XML 125 R49.htm IDEA: XBRL DOCUMENT v3.25.1
Note 19 - Share-based Compensation and Warrant Reserve (Tables)
12 Months Ended
Dec. 31, 2024
Statement Line Items [Line Items]  
Explanation of effect of share-based payments on entity's profit or loss [text block]
  

Years ended December 31

 
  

2024

  

2023

  

2022

 

Recognized in net loss (earnings) and included in:

            

Exploration and evaluation costs

 $138  $477  $481 

Fees, salaries and other employee benefits

  721   874   1,188 

Total share-based compensation expense

 $859  $1,351  $1,669 
Disclosure of indirect measurement of fair value of goods or services received, share options granted during period [text block]

Years ended December 31

 
  

2024

  

2023

  

2022

 

Risk-free interest rate

  3.45%  3.06%  2.20%

Expected dividend yield

 

Nil

  

Nil

  

Nil

 

Share price volatility

  70%  68%  67%

Expected forfeiture rate

  12.2%  4.7%  2.5%

Expected life in years

  5.0   5.0   5.0 
Long-term incentive plan [member]  
Statement Line Items [Line Items]  
Disclosure of number and weighted average exercise prices of share options [text block]
  

Number of

share options

  

Weighted

average

exercise price

($/option)

 

Outstanding, December 31, 2022

  8,880,324  $1.44 

Granted

  3,134,800   0.80 

Expired

  (1,672,087)  1.58 

Forfeited

  (391,435)  0.95 

Outstanding, December 31, 2023

  9,951,602  $1.23 

Granted

  245,000   0.56 

Expired

  (472,937)  1.92 

Forfeited

  (1,502,487)  1.40 

Outstanding, December 31, 2024

  8,221,178  $1.14 
Disclosure of range of exercise prices of outstanding share options [text block]
   

Options outstanding

  

Options exercisable

 

Exercise

price ($/option)

  

Number of shares

  

Weighted average exercise price ($/option)

  

Weighted average remaining life (years)

  

Number of shares

  

Weighted average exercise price ($/option)

  

Weighted average remaining life (years)

 

$0.53 – $1.00

   3,900,506   0.82   2.74   3,776,631   0.83   2.69 

$1.00 – $1.85

   2,800,672   1.09   2.03   2,800,672   1.09   2.03 
$2.05   1,520,000   2.05   0.80   1,520,000   2.05   0.80 
    8,221,178   1.14   2.14   8,097,303   1.15   2.11 
Disclosure of number and weighted average exercise prices of other equity instruments [text block]
  

Number of

RSU’s

  

Weighted

Average grant date

fair value ($/ share)

 

Outstanding, December 31, 2022

  -  $- 

Granted

  197,345   0.60 

Settled

  (197,345)  0.60 

Outstanding, December 31, 2023

  -  $- 

Granted

  1,827,245   0.57 

Settled

  (491,478)  0.59 

Forfeited

  (189,687)  0.57 

Outstanding, December 31, 2024

  1,146,080  $0.57 
  

Warrants

outstanding

  

Exercise

price ($/share)

 

Outstanding, December 31, 2022 and 2023

  7,461,450  $1.20 

Expired

  (7,461,450)  1.20 

Outstanding, December 31, 2024

  -   -