XML 34 R21.htm IDEA: XBRL DOCUMENT
v3.25.3

FAIR VALUE OF FINANCIAL INSTRUMENTS | 9 Months Ended
--- | ---
Sep. 30, 2025
Investments, All Other Investments [Abstract] |
FAIR VALUE OF FINANCIAL INSTRUMENTS | 13. FAIR VALUE OF FINANCIAL INSTRUMENTS ASC 820 - Fair Value Measurement establishes a three-tier fair value hierarchy. The fair value hierarchy’s three tiers are based on the extent to which inputs used in measuring fair value are observable in the market, and are as follows:
| Level 1: | Quoted prices (unadjusted) in active markets for identical assets or liabilities;
| Level 2: | Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly; and
| Level 3: | One or more significant inputs used in a valuation technique are unobservable in determining fair values of the asset or liability.
Determination of fair value and the resulting hierarchy requires the use of observable market data whenever available. The classification of an asset or liability in the hierarchy is based upon the lowest level of input that is significant to the measurement of fair value. The carrying value of cash and cash equivalents, trade payables and accrued liabilities approximate their fair value due to their short-term nature and therefore have been excluded from the table below. A summary of the carrying value and fair value of other financial instruments were as follows: SCHEDULE OF CARRYING VALUE AND FAIR VALUE OF OTHER FINANCIAL INSTRUMENTS
|  |  |  | September 30, 2025 |  |  | December 31, 2024 |
|  | Classification |  | Carrying Value $ |  |  | Fair Value $ |  |  | Carrying Value $ |  |  | Fair Value $ |
DSU liability |  | Level 1 |  |  | 677,426 |  |  |  | 677,426 |  |  |  | 941,664 |  |  |  | 941,664 |
Vehicle financing |  | Level 2 |  |  | 283,510 |  |  |  | 283,510 |  |  |  | 246,137 |  |  |  | 246,137 |
Mortgage payable |  | Level 2 |  |  | 1,413,144 |  |  |  | 1,413,144 |  |  |  | - |  |  |  | - |
Term loan |  | Level 3 |  |  | - |  |  |  | - |  |  |  | 18,983,212 |  |  |  | 20,862,478 |
NSR option liability |  | Level 2 |  |  | 2,750,000 |  |  |  | 2,750,000 |  |  |  | 2,750,000 |  |  |  | 2,750,000 |
DSU liability – the fair value of the DSUs is measured using the closing price of the Company’s Common Shares at the end of each reporting period. Vehicle financing and mortgage payable – the fair values approximate carrying values as the interest rates are comparable to current market rates. Term loan – the term loan was carried at amortized cost. The fair value measurement of the term loan was based on an income approach. NSR option liability – The fair value of the NSR options is determined using a valuation model that incorporates such factors as discounted cash flow projections, metal price volatility, and risk-free interest rate. As the NSR options are exercisable entirely at the discretion of Cymbria and the underlying projects are in the exploration stage, the fair value of the call and put on the options as at September 30, 2025, and December 31, 2024, is $nil. The following represents a summary of the Company’s future debt maturities based on the principal amounts outstanding at September 30, 2025: SCHEDULE OF FUTURE DEBT MATURITIES
2025 $ |  |  | 2026 $ |  |  | 2027 $ |  |  | 2028 $ |  |  | 2029 $ |  |  | Thereafter $ |  |  | Total $ |
| 122,348 |  |  |  | 376,919 |  |  |  | 341,166 |  |  |  | 319,279 |  |  |  | 313,288 |  |  |  | 223,654 |  |  |  | 1,696,654 |
Notes to the Unaudited Condensed Interim Consolidated Financial Statements For the three and nine months ended September 30, 2025 and 2024 (Expressed in Canadian dollars)

X
- Definition The entire disclosure for financial instruments. This disclosure includes, but is not limited to, fair value measurements of short and long term marketable securities, international currencies forward contracts, and auction rate securities. Financial instruments may include hedging and non-hedging currency exchange instruments, derivatives, securitizations and securities available for sale at fair value. Also included are investment results, realized and unrealized gains and losses as well as impairments and risk management disclosures. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/825/tableOfContent + Details
Name: | us-gaap_FinancialInstrumentsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_InvestmentsAllOtherInvestmentsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration