XML 86 R34.htm IDEA: XBRL DOCUMENT

Finance costs (Tables)

9 Months Ended

Jun. 30, 2025

Finance costs

Schedule of Cash and Non-Cash Finance Costs

		Three months period ended																								Nine months period ended
		30-June-25												30-June-24												30-June-25												30-June-24
		Cash				Non-Cash				Total				Cash				Non-Cash				Total				Cash				Non-Cash				Total				Cash				Non-Cash				Total
Working capital facility			343				14				357				557				-				557			1373					69				1,442				1,703				-				1,703
Shares issued			-				-				-				-				-				-				-				-				-				-				199				199
Promissory notes			-				-				-				-				18				18				-				17				17				-				55				55
Interest on VTB loan (note 10)			-				-				-				24				13				37				16				-				16				72				43				115
Lease interest (note 12)			69				-				69				85				-				85				214				-				214				266				-				266
Equity issuance cost			-				1				1				120				-				120				18				32				50				339				-				339
Changes in FV of derivative warrants			-				138				138				-				(331	)			(331	)			-				96				96				-				(895	)			(895	)
Accretion on government payable			-				26				26				-				(130	)			(130	)			-				90				90				-				128				128
			412				179				591				786				(430	)			356				1,621				304				1,925				2,380				(470	)			1,910