{"cik":1680056,"entityName":"ORLA MINING LTD.","facts":{"dei":{"EntityCommonStockSharesOutstanding":{"label":"Entity Common Stock, Shares Outstanding","description":"Indicate number of shares or other units outstanding of each of registrant's classes of capital or common stock or other ownership interests, if and as stated on cover of related periodic report. Where multiple classes or units exist define each class/interest by adding class of stock items such as Common Class A [Member], Common Class B [Member] or Partnership Interest [Member] onto the Instrument [Domain] of the Entity Listings, Instrument.","units":{"shares":[{"end":"2020-12-31","val":223285940,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020Q4I"},{"end":"2021-12-31","val":247599954,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q4I"},{"end":"2022-12-31","val":305809108,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":315073995,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":321677653,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024Q4I"},{"end":"2025-12-31","val":340136534,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}}},"ifrs-full":{"AccountingProfit":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-22172000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-27694000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-27694000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-26278000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-26278000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":78398000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":78398000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":7594000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":7594000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":176262000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":176262000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":261047000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AccumulatedOtherComprehensiveIncome":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":3002000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":3002000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":2441000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":2441000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":-1583000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":-1583000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":-439000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":-439000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":-3783000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":-3783000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":-3840000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"AdjustmentsForDecreaseIncreaseInTradeAccountReceivable":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":295000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-702000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-702000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-604000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"AdjustmentsForDepreciationExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":78000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":106000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":106000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":154000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"AdjustmentsForFairValueGainsLosses":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-1287000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"}]}},"AdjustmentsForFinanceCosts":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":1169000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":3895000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":3895000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":1296000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":1296000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":6723000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":8890000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":11838000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":11838000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":6891000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":6891000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":55483000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AdjustmentsForIncreaseDecreaseInOtherOperatingPayables":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":122000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":2411000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":2411000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":1470000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"AdjustmentsForIncreaseDecreaseInTradeAccountPayable":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-273000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":2301000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":2301000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":3335000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":-1057000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-1057000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-211000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":23000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-31000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-31000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":866000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":866000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":433000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":433000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":886000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AdjustmentsForProvisions":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":-202000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-202000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":84000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"AdjustmentsForSharebasedPayments":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":2553000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":2523000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":2523000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":2329000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":2329000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":2447000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":2447000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":3221000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":3221000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":4815000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":4815000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":9476000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AdministrativeExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":529000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":643000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020"},{"start":"2024-01-01","end":"2024-12-31","val":3846000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5191000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ApplicableTaxRate":{"label":null,"description":null,"units":{"pure":[{"start":"2019-01-01","end":"2019-12-31","val":0.266,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":0.266,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":0.266,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":0.268,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":0.268,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":0.268,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":0.268,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":0.268,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":0.268,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":0.268,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":0.268,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.268,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"Assets":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":151028000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":239195000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":239195000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":364895000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":364895000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":613816000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":613816000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":535778000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":535778000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":598349000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":598349000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":2078333000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"AverageForeignExchangeRate":{"label":null,"description":null,"units":{"CAD":[{"start":"2019-01-01","end":"2019-12-31","val":1.2988,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":1.2732,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":1.2732,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":1.2678,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":1.3544,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":1.3226,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1.4388,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1.3706,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}],"MXN/shares":[{"start":"2019-01-01","end":"2019-12-31","val":18.9394,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":19.9487,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020"}],"USD":[{"start":"2019-01-01","end":"2019-12-31","val":1,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":1,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":1,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":1,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":1,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":1,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}],"MXN":[{"start":"2019-01-01","end":"2019-12-31","val":18.9394,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":19.9487,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":19.9487,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":20.5835,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":19.3615,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":16.8935,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":20.2683,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":17.9667,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}],"CAD/shares":[{"start":"2021-01-01","end":"2021-12-31","val":1.2678,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":1.3544,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":1.3226,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1.4388,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"}],"MXN/USD":[{"start":"2021-01-01","end":"2021-12-31","val":20.5835,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":19.3615,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":16.8935,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":20.2683,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"}],"USD/shares":[{"start":"2021-01-01","end":"2021-12-31","val":1,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":1,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":1,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"}]}},"CashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"end":"2018-12-31","val":12234000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2018Q4I"},{"end":"2019-12-31","val":23106000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2019-12-31","val":23106000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2019Q4I"},{"end":"2020-12-31","val":72180000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":72180000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2020-12-31","val":72180000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2020Q4I"},{"end":"2021-12-31","val":20516000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":20516000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2021-12-31","val":20516000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":96278000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":96278000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2022-12-31","val":96278000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2022Q4I"},{"end":"2023-12-31","val":96632000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":96632000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2023-12-31","val":96632000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":160849000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":160849000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":420776000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CashFlowsFromUsedInDecreaseIncreaseInRestrictedCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-359000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-30000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-30000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-91000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"CashFlowsFromUsedInFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":30487000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":100586000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":100586000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":85951000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":85951000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-5379000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-5379000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-23131000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-23131000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-86562000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":-86562000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":376680000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"CashFlowsFromUsedInInvestingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-1057000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-36895000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-36895000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-113266000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-113266000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-13356000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-13356000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-41728000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-41728000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-21938000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":-21938000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-919966000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"CashFlowsFromUsedInOperatingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-19359000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-18126000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-18126000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-24742000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-24742000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":95311000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":95311000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":65296000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":65296000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":174619000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":174619000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":803269000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ComprehensiveIncomeAttributableToOwnersOfParent":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-20354000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-23117000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-23117000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-26839000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-26839000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":41746000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":41746000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-25866000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-25866000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":85637000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":85637000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":105949000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"CurrentAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":73100000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":73100000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":48345000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":48345000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":132862000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":132862000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":145175000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":145175000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":204619000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":204619000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":571120000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentExciseTaxPayables":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":11000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020Q4I"}]}},"CurrentLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":7726000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":7726000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":37768000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":37768000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":97777000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":97777000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":28658000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":28658000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":51565000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":51565000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":529841000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentPayablesForPurchaseOfNoncurrentAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":23000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":131000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":131000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":372000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":372000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":846000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":846000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":915000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":915000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":833000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":833000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":4173000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentProvisions":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":1578000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":4343000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":4343000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":5659000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":5659000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":7967000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q4I"}]}},"CurrentProvisionsForEmployeeBenefits":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":833000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":725000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":725000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":1244000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q4I"}]}},"CurrentRecognisedLiabilitiesDefinedBenefitPlan":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":540000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":773000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":773000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":783000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":783000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":1147000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":1100000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":1400000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":1400000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":1300000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":1300000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":1900000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentTaxExpenseIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":0,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":0,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020"},{"start":"2022-01-01","end":"2022-12-31","val":22512000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":22512000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":22354000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":22354000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":53034000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":53034000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":123799000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"CurrentValueAddedTaxPayables":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":208000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":658000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":658000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":339000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":339000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":848000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":3380000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":6532000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":6532000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":5547000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":5547000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":19527000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"DeductibleTemporaryDifferencesForWhichNoDeferredTaxAssetIsRecognised":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":84734000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":94808000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":94808000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":115504000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":115504000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":95686000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":95686000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":166227000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":166227000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":187218000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":187218000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":323738000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"DeferredTaxAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":8587000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":8587000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":7444000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q4I"},{"end":"2022-12-31","val":2405000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":2405000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"}]}},"DeferredTaxExpenseIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":0,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":0,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020"},{"start":"2022-01-01","end":"2022-12-31","val":-2698000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-2698000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":2517000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":2517000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":15722000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":15722000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-9425000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"DepreciationPropertyPlantAndEquipment":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":78000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":106000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":106000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":154000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":9147000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"}]}},"DescriptionOfOptionLifeShareOptionsGranted":{"label":null,"description":null,"units":{"pure":[{"start":"2020-01-01","end":"2020-12-31","val":5,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020"}],"Y":[{"start":"2021-01-01","end":"2021-12-31","val":5,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2021-01-01","end":"2021-12-31","val":5,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":5,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":5,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2024-01-01","end":"2024-12-31","val":5,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"EffectOfExchangeRateChangesOnCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":801000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":3509000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":3509000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":393000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":393000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-814000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-814000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-83000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-83000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-1902000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":-1902000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-56000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"EmployeeBenefitsExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":1986000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":2156000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":2156000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":2932000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":2932000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":5454000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":5454000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":6687000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":6687000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":7961000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":7961000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":10409000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"Equity":{"label":null,"description":null,"units":{"USD":[{"end":"2018-12-31","val":130006000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2018Q4I"},{"end":"2019-12-31","val":125160000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2019-12-31","val":125160000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2019Q4I"},{"end":"2020-12-31","val":160581000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":160581000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2020-12-31","val":160581000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2020Q4I"},{"end":"2021-12-31","val":184417000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":184417000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2021-12-31","val":184417000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":396984000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":396984000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2022-12-31","val":396984000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2022Q4I"},{"end":"2023-12-31","val":400541000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":400541000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2023-12-31","val":400541000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":507445000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":507445000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":656154000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"EquityAndLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":239195000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":239195000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":364895000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":364895000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":613816000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":613816000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":535778000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":535778000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":598349000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":598349000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":2078333000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":2553000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":2523000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":2523000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":2329000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":2329000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":2447000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":2447000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":3221000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":3221000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":4815000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":4815000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":9476000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"GainsLossesOnDisposalsOfOtherNoncurrentAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":1057000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":1057000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":809000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":809000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":41000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"}]}},"GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-159000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-1595000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-1595000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-3726000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-3726000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":3014000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":3055000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-1443000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-1443000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":8251000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":8251000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-8537000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"GeneralAndAdministrativeExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":3260000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":4330000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":643000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":1911000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":1911000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":2921000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":2921000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":3552000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":3552000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":3846000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":16899000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":46089000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ImpairmentLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":0,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":0,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":0,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":0,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":0,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"IncomeTaxExpenseContinuingOperations":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":0,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":0,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020"},{"start":"2022-01-01","end":"2022-12-31","val":32628000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":32628000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":34604000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":34604000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":87281000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":87281000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":154152000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"IncreaseDecreaseInCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":10872000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":49074000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":49074000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-51664000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-51664000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":75762000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":75762000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":354000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":354000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":64217000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":64217000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":259927000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"IncreaseDecreaseThroughExerciseOfOptions":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":1198000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":1823000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":1823000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":475000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":475000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":3833000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":3833000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":4890000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":4890000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":3095000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":3095000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":6112000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"IncreaseDecreaseThroughExerciseOfWarrantsEquity":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":2892000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":2858000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":2858000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":14279000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":14279000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":16191000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":16191000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":2870000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":2870000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":5930000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":5930000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":35378000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"IncreaseDecreaseThroughForeignExchangeAndOtherMovementsFinancialAssets":{"label":null,"description":null,"units":{"CAD":[{"start":"2019-01-01","end":"2019-12-31","val":781000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":11603000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":11603000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":5919000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":5919000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":10964000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":10964000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":22347000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":22347000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":13688000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":13688000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-58816000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}],"MXN":[{"start":"2019-01-01","end":"2019-12-31","val":-183450000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-152037000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-152037000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-219835000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-219835000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-127410000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-127410000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-141682000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-141682000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-181409000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":-181409000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-243154000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}],"USD":[{"start":"2019-01-01","end":"2019-12-31","val":9550000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":516000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":516000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-143874000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-143874000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-69269000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-69269000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-20476000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-20476000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":140459000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":140459000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-152005000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"IncreaseDecreaseThroughSharebasedPaymentTransactions":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":2553000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":2523000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":2523000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":2329000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":2329000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":2407000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":2407000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":2987000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":2987000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":3376000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":3376000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":4610000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"InterestCostsCapitalised":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":0,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":672000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":700000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":12400000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"InterestCostsIncurred":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-1169000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-3895000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":3895000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":1296000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":1296000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"}]}},"InterestExpenseForFinancialLiabilitiesNotAtFairValueThroughProfitOrLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":57400000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":427000000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":427000000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":520000000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"InterestExpenseOnLeaseLiabilities":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":4000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":7000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":7000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":32000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":32000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":87000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":87000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":156000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":156000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":160000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":160000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":529000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"InterestPaidClassifiedAsFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":2914000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":2914000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":11307000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":11307000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":8816000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":8816000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":11797000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":11797000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":5886000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":5886000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":22549000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"InterestReceivedClassifiedAsOperatingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":107000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":293000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":293000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":458000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":458000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":2167000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"}]}},"InvestmentProperty":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":71272000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":71272000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":213749000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q4I"}]}},"IssuedCapital":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":217948000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":217948000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":269198000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":269198000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":445316000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":445316000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":474361000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":474361000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":494833000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":494833000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":544398000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"KeyManagementPersonnelCompensation":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":3465000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":3391000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":3391000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":3513000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":3513000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":6149000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":6149000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":5700000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":5700000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":6073000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":6073000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":6348000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"KeyManagementPersonnelCompensationSharebasedPayment":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":2080000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":1859000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":1859000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":1750000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":1750000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":1987000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":1987000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":1895000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":1895000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":2019000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":2019000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2095000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"KeyManagementPersonnelCompensationShorttermEmployeeBenefits":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":1101000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":1532000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":1532000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":1763000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"KeyManagementPersonnelCompensationTerminationBenefits":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":284000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2024-01-01","end":"2024-12-31","val":434000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":434000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"}]}},"Liabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":-25868000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":78614000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":78614000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":180478000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":180478000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":216832000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":216832000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":135237000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":135237000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":90904000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":90904000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":1422179000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"LongtermBorrowings":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":60696000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":60696000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":113260000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":136060000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":100795000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":100795000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":88350000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":88350000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2025-12-31","val":335735000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"NoncurrentBiologicalAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":125643000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":82743000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":82743000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":82743000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":82743000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":242743000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":242743000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":170000000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":170000000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":181993000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":181993000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":181948000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"NoncurrentLeaseLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":142000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":142000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":1029000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":1029000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":2327000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":2327000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":1993000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":1993000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":1346000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":1346000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":6347000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"NoncurrentNoncashAssetsPledgedAsCollateralForWhichTransfereeHasRightByContractOrCustomToSellOrRepledgeCollateral":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":2783000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":2783000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":3680000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q4I"}]}},"NoncurrentPayables":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":92000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":92000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":161000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q4I"}]}},"NoncurrentProvisions":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":518000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":518000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":5460000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":5460000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":8261000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":8261000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":7424000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":7424000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":9761000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":9761000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":106848000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"NotionalAmount":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":125000000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2024-12-31","val":3138000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024Q4I"}]}},"NumberOfShareOptionsExercisedInSharebasedPaymentArrangement":{"label":null,"description":null,"units":{"USD":[{"end":"2021-01-01","val":0,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020Q4I"}],"Option":[{"start":"2021-01-01","end":"2021-12-31","val":122500,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"NumberOfSharesIssued":{"label":null,"description":null,"units":{"shares":[{"end":"2020-04-03","val":36600000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020Q1I"},{"end":"2021-07-14","val":9085263,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q2I"}]}},"OtherAdjustmentsForNoncashItems":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":49000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2021-01-01","end":"2021-12-31","val":150000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"OtherComprehensiveIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":1818000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":4577000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":4577000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-561000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-561000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-4024000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-4024000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":1144000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":1144000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-3344000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":-3344000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-946000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"OtherComprehensiveIncomeBeforeTaxExchangeDifferencesOnTranslation":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":1818000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":4577000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":4577000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-547000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-561000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-4024000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-4024000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":1144000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":1144000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-3344000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":-3344000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-57000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"OtherCurrentFinancialAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":716000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":716000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":1090000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":1090000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":2824000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q4I"}]}},"OtherCurrentPayables":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":79000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":11000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":26000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":26000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":1188000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q4I"}]}},"OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-3142000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-2475000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-2475000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-289000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-289000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-1866000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"}]}},"OtherOperatingIncomeExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-3959000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-7062000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-7062000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-6696000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-6696000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-19611000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-19611000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-13166000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-13166000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":10116000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":10116000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-211808000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"OtherShorttermProvisions":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":745000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":684000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":684000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":575000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q4I"}]}},"OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-42000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-8000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-8000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-268000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"PaymentsForDevelopmentProjectExpenditure":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":31014000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":31014000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":92939000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":92939000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":12252000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":12252000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":12705000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":12705000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":13318000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":13318000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":82409000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"PaymentsForExplorationAndEvaluationExpenses":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-191000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-84000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020"}]}},"PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":48000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":40000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":40000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":649000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":649000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":574000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":574000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":969000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":969000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1351000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":1351000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2488000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ProceedsFromBorrowingsClassifiedAsFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":24601000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":50000000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":50000000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":50000000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"ProceedsFromExerciseOfOptions":{"label":null,"description":null,"units":{"CAD":[{"end":"2021-02-01","val":423700,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020Q4I"},{"start":"2021-01-01","end":"2021-12-31","val":158700,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}],"USD":[{"start":"2019-01-01","end":"2019-12-31","val":1198000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":1823000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":1823000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"end":"2021-02-01","val":333600,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020Q4I"},{"start":"2021-01-01","end":"2021-12-31","val":475000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":14754000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":20024000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":20024000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":7760000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":7760000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":9025000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":9025000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":41490000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ProceedsFromIssuingOtherEquityInstruments":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":2892000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":2858000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020"}]}},"ProceedsFromIssuingShares":{"label":null,"description":null,"units":{"CAD":[{"end":"2020-04-03","val":75030000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020Q1I"},{"start":"2020-04-01","end":"2020-06-30","val":75000000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020Q2"},{"end":"2021-07-14","val":43200000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q2I"}],"USD":[{"end":"2020-04-03","val":53368000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020Q1I"},{"start":"2020-04-01","end":"2020-06-30","val":53000000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020Q2"},{"start":"2020-01-01","end":"2020-12-31","val":53368000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":53368000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"end":"2021-07-14","val":34400000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q2I"},{"start":"2021-01-01","end":"2021-12-31","val":34442000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"ProfessionalFeesExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":539000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":1389000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":1389000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":1702000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":1702000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":2237000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":2237000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":2718000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":2718000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":4567000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":4567000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":29770000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ProfitLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-22172000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-27694000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-27694000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-26278000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-26278000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":45770000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":45770000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-27010000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-27010000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":88981000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":88981000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":106895000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"PropertyPlantAndEquipment":{"label":null,"description":null,"units":{"USD":[{"end":"2018-12-31","val":252000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2018Q4I"},{"end":"2019-12-31","val":284000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":710000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":710000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":7635000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":7635000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":224416000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":224416000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":211719000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":211719000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":202585000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":202585000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":1320739000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"PurchaseOfBiologicalAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":2090000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":2090000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":888000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":15000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":287000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":287000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":3302000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":3302000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":5726000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":5726000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":8149000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":8149000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":16110000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":16110000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":35072000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"RetainedEarnings":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":-90250000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":-90250000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":-116528000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":-116528000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":-70758000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":-70758000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":-97768000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":-97768000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":-8787000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":-8787000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":93006000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"RevenueFromInterest":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-107000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-267000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":267000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":140000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":341000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":2167000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":2167000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":5387000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":5387000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":10845000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":10845000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":8322000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ShareIssueRelatedCost":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-97000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"end":"2020-04-03","val":2034000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2020Q1I"},{"start":"2020-01-01","end":"2020-12-31","val":-2034000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":2034000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"end":"2021-07-14","val":1000000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q2I"},{"start":"2021-01-01","end":"2021-12-31","val":1000000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":1000000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":261000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":261000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2024-01-01","end":"2024-12-31","val":71000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":71000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"}],"CAD":[{"end":"2021-07-14","val":1300000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q2I"}]}},"SharePremium":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":29881000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":29881000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":29306000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":29306000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":24009000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":24009000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":24387000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":24387000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":25182000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":25182000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":22590000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"TaxEffectFromChangeInTaxRate":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":155000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2021-01-01","end":"2021-12-31","val":-71000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-71000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"}]}},"TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":329000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":736000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":736000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":2850000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":4508000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":76000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1554000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2382000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"TaxEffectOfForeignTaxRates":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-723000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":202000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":202000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":393000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":393000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-2371000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-2371000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-7806000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-7806000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":12485000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":12485000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-7527000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"TaxExpenseIncomeAtApplicableTaxRate":{"label":null,"description":null,"units":{"USD":[{"start":"2019-01-01","end":"2019-12-31","val":-5898000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":-7367000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":-7367000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":-7042000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-7042000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":21036000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":21036000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":2036000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":2036000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":47240000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":47240000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":69961000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"TemporaryDifferencesAssociatedWithInvestmentsInSubsidiariesBranchesAndAssociatesAndInterestsInJointVentures":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":3328000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":3328000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":4653000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":5000000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":62000000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":32000000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":109000000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":109000000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":240000000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":240000000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":260000000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"TradeAndOtherCurrentPayables":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":802000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":3383000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":3383000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":6816000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":6816000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":11708000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q4I"}]}},"TradeAndOtherCurrentPayablesToTradeSuppliers":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":492000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019Q4I"},{"end":"2020-12-31","val":2583000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":2583000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":5966000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":5966000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":6707000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":6707000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":5739000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":9793000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":11339000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":11339000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":54424000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"TradeAndOtherCurrentReceivables":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":204000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2020-12-31","val":41000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":306000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":306000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":365000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":365000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":379000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":379000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":229000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":229000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":9906000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"WeightedAverageExercisePriceOfOtherEquityInstrumentsExercisedOrVestedInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2019-01-01","end":"2019-12-31","val":0.62,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":1.89,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":2.25,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":2.25,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":1.95,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":3,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2023"}]}},"WeightedAverageExercisePriceOfOtherEquityInstrumentsGrantedInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2019-01-01","end":"2019-12-31","val":2.79,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"}]}},"WeightedAverageExercisePriceOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"end":"2018-12-31","val":1.57,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2018Q4I"},{"end":"2019-12-31","val":2.61,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"end":"2019-12-31","val":2.61,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2019Q4I"},{"end":"2020-12-31","val":2.64,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2020-12-31","val":2.64,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2020Q4I"},{"end":"2021-12-31","val":2.72,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":2.72,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":3,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":3,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":3,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2023Q4I"}]}},"WeightedAverageShares":{"label":null,"description":null,"units":{"shares":[{"start":"2019-01-01","end":"2019-12-31","val":182600000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22","frame":"CY2019"},{"start":"2020-01-01","end":"2020-12-31","val":217100000,"accn":"0001104659-21-039303","fy":2020,"fp":"FY","form":"40-F","filed":"2021-03-22"},{"start":"2020-01-01","end":"2020-12-31","val":217100000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":241400000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":241379000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":272202000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":272202000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":311482000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":311482000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":318720000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":318720000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":328889000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AdditionalProvisionsOtherProvisions":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":223000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":223000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":508000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":508000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":539000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":539000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":504000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":504000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":3066000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AdjustedWeightedAverageShares":{"label":null,"description":null,"units":{"shares":[{"start":"2020-01-01","end":"2020-12-31","val":217100000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":241400000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":241379000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":292816000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":292816000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":311482000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":311482000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":333910000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":333910000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":351883000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AdjustmentsForDecreaseIncreaseInInventories":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":-10846000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-10846000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-9177000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-9177000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-5635000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-5635000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-1395000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":-1395000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-1653000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AdjustmentsForUnrealisedForeignExchangeLossesGains":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":3921000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":3921000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":-1862000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":-1862000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-843000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-843000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-6701000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":-6701000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5318000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"BasicEarningsLossPerShare":{"label":null,"description":null,"units":{"USD/shares":[{"start":"2020-01-01","end":"2020-12-31","val":0.13,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":0.11,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-0.11,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":0.17,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":0.17,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-0.09,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-0.09,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":0.28,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":0.28,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.33,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"CashOutflowForLeases":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":47000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":681000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":681000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":661000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":661000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":1125000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":1125000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1511000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":1511000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":3018000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"CostOfSales":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":1358000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":1391000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":65369000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":65369000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":92116000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":92116000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":126278000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":126278000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":495594000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"CurrentLeaseLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":131000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":372000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":372000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":846000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":846000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":915000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":915000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":833000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":833000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":4173000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentOreStockpiles":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":2458000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":2458000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":1869000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":1869000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":913000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":913000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":1063000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":1063000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":6422000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentRawMaterialsAndCurrentProductionSupplies":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":686000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":686000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":3210000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":3210000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":3988000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":3988000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":4615000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":4615000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":29320000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentValueAddedTaxReceivables":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":163000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":16776000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":16776000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":8659000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":8659000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":15571000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":15571000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":8482000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":8482000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":16684000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"DeferredTaxLiabilityAsset":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":0,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2022-12-31","val":2405000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":2405000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":-193000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":-193000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":-17572000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":-17572000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":-244887000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"DilutedEarningsLossPerShare":{"label":null,"description":null,"units":{"USD/shares":[{"start":"2020-01-01","end":"2020-12-31","val":0.13,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":0.11,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-0.11,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":0.16,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":0.16,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-0.09,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-0.09,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":0.27,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":0.27,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.3,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ExercisePriceOfOutstandingShareOptions2019":{"label":null,"description":null,"units":{"CAD/shares":[{"end":"2021-12-31","val":5.37,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q4I"}]}},"ExpenseRelatingToLeasesOfLowvalueAssetsForWhichRecognitionExemptionHasBeenUsed":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":121000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":155000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":155000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":108000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":108000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":79000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":79000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":64000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":64000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":49000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":48000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":131000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":131000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":168000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":168000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":241000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":241000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":952000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":952000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":3253000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ExpenseRelatingToVariableLeasePaymentsNotIncludedInMeasurementOfLeaseLiabilities":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":141000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":4579000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":4579000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":15586000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":15586000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":12905000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":12905000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":18396000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":18396000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":21514000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"FeeAndCommissionExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":142000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":662000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":662000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":301000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":301000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":451000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":451000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":525000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":525000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":719000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"GrossProfit":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":2733000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":2733000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":127861000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":127861000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":141527000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":141527000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":217640000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":217640000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":562287000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"IncreaseDecreaseThroughNetExchangeDifferencesOtherProvisions":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":-19000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":-19000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"}]}},"InterestExpenseOnOtherFinancialLiabilities":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":2000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":126000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":126000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":268000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":268000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":898000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":898000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":708000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"Inventories":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":9657000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":9657000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":22446000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":22446000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":29451000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":29451000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":29212000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":29212000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":85718000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"InventoryWritedown2011":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":0,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":0,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":0,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"}]}},"InvestmentPropertyUnderConstructionOrDevelopment":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":71272000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":213749000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":213749000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"}]}},"LeaseLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":67000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2019Q4I"},{"end":"2020-12-31","val":273000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2020-12-31","val":273000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2020Q4I"},{"end":"2021-12-31","val":1401000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":1401000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2021-12-31","val":1401000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":3173000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":3173000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2022-12-31","val":3173000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2022Q4I"},{"end":"2023-12-31","val":2908000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":2908000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2023-12-31","val":2908000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":2179000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":2179000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":10520000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"NoncurrentInventories":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":1299000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":1299000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":4096000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":4096000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":5627000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":5627000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":6924000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":6924000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"}]}},"NoncurrentOreStockpiles":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":1299000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":1299000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":4096000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":4096000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":5627000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":5627000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":6924000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":6924000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"}]}},"NoncurrentValueAddedTaxReceivables":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":8587000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":7444000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":7444000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":5229000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":5229000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":826000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":826000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"}]}},"NumberOfShareOptionsGrantedInSharebasedPaymentArrangement":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":250000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"}]}},"OperatingExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":1247000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":1280000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":45597000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":45597000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":57672000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":57672000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":77059000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":77059000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":319171000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"OtherGainsLosses":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":1057000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":809000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"},{"start":"2023-01-01","end":"2023-12-31","val":-1547000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-5000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":-5000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-357000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"OtherProvisions":{"label":null,"description":null,"units":{"USD":[{"end":"2019-12-31","val":575000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2019Q4I"},{"end":"2020-12-31","val":518000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2020-12-31","val":518000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2020Q4I"},{"end":"2021-12-31","val":5460000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":5460000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2021-12-31","val":5460000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":8261000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":8261000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2022-12-31","val":8261000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2022Q4I"},{"end":"2023-12-31","val":7424000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":7424000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2023-12-31","val":7424000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":9761000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":9761000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":106848000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"ProceedsFromExerciseOfWarrants":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":2858000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":14279000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":830000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"},{"start":"2025-01-01","end":"2025-12-31","val":3300000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}],"CAD":[{"start":"2022-01-01","end":"2022-12-31","val":1111500,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"}]}},"RevenueFromContractsWithCustomers":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":4091000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":4124000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":193230000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":193230000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":233643000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":233643000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":343918000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":343918000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1057881000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"RevenueFromSaleOfGold":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":4094000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":4094000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":192394000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":192394000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":230955000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":230955000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":330929000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":330929000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1035024000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"RevenueFromSaleOfGoods":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":4124000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":4124000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":193230000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":193230000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":233643000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":233643000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":343918000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":343918000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1057881000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"RevenueFromSaleOfSilver":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":30000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":30000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":836000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":836000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":2688000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":2688000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":12989000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":12989000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":22857000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"RoyaltyExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":111000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":111000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":4819000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":4819000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":5795000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":5795000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":8536000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":8536000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":30730000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"SellingGeneralAndAdministrativeExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2020-01-01","end":"2020-12-31","val":4330000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020"},{"start":"2021-01-01","end":"2021-12-31","val":7207000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":7207000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":10913000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":10913000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":13408000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":13408000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":16899000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":16899000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":46089000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ValueAddedTaxReceivables":{"label":null,"description":null,"units":{"USD":[{"end":"2020-12-31","val":8750000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2020Q4I"},{"end":"2021-12-31","val":24220000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21","frame":"CY2021Q4I"},{"end":"2022-12-31","val":13888000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":16397000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":16397000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":8482000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024Q4I"}]}},"WeightedAverageExercisePriceOfOtherEquityInstrumentsExpiredInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2021-01-01","end":"2021-12-31","val":2.35,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"start":"2021-01-01","end":"2021-12-31","val":2.35,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"}]}},"WorkInProgress":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":6513000,"accn":"0001104659-22-035765","fy":2021,"fp":"FY","form":"40-F","filed":"2022-03-21"},{"end":"2021-12-31","val":6513000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":15961000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":15961000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":20509000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":20509000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":15014000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":15014000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":38687000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"AccrualsClassifiedAsCurrent":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":5659000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":7967000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q4I"}]}},"AccrualsClassifiedAsNoncurrent":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":161000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":172000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q4I"}]}},"AcquisitionsThroughBusinessCombinationsOtherProvisions":{"label":null,"description":null,"units":{"USD":[{"start":"2022-01-01","end":"2022-12-31","val":1603000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":1603000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2024-01-01","end":"2024-12-31","val":156000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":156000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":49709000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AdjustmentsForDepreciationAndAmortisationExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":154000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":15230000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":15230000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":29153000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":29153000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":41090000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":41090000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":146235000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AdjustmentsForIncomeTaxExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2022-01-01","end":"2022-12-31","val":32628000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":32628000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":34604000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":34604000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":87281000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":44584000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":44974000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":3335000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":3378000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":1487000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":2904000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":2904000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1594000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":1594000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":37350000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"AverageEffectiveTaxRate":{"label":null,"description":null,"units":{"pure":[{"start":"2022-01-01","end":"2022-12-31","val":0.416,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":0.42,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":4.56,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":4.555,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":0.495,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":0.495,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.591,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"BorrowingCostsCapitalised":{"label":null,"description":null,"units":{"USD":[{"end":"2022-03-31","val":0,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q1I"}]}},"Borrowings":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":161353000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":145795000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":145795000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":88350000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":88350000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2023Q4I"},{"end":"2025-12-31","val":355735000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CashFlowsFromUsedInOperations":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":-18097000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":111092000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":111092000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":68895000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":68895000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":172819000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":172819000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":782391000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2022-01-01","end":"2022-12-31","val":1226000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":1226000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"}]}},"CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":25293000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":45000000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":45000000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"}]}},"CurrentInterestPayable":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":1660000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":1660000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":59000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2023Q4I"}]}},"CurrentPortionOfLongtermBorrowings":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":25293000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":45000000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":45000000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2025-12-31","val":20000000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentRestrictedCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":2290000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":2290000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"}]}},"CurrentTaxLiabilitiesCurrent":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":33102000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":33102000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":8002000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":8002000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":28971000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":28971000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":90686000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"DepreciationAndAmortisationExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2022-01-01","end":"2022-12-31","val":14953000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":14953000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":28649000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":28649000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":40683000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":40683000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":145693000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"DepreciationExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":154000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":277000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":277000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":504000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":504000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":407000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":407000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":542000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ExpectedDividendShareOptionsGranted":{"label":null,"description":null,"units":{"USD":[{"end":"2022-08-12","val":0,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q2I"}]}},"FinishedGoods":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":1406000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":1406000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":4041000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":4041000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":8520000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":8520000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":11289000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"IncomeTaxesPaidClassifiedAsOperatingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2022-01-01","end":"2022-12-31","val":3150000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":3150000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":27848000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":27848000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":14523000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024"}]}},"IncreaseDecreaseInWorkingCapital":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":6645000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":15781000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":15781000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":3599000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":3599000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-1800000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":-1800000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-20878000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"InterestExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":32000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":7368000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":7368000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":10254000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":10254000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":5898000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":5898000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":22549000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"MiningAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":213749000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"}]}},"NoncurrentDeferredIncomeOtherThanNoncurrentContractLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":7500000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":7500000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":8176000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":8176000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":8665000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":8665000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":175647000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"NoncurrentRestrictedCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":3680000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":1142000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":1142000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":1011000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":1011000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":746000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024Q4I"}]}},"OtherLongtermProvisions":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":8261000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q4I"}]}},"OtherNoncurrentFinancialAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":923000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":923000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":1420000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":1420000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":613000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":1359000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":4526000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"OtherNoncurrentLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":161000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":172000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":172000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":443000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":443000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":1746000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":1746000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":4614000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"ProceedsFromNoncurrentBorrowings":{"label":null,"description":null,"units":{"USD":[{"start":"2022-01-01","end":"2022-12-31","val":130000000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"}]}},"ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":-26278000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":45770000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":45770000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-27010000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-27010000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":88981000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":88981000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":106895000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":-26278000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":45770000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":45770000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":-27010000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":-27010000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":88981000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024"}]}},"ProfitLossBeforeTax":{"label":null,"description":null,"units":{"USD":[{"start":"2021-01-01","end":"2021-12-31","val":-26278000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021"},{"start":"2022-01-01","end":"2022-12-31","val":78398000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":78398000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":7594000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":7594000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":176262000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":176262000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":261047000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"PurchaseOfOtherLongtermAssetsClassifiedAsInvestingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2022-01-01","end":"2022-12-31","val":855000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"start":"2022-01-01","end":"2022-12-31","val":855000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022"},{"start":"2023-01-01","end":"2023-12-31","val":496000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":496000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"}]}},"RepaymentsOfBorrowingsClassifiedAsFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2022-01-01","end":"2022-12-31","val":10836000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022"},{"start":"2024-01-01","end":"2024-12-31","val":88350000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":65000000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ShorttermEmployeeBenefitsAccruals":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":1244000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":2532000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q4I"}]}},"SignificantUnobservableInputAssets":{"label":null,"description":null,"units":{"pure":[{"end":"2022-08-12","val":6.5,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2022Q2I"}]}},"TangibleExplorationAndEvaluationAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2021-12-31","val":82743000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20","frame":"CY2021Q4I"},{"end":"2022-12-31","val":242743000,"accn":"0001104659-23-034210","fy":2022,"fp":"FY","form":"40-F","filed":"2023-03-20"},{"end":"2022-12-31","val":242743000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":170000000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":170000000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":181993000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":181993000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":181948000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossExplorationAndEvaluationAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":72743000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"start":"2023-01-01","end":"2023-12-31","val":72743000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"}]}},"CurrentPrepaidExpenses":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":2824000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":3142000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":3142000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":3329000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":3329000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":6036000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"DeferredTaxLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":193000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20"},{"end":"2023-12-31","val":193000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023Q4I"},{"end":"2024-12-31","val":17572000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":17572000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":244887000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"NoncurrentPayablesForPurchaseOfNoncurrentAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":3139000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":4054000,"accn":"0001104659-24-036402","fy":2023,"fp":"FY","form":"40-F","filed":"2024-03-20","frame":"CY2023Q4I"}]}},"AdjustmentsForInterestIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":4136000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":4136000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"}]}},"CurrentDerivativeFinancialAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":2518000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":2518000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":32000000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"DescriptionOfDiscountRatesAppliedToCashFlowProjections":{"label":null,"description":null,"units":{"pure":[{"end":"2024-12-31","val":0.079,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024Q4I"}]}},"FinancialLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":88400000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024Q4I"}]}},"GainsLossesOnChangeInFairValueOfDerivatives":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":3138000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":3138000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-145735000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"NoncurrentDerivativeFinancialAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":869000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":869000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"}]}},"NoncurrentDerivativeFinancialLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":249000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"end":"2024-12-31","val":249000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":18260000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"PercentageOfEntitysRevenue":{"label":null,"description":null,"units":{"pure":[{"start":"2024-01-01","end":"2024-12-31","val":0.86,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":0.86,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.78,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1575000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024"}]}},"ProfitLossFromOperatingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":49409000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":206829000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19"},{"start":"2024-01-01","end":"2024-12-31","val":206829000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":618548000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"PurchaseOfMiningAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":2666000,"accn":"0001410578-25-000372","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-19","frame":"CY2024"}]}},"CashFlowsUsedInExplorationAndDevelopmentActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":5025000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"ContractLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":8176000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":8665000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":301001000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentContractLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2025-12-31","val":125354000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentDeferredIncomeIncludingCurrentContractLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2025-12-31","val":125354000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentDerivativeFinancialLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2025-12-31","val":181877000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"CurrentDividendPayables":{"label":null,"description":null,"units":{"USD":[{"end":"2025-12-31","val":5102000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"DecreaseThroughPerformanceObligationBeingSatisfiedContractLiabilities":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":117013000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"DiscountRateUsedInCurrentMeasurementOfFairValueLessCostsOfDisposal":{"label":null,"description":null,"units":{"pure":[{"end":"2025-12-31","val":0.085,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"DividendsRecognisedAsDistributionsToOwnersOfParent":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":0,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5102000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"DividendsRecognisedAsDistributionsToOwnersPerShare":{"label":null,"description":null,"units":{"USD/shares":[{"start":"2025-01-01","end":"2025-12-31","val":0.015,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"GainLossOnChangeInFairValueOfHedgingInstrumentUsedAsBasisForRecognisingHedgeIneffectiveness":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":-889000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"GainsLossesOnCashFlowHedgesBeforeTax":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":-889000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"IncomeTaxesPaidRefundClassifiedAsOperatingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":14523000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":37257000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"IncreaseDecreaseThroughChangeInDiscountRateOtherProvisions":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":46462000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"IssueOfConvertibleInstruments":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":1000000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"NoncurrentContractLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2025-12-31","val":175647000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}},"ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":492000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025"}]}},"WarrantLiability":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":0,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":162000000,"accn":"0001104659-26-032222","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-20","frame":"CY2025Q4I"}]}}}}}