XML 384 R80.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF STOCK OPTIONS ASSUMPTIONS (Details)
12 Months Ended
Dec. 03, 2024
$ / shares
Dec. 03, 2024
$ / shares
Sep. 25, 2024
$ / shares
Sep. 25, 2024
$ / shares
Jul. 19, 2024
Dec. 04, 2023
Dec. 31, 2024
$ / shares
Dec. 31, 2023
$ / shares
Dec. 31, 2022
$ / shares
IfrsStatementLineItems [Line Items]                  
Weighted average exercise price             $ 2.12 $ 4.11 $ 3.32
Weighted average risk-free interest rate 2.91% 2.91% 2.79% 2.79% 3.35% 3.54% 2.93% 3.54%  
Weighted average dividend yield 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Weighted average volatility 88.05% 88.05% 87.63% 87.63% 85.93% 75.66% 88.05% 75.66% 83.51%
Weighted average estimated life             10 years 10 years 10 years
Weighted average share price | (per share) $ 4.50 $ 6.29 $ 3.75 $ 5.10     $ 2.12 $ 4.11 $ 3.32
Weighted average fair value             $ 3.42 $ 3.42 $ 2.70
Bottom of range [member]                  
IfrsStatementLineItems [Line Items]                  
Weighted average risk-free interest rate             2.99% 2.88% 1.80%
Weighted average volatility             85.73% 82.17%  
Share price on the various grant dates             $ 4.05 $ 4.05 $ 2.72
Top of range [member]                  
IfrsStatementLineItems [Line Items]                  
Weighted average risk-free interest rate             3.55% 3.48% 3.48%
Weighted average volatility             86.97% 82.45%  
Share price on the various grant dates             $ 4.63 $ 4.63 $ 6.71
Option pricing model [member]                  
IfrsStatementLineItems [Line Items]                  
Weighted average exercise price             $ 1.29    
Weighted average risk-free interest rate             3.47%    
Weighted average dividend yield             0.00%    
Weighted average volatility             83.70%    
Weighted average estimated life             6 years 4 months 24 days    
Weighted average share price             $ 1.29    
Share price on the various grant dates             1.29    
Weighted average fair value             $ 0.96