XML 45 R24.htm IDEA: XBRL DOCUMENT

LOANS PAYABLE (Tables)

12 Months Ended

Dec. 31, 2024

Loan Payable [Abstract]

Disclosure of detailed information about loans payable [Table Text Block]

		A&R Loan Facility
		Debt				Derivative				Castle
		Portion				Portion				Mountain Loan				Total
As at December 31, 2022	$	5,335			$	-			$	5,250			$	10,585
Additions		10,357				707				-				11,064
Conversion		(2,737	)			-				-				(2,737	)
Extinguishment of loan facility		(195	)			428				-				233
Modification of loan facility		(410	)			99				-				(311	)
Interest expense		771				-				248				1,019
Interest payments		(349	)			-				(460	)			(809	)
Principal repayment		-				-				(4,340	)			(4,340	)
Fair value adjustment of derivative portion		-				(673	)			-				(673	)
Foreign exchange adjustments		255				-				-				255
As at December 31, 2023	$	13,027			$	561			$	698			$	14,286
Conversion		(1,109	)			-				-				(1,109	)
Interest expense		1,751				-				20				1,771
Interest payments		-				-				(58	)			(58	)
Principal repayment		-				-				(660	)			(660	)
Fair value adjustment of derivative portion		-				(493	)			-				(493	)
Foreign exchange adjustments		(1,044	)			-				-				(1,044	)
As at December 31, 2024	$	12,625			$	68			$	-			$	12,693

Disclosure of detailed information about fair value of derivative loan liability assumptions [Table Text Block]

		As at
		December 31,			December 31,
		2024			2023
Maturity date		May 10, 2027			May 10, 2027
Risk free interest rate		2.72%			3.66%
Share price		C$3.62			C$4.05
Expected volatility		54%			52%
Dividend yield		$Nil			$Nil
Conversion price		C$6.00			C$6.00