XML 77 R44.htm IDEA: XBRL DOCUMENT v3.26.1

Share-Based Compensation (Tables)

12 Months Ended

Dec. 31, 2025

Share-Based Payment Arrangement [Abstract]

Schedule of Stock Option Activity

Activity of outstanding stock options under the Stock Option Plan for the years ended December 31, 2025 and 2024 are as follows:

			Number of stock options						Weighted average exercise price (CAD)
Balance, December 31, 2023			8,412,882						C$2.63
Exercisable, December 31, 2023			5,921,267						C$2.39
Granted			2,804,000						5.75
Exercised			(2,267,155)						1.06
Forfeited/expired			(300,001)						4.42
Balance, December 31, 2024			8,649,726						C$3.99
Exercisable, December 31, 2024			6,169,340						C$3.55
Exercised			(1,049,476)						1.41
Forfeited/expired			(1,764,791)						4.28
Balance, December 31, 2025			5,835,459						C$4.37
Exercisable, December 31, 2025			5,359,459						C$4.25

A summary of the Company’s unvested stock option activity under the Stock Option Plan is as follows:

			Number of Shares						Weighted Average Grant Date Fair Value (CAD)
Outstanding, December 31, 2023			2,491,616						C$1.85
Granted			2,804,000						2.78
Vested			(2,588,666)						2.18
Forfeited			(226,564)						2.28
Outstanding, December 31, 2024			2,480,386						C$2.52
Vested			(1,415,386)						2.45
Forfeited			(589,000)						2.46
Outstanding, December 31, 2025			476,000						C$2.79

Activity of outstanding stock options under the LTIP for the years ended December 31, 2025, and 2024 is as follows:

			Number of stock options						Weighted average exercise price (USD)
Balance, December 31, 2023			-						$	-
Granted			225,000						$	4.07
Balance, December 31, 2024			225,000						$	4.07
Granted			1,060,000						3.21
Forfeited/expired			(225,000)						4.07
Balance, December 31, 2025			1,060,000						$	3.21
Exercisable, December 31, 2025			-						$	-

A summary of the Company’s unvested stock option activity under the LTIP is as follows:

			Number of Shares						Weighted Average Grant Date Fair Value (USD)
Outstanding, December 31, 2023			-						$	-
Granted			225,000						4.23
Outstanding, December 31, 2024			225,000						$	4.23
Granted			1,060,000						3.21
Forfeited			(225,000)						4.23
Outstanding and unvested, December 31, 2025			1,060,000						$	3.21

Schedule of Option Exercise Price Range

As of December 31, 2025, stock options under the Stock Option Plan outstanding and exercisable were as follows:

Options Outstanding

Options Exercisable

December 31, 2025

December 31, 2025

Option price per share (CAD)

Options #

Weighted average remaining life (years)

Weighted average exercise price (CAD)

Options #

Weighted average exercise price (CAD)

C$2.40 - 3.79

1,866,541

0.69

C$2.95

1,866,541

C$2.95

C$4.20 - 5.76

3,968,918

1.42

C$5.03

3,492,918

C$4.94

5,835,459

2.11

C$4.37

5,359,459

C$4.25

As of December 31, 2025, stock options outstanding and exercisable under the LTIP were as follows:

									Options Outstanding									Options Exercisable
									December 31, 2025									December 31, 2025
Option price per share			Options #						Weighted average remaining life (years)						Weighted average exercise price (USD)			Options #			Weighted average exercise price (USD)
$	3.21		1,060,000						4.63						$	3.21		-			$	-
			1,060,000						4.63						$3.21			-			$0.00

Schedule of Options Using the Black-Scholes Option Pricing Model, Weighted-Average Assumptions Used

There were 1,060,000 stock options granted under the LTIP during the year ended December 31, 2025. The weighted average assumptions used in calculating the fair values as of December 31, 2025, are as follows:

						December 31, 2025
Exercise price						$3.21
Share price						$3.21
Risk-free rate						3.62		%
Expected life (in years)						3.33
Expected volatility						74.30		%
Expected dividend yield						0.00		%
Weighted average fair value						$1.68

Summary of RSU Activity

The following table summarizes the Company’s RSU activity for the year ended December 31, 2025:

			Number of RSUs						Weighted Average Remaining Vesting Term (years)						Weighted Average Grant Date Fair Value (USD)
Balance, December 31, 2024			-						-						$	-
Granted			4,024,208						2.65						3.36
Forfeited			(97,783)						-						3.47
Balance, December 31, 2025			3,926,425						2.42						$	3.36

X

- References

No definition available.

+ Details

Name:	us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of activity for award under share-based payment arrangement. Includes, but is not limited to, outstanding award at beginning and end of year, granted, exercised, forfeited, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of option exercise prices, by grouped ranges, including the upper and lower limits of the price range, the number of shares under option, weighted average exercise price and remaining contractual option terms.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationSharesAuthorizedUnderStockOptionPlansByExercisePriceRangeTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (f)(2)
-Name Accounting Standards Codification
-Paragraph 2
-Section 50
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration