XML 176 R40.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
RISK MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2023
RISK MANAGEMENT  
Schedule of foreign currency denominated financial assets and liabilities

    

Short-term exposure

    

Long-term exposure

USD

    

BWP

BWP

$

$

$

December 31, 2023

 

  

 

  

 

  

Financial assets

 

2,576,180

 

755,386

 

54,082,922

Financial liabilities

 

(501,458)

 

(4,851,201)

 

(3,508,714)

Total exposure

 

2,074,722

 

(4,095,815)

 

50,574,208

    

Short-term exposure

    

Long-term exposure

USD

    

BWP

BWP

$

$

$

December 31, 2022

 

  

 

  

 

  

Financial assets

 

2,834,303

 

473,980

 

32,058,793

Financial liabilities

 

(1,246,825)

 

(2,176,110)

 

(1,530,341)

Total exposure

 

1,587,478

 

(1,702,130)

 

30,528,452

Summary of sensitivity of net loss in relation to the Company's financial assets and financial liabilities and the USD/CAD exchange rate and BWP/CAD exchange rate

    

    

Long-term exposure

Loss for the year

loss for the year

 

USD

    

BWP

 

Total

    

BWP

$

$

$

$

December 31, 2023

 

103,736

 

(204,791)

 

(101,055)

 

2,528,710

December 31, 2022

 

79,374

 

(85,106)

 

(5,732)

 

1,526,423

    

    

Long-term exposure

Loss for the year

loss for the year

 

USD

    

BWP

 

Total

    

BWP

$

$

$

$

December 31, 2023

 

(103,736)

 

204,791

 

101,055

 

(2,528,710)

December 31, 2022

 

(79,374)

 

85,106

 

5,732

 

(1,526,423)

Schedule of contractual obligations

The following table shows the Company’s contractual obligations as at December 31, 2023:

    

Less than

    

    

    

1 year

1 - 2 years

2 - 5 years

Total

$

$

$

$

Trade payables and accrued liabilities

 

4,280,146

 

 

 

4,280,146

Vehicle financing

 

95,054

 

95,054

 

46,016

 

236,124

Term Loan

 

2,088,235

 

2,088,235

 

21,926,471

 

26,102,941

Lease liability

 

1,611,143

 

 

 

1,611,143

 

8,074,578

 

2,183,289

 

21,972,487

 

32,230,354

Summary of the components managed capital

    

December 31, 2023

    

December 31, 2022

$

$

Shareholder’s equity

 

9,745,686

 

3,942,989

Vehicle financing

 

236,124

 

164,644

Lease liability

 

1,611,143

 

2,731,394

Promissory Note

 

 

7,070,959

Term Loan

 

17,956,423

 

 

29,549,376

 

13,909,986

Cash

 

(19,245,628)

 

(5,162,991)

 

10,303,748

 

8,746,995