XML 116 R38.htm IDEA: XBRL DOCUMENT

SHARE CAPITAL AND SHAREBASED PAYMENTS (Tables)

12 Months Ended

Dec. 31, 2025

SHARE CAPITAL AND SHARE BASED PAYMENTS

Schedule of continuity 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			(4,251,000	)		$	1.32
Expired			(100,000	)		$	1.64
Stock options outstanding, December 31, 2025			5,871,000			$	1.50
Stock options exercisable, December 31, 2025			5,196,750			$	1.38

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)
March 25, 2027		$	1.20				262,500				1.23				262,500				1.23
March 29, 2028		$	1.12				1,560,000				2.24				1,560,000				2.24
March 25, 2029		$	0.78				1,624,000				3.23				1,624,000				3.23
April 9, 2030		$	2.11				2,274,500				4.27				1,675,250				4.27
May 27, 2030		$	4.38				150,000				4.41				75,000				4.41
							5,871,000				3.31				5,196,750				3.19

Schedule of fair value of black-scholes model

		December 31, 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 continuity restricted share unit

		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, December 31, 2025			3,336,715			$	1.72

Schedule of summarizes information about the RSUs outstanding

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

		2025				2024
Net income for the period		$	26,643			$	8,100
Basic weighted average number of shares outstanding			147,721,818				134,599,532
Effect of dilutive share options, warrants, and RSUs (‘000)			10,089,458				6,732,332
Diluted weighted average number of shares outstanding			157,811,276				141,331,864
Basic income per share		$	0.18			$	0.06
Diluted income per share		$	0.17			$	0.06