XML 158 R113.htm IDEA: XBRL DOCUMENT v3.23.1
Segmented Information (Details) - CAD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Operating Expenses    
Consulting and professional fees $ 2,729 $ 4,309
Exploration and evaluation expenditures 3,428 4,705
General and administrative and Travel 1,925 488
Investor relations and marketing 1,000 843
Refinery, engineering and metallurgical studies 2,349 4,442
Refinery, permitting, and environmental expenses 128 867
Salary and benefits 3,913 2,804
Share-based payments 1,282 731
Operating loss 16,754 19,189
Unrealized loss on marketable securities 589 2,617
Gain on financial derivative liability - convertible notes 27,686 (12,952)
Loss on conversion of Glencore loan 1,531  
Other non-operating expense 677 (158)
Income (loss) before taxes 12,551 (34,916)
Estimated fair value of assets 187,524 167,611
Total Liabilities 61,015 67,647
Refinery    
Operating Expenses    
Consulting and professional fees 47 116
General and administrative and Travel 138 117
Investor relations and marketing   2
Refinery, engineering and metallurgical studies 2,349 4,442
Refinery, permitting, and environmental expenses 128 866
Salary and benefits 655 416
Operating loss 3,317 5,959
Income (loss) before taxes (3,317) (5,959)
Estimated fair value of assets 91,322 17,082
Total Liabilities 17,723 1,776
Corporate & Other    
Operating Expenses    
Consulting and professional fees 2,682 4,193
Exploration and evaluation expenditures 3,428 4,705
General and administrative and Travel 1,787 371
Investor relations and marketing 1,000 841
Refinery, permitting, and environmental expenses   1
Salary and benefits 3,258 2,388
Share-based payments 1,282 731
Operating loss 13,437 13,230
Unrealized loss on marketable securities (589) 2,617
Gain on financial derivative liability - convertible notes 27,686 (12,952)
Loss on conversion of Glencore loan 1,531  
Other non-operating expense 677 (158)
Income (loss) before taxes 15,868 (28,957)
Estimated fair value of assets 96,202 150,529
Total Liabilities $ 43,292 $ 65,871