XML 41 R31.htm IDEA: XBRL DOCUMENT v3.25.2
Share-based payments (Tables)
6 Months Ended
Jun. 30, 2025
Share-based payments  
Schedule of share option activity

Weighted  average 

Number

exercise price 

    

of options

    

C$

Balance - December 31, 2024

 

2,291,152

 

14.13

Granted

 

54,100

 

6.87

Forfeited/expired

 

(197,684)

 

17.77

Balance - June 30, 2025

 

2,147,568

 

13.61

Exercisable - June 30, 2025

 

1,187,803

 

15.77

Expected to vest - June 30, 2025

 

2,147,568

 

13.61

Schedule of weighted average assumptions used in share option valuation

March 19,

May 20,

June 13,

Grant date

    

2025

2025

2025

 

Exercise price

 

C$9.87

C$6.28

C$8.78

Expected volatility

 

68

%  

68

%  

69

%

Expected life of options

 

6 years

6 years

6 years

Risk-free interest rate

 

2.85

%  

2.98

%  

3.06

%

Dividend yield

 

Schedule of RSUs activities

Weighted

average grant

date fair value 

Number of 

per share 

    

RSUs

    

C$

Balance - December 31, 2024

 

324,621

 

11.18

Granted

 

801,000

9.26

Vested

 

(13,333)

11.27

Forfeited

 

(36,834)

9.83

Balance - June 30, 2025

 

1,075,454

9.80

Schedule of DSUs changes

Weighted

average grant

date fair value 

Number of 

per share 

    

DSUs

    

C$

Balance - December 31, 2024

 

91,670

 

10.40

Granted

 

60,485

8.49

Balance - June 30, 2025

 

152,155

9.64

Schedule of components and classification of share-based compensation recognized for share options, RSUs, and DSUs

Three Months Ended June 30,

Six Months Ended June 30, 

2025

2024

2025

2024

    

$

    

$

    

$

    

$

Share options

 

125

129

758

 

298

RSUs

 

627

528

869

 

1,017

DSUs

 

699

111

813

 

220

Share-based compensation

 

1,451

768

2,440

 

1,535

Cost of sales

 

7

15

10

 

30

Research and development

 

315

156

588

 

323

Selling, general and administrative

 

1,129

597

1,842

 

1,182

Share-based compensation

 

1,451

768

2,440

 

1,535