XML 52 R36.htm IDEA: XBRL DOCUMENT v3.25.3

Shareholders' Equity (Tables)

12 Months Ended

Sep. 30, 2025

Shareholders' Equity

Schedule of stock option activity

​

​	​	​	​	​	​
​	​ ​ ​	​	​ ​ ​	Weighted
​	​	Number of options (000’s)	​	average exercise price
Balance, September 30, 2023	​	3,957	​	C$	4.49
Exercised	​	(520)	​		1.50
Expired	​	(31)	​		7.35
Forfeited	​	(4)	​		8.48
Balance, September 30, 2024		3,402	​	C$	4.91
Issued		425	​		3.40
Expired		(49)	​		6.98
Balance, September 30, 2025		3,778	​	C$	4.70

Schedule of assumptions used in valuation of stock options

​

​	​	​	​	​
​	​ ​ ​	Year Ended
​	​	September 30,
​	​	2025
Share price at grant date	​	​	C$3.40	​
Risk-free interest rate	​	​	4.25%	​
Expected volatility	​	​	242.4%	​
Expected life of option	​	​	10 years	​
Expected dividend yield	​	​	Nil	​

Schedule of restricted share units activity

​

​	​	​	​	​	​
​	​ ​ ​	Number	​ ​ ​	Weighted average
​	​	of units (000’s)	​	grant-date price
Balance, September 30, 2023		1,034	​	C$	8.34
Settled		(515)	​		8.38
Balance, September 30, 2024		519	​	C$	8.30
Granted	​	2,479	​	​	3.40
Settled		(415)	​		8.30
Balance, September 30, 2025		2,583	​	C$	3.60

Schedule of stock-based compensation expense

​

​	​	​	​	​	​	​
​	​ ​ ​	Year Ended		​ ​ ​	Year Ended
​	​	September 30,		​	September 30,
​	​	2025		​	2024
Restricted stock units	​	$	3,336	​	$	1,639
Stock options	​	​	699	​	​	845
Stock-based compensation expense	​	$	4,035	​	$	2,484

​

X

- Definition

Tabular disclosure of allocation of amount expensed and capitalized for award under share-based payment arrangement to statement of income or comprehensive income and statement of financial position. Includes, but is not limited to, corresponding line item in financial statement.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (h)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfEmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the number and weighted-average grant date fair value for restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock units that were granted, vested, or forfeited during the year.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationRestrictedStockUnitsAwardActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (f)(2)
-Name Accounting Standards Codification
-Paragraph 2
-Section 50
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_StockholdersEquityNoteAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration