XML 21 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Interim Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Common shares [Member]
Additional paid-in capital [Member]
Deficit [Member]
Non-controlling interest [Member]
Total
Beginning Balance at Dec. 31, 2022 $ 105,384 $ 23,043 $ (121,834) $ 388 $ 6,981
Beginning Balance (Shares) at Dec. 31, 2022 309,567,975        
Share-based payments   1,133     1,133
Exercise of options $ 12 (8)     4
Exercise of options (Shares) 100,000        
Private placement - share issuance cost         0
Issuance of common shares of FCC       3,536 3,536
Net loss for the period     (3,588) (707) (4,295)
Ending Balance at Sep. 30, 2023 $ 105,396 24,168 (125,422) 3,217 7,359
Ending Balance (Shares) at Sep. 30, 2023 309,667,975        
Beginning Balance at Dec. 31, 2022 $ 105,384 23,043 (121,834) 388 $ 6,981
Beginning Balance (Shares) at Dec. 31, 2022 309,567,975        
Exercise of options (Shares)         100,000
Ending Balance at Dec. 31, 2023 $ 105,396 24,168 (126,663) 3,117 $ 6,018
Ending Balance (Shares) at Dec. 31, 2023 309,667,975       309,667,975
Beginning Balance at Jun. 30, 2023 $ 105,384 22,907 (123,362) 3,475 $ 8,404
Beginning Balance (Shares) at Jun. 30, 2023 309,567,975        
Share-based payments   1,269     1,269
Exercise of options $ 12 (8)     4
Exercise of options (Shares) 100,000        
Net loss for the period     (2,060) (258) (2,318)
Ending Balance at Sep. 30, 2023 $ 105,396 24,168 (125,422) 3,217 7,359
Ending Balance (Shares) at Sep. 30, 2023 309,667,975        
Beginning Balance at Dec. 31, 2023 $ 105,396 24,168 (126,663) 3,117 $ 6,018
Beginning Balance (Shares) at Dec. 31, 2023 309,667,975       309,667,975
Private placement $ 654       $ 654
Private placement (Shares) 23,809,522        
Conversion of convertible debentures - original $ 234       234
Conversion of convertible debentures - original (Shares) 3,500,000        
Conversion of convertible debentures - induced $ 2,723       2,723
Conversion of convertible debentures - induced (Shares) 45,815,213        
Issuance of warrants   359     359
Share-based payments   789     789
Exercise of options $ 354 (173)     $ 181
Exercise of options (Shares) 3,063,000       3,063,000
Private placement - share issuance cost $ (27)       $ (27)
Issuance of common shares of FCC       1,350 1,350
Net loss for the period     (3,252) (738) (3,990)
Ending Balance at Sep. 30, 2024 $ 109,334 25,143 (129,915) 3,729 $ 8,291
Ending Balance (Shares) at Sep. 30, 2024 385,855,710       385,855,710
Beginning Balance at Jun. 30, 2024 $ 109,334 24,655 (129,881) 4,058 $ 8,166
Beginning Balance (Shares) at Jun. 30, 2024 385,855,710        
Issuance of warrants   359     359
Share-based payments   129     129
Net loss for the period     (34) (329) (363)
Ending Balance at Sep. 30, 2024 $ 109,334 $ 25,143 $ (129,915) $ 3,729 $ 8,291
Ending Balance (Shares) at Sep. 30, 2024 385,855,710       385,855,710