XML 55 R36.htm IDEA: XBRL DOCUMENT v3.24.0.1
Long-term debt (Tables)
12 Months Ended
Dec. 31, 2023
Long-term debt  
Schedule of changes during the period for long-term debt

    

2023

    

2022

$

$

Balance – Beginning of year

7,174

Proceeds received, net

7,124

Fair value of warrants

(129)

Interest and accretion expense

727

115

Foreign exchange

115

108

Repayment

(912)

(44)

Balance – End of year

7,104

7,174

Less: Current portion

2,104

523

Long-term portion

5,000

6,651

CIBC loan | November 3, 2022  
Long-term debt  
Schedule of variables used to determine the fair value of purchase warrants issued for borrowings

    

June 14,

    

December 31,

2023

2022

Share price

 

C$

19.16

 

C$

14.48

Volatility

 

70

%

70

%

Expected life of warrants

 

6.4

years

6.9

years

Risk free interest rate

 

3.52

%

3.30

%

Dividend yield

 

 

CIBC loan | July 30, 2018  
Long-term debt  
Schedule of variables used to determine the fair value of purchase warrants issued for borrowings

June 14,

December 31,

    

2023

    

2022

Share price

 

C$

19.60

 

C$

14.48

Volatility

 

80

%

84

%

Expected life of warrants

 

0.1

years

0.6

years

Risk free interest rate

 

4.52

%

4.07

%

Dividend yield