,500				1.48
March 29, 2028		$	1.12				1,580,000				2.50				1,580,000				2.50
July 10, 2028		$	1.12				150,000				2.78				150,000				2.78
March 25, 2029		$	0.78				1,624,000				3.48				1,624,000				3.48
April 9, 2030		$	2.11				2,315,750				4.53				518,000				4.53
May 27, 2030		$	4.38				150,000				4.66				37,500				4.66
							7,282,250				3.21				5,372,000				2.74

Schedule of Fair Value of Stock Options and Black-Scholes Model

		September 30, 2025				December 31, 2024
Weighted average assumptions:
Risk-free interest rate			2.80	%			3.51	%
Expected dividend yield			0	%			0	%
Expected life (years)			5				5
Expected stock price volatility			60.28	%			60.73	%
Expected forfeiture rate			13	%			15	%
Weighted average fair value		C$1.06				C$0.43

Schedule of Restricted Share Units 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
Granted			1,547,715			$	2.50
Exercised			(1,308,296	)		$	1.10
Cancelled / Forfeited			(443,572	)		$	1.11
RSUs outstanding, September 30, 2025			3,336,715			$	1.72

Schedule of Summarizes Information About Restricted Share Units

Issuance Date		Price (C$)				Number of RSUs Outstanding
March 29, 2023		$	1.12				560,000
July 10, 2023		$	0.94				25,000
April 1, 2024		$	1.02				1,204,000
April 9, 2025		$	2.41				1,476,000
May 27, 2025		$	4.38				71,715
							3,336,715

Schedule of Basic Earnings Per Share and Diluted Earnings Per Share

		Three months ended September 30,								Nine months ended September 30,
		2025				2024				2025				2024
Net income for the period		$	7,702			$	1,169			$	16,183			$	3,008
Basic weighted average number of shares outstanding			147,988,156				135,070,079				144,682,370				132,925,193
Effect of dilutive share options, warrants, and RSUs (‘000)			9,152,058				5,359,782				10,034,270				5,798,710
Diluted weighted average number of shares outstanding			157,140,213				140,429,861				154,716,640				138,723,903
Basic income per share		$	0.05			$	0.01			$	0.11			$	0.02
Diluted income per share		$	0.05			$	0.01			$	0.10			$	0.02