{"cik":"0002019103","entityName":"SOLARIS RESOURCES INC.","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":"2025-03-20","val":0,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2025Q1I"},{"end":"2025-12-31","val":0,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26"},{"end":"2025-12-31","val":0,"accn":"0001213900-26-035037","fy":2025,"fp":"FY","form":"40-F/A","filed":"2026-03-27","frame":"CY2025Q4I"}]}}},"ifrs-full":{"AccrualsClassifiedAsCurrent":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":7161000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":4698000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"AdditionsToNoncurrentAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":22432000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":24616000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":24616000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":32067000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdditionsToRightofuseAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":549000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":549000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":317000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustedWeightedAverageShares":{"label":null,"description":null,"units":{"shares":[{"start":"2023-01-01","end":"2023-12-31","val":142119975,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":157319752,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":157319752,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":165125705,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForAmortisationExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1012000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1117000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForDecreaseIncreaseInPrepaidExpenses":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-37000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-299000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-299000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":86000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForDepreciationAndAmortisationExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":928000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1012000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":1012000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1099000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForFinanceCosts":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":146000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":5070000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":5070000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5737000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForFinanceIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":653000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":2013000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":2013000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1126000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-105000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"}]}},"AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossExplorationAndEvaluationAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":251000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"}]}},"AdjustmentsForIncomeTaxExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":568000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForIncreaseDecreaseInDeferredIncomeIncludingContractLiabilities":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":90000000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForIncreaseDecreaseInTradeAccountPayable":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-3395000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":7565000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":7565000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-8992000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":39000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":103000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":103000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":48000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForProvisions":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":304000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":2216000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":2216000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":543000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForSharebasedPayments":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":5134000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":3998000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":3998000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":3903000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdjustmentsForUnrealisedForeignExchangeLossesGains":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":3000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1042000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":1042000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-1366000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"AdministrativeExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":736000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1139000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":1139000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1127000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"Advances":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":30000000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":15000000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":15000000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":15000000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"AmountsPayableRelatedPartyTransactions":{"label":null,"description":null,"units":{"USD":[{"end":"2025-12-31","val":0,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"Assets":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":61820000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":57196000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":57196000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":58028000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"AverageEffectiveTaxRate":{"label":null,"description":null,"units":{"pure":[{"start":"2024-01-01","end":"2024-12-31","val":0.128,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":0.128,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"end":"2025-05-21","val":0.1618,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q2I"}]}},"BasicEarningsLossPerShare":{"label":null,"description":null,"units":{"USD/shares":[{"start":"2023-01-01","end":"2023-12-31","val":0.29,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":0.49,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":0.49,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.26,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"Borrowings":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":100000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":653000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"Cash":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":5000000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024Q4I"}]}},"CashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":14770000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":38865000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2023-12-31","val":38865000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2023Q4I"},{"end":"2024-12-31","val":31738000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":31738000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":25210000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"CashFlowsFromUsedInDecreaseIncreaseInRestrictedCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-258000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2025-01-01","end":"2025-12-31","val":-250000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"CashFlowsFromUsedInFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":62268000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":54471000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":52478000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-51853000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"CashFlowsFromUsedInInvestingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-347000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-2656000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-663000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-3293000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"CashFlowsFromUsedInOperations":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-38314000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-58394000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-58394000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":48265000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ComprehensiveIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-40551000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-76539000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-76539000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-44424000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ComprehensiveIncomeAttributableToNoncontrollingInterests":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-75000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-64000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-64000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-62000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ComprehensiveIncomeAttributableToOwnersOfParent":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-40476000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-76475000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-76475000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-44362000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"CurrentAccruedExpensesAndOtherCurrentLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":240000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":288000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"CurrentAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":39388000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":32580000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":32580000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":25961000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"CurrentLeaseLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":88000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":216000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":216000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":57000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"CurrentLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":5362000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":13055000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":13055000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":8400000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"CurrentPrepaidExpenses":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":230000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":534000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":534000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":519000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"CurrentPrepaymentsAndOtherCurrentAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":523000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":842000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":842000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":751000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"CurrentTaxLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2025-12-31","val":568000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"DebtSecurities":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":60000000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"}]}},"DeferredTaxLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2025-12-31","val":93674000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"DerivativeFinancialLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":365000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2022Q4I"}]}},"DescriptionOfExpectedVolatilityShareOptionsGranted":{"label":null,"description":null,"units":{"pure":[{"start":"2023-01-01","end":"2023-12-31","val":0.61,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":0.56,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":0.56,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.6,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"DescriptionOfOptionLifeShareOptionsGranted":{"label":null,"description":null,"units":{"pure":[{"start":"2023-01-01","end":"2023-12-31","val":5,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":5,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":5,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"DescriptionOfRiskFreeInterestRateShareOptionsGranted":{"label":null,"description":null,"units":{"pure":[{"start":"2023-01-01","end":"2023-12-31","val":0.0359,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":0.0302,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":0.0302,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.0307,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"DilutedEarningsLossPerShare":{"label":null,"description":null,"units":{"USD/shares":[{"start":"2023-01-01","end":"2023-12-31","val":0.29,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":0.49,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":0.49,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.26,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"EffectOfExchangeRateChangesOnCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":488000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-548000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-548000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":353000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"Equity":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":28230000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":25426000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2023-12-31","val":25426000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2023Q4I"},{"end":"2024-12-31","val":-9287000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":-9287000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":-48981000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"EquityAndLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":61820000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":57196000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":57196000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":58028000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"EquityAttributableToOwnersOfParent":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":17515000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":-17201000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":-17201000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":-56833000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"ExercisePriceOfOutstandingShareOptions2019":{"label":null,"description":null,"units":{"CAD/shares":[{"end":"2024-12-31","val":3.98,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":6.18,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"ExercisePriceShareOptionsGranted2019":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2023-01-01","end":"2023-12-31","val":5.94,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":3.65,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":3.65,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":10.58,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"FinanceCosts":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-11","val":10000000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2023-12-11","val":10000000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2023Q4I"},{"start":"2023-01-01","end":"2023-12-31","val":146000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":5070000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":5070000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5737000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"FinanceIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-1993000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-1126000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"FinanceIncomeCost":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1993000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"}]}},"GainsLossesOnChangeInFairValueOfDerivatives":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-105000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"}]}},"GainsLossesOnChangeInValueOfForeignCurrencyBasisSpreadsNetOfTax":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":532000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":542000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":542000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-2135000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-1000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2025-01-01","end":"2025-12-31","val":1112000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"GeneralAndAdministrativeExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":10218000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":11469000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":11469000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":12943000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"GrossLeaseLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":235000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":91000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2023-12-31","val":91000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2023Q4I"},{"end":"2024-12-31","val":433000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":433000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":477000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"IncomeTaxExpenseContinuingOperations":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":568000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"IncreaseDecreaseInCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":24095000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-7127000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-7127000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-6528000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"IncreaseDecreaseThroughChangesInFairValuesLiabilitiesArisingFromFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":105000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"}]}},"IncreaseDecreaseThroughExerciseOfOptions":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":148000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":26000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":26000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":463000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"IncreaseDecreaseThroughExerciseOfWarrantsEquity":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":22657000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"}]}},"IncreaseDecreaseThroughOtherContributionsByOwners":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":74000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":67000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":67000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"}]}},"IncreaseDecreaseThroughSharebasedPaymentTransactions":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":5134000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":3998000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":3998000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":4023000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"InterestExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":2562000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"InterestExpenseOnBankLoansAndOverdrafts":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":4795000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2367000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"InterestExpenseOnBorrowings":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":87000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":4746000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":4746000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2367000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"InterestExpenseOnLeaseLiabilities":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":18000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":36000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":36000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":55000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"InterestExpenseOnOtherFinancialLiabilities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":4746000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":3020000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"Inventories":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":95000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":143000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":143000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":156000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"IssuedCapital":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":206357000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":244718000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":244718000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":252408000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"IssueOfEquity":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":27435000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":27435000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"}]}},"KeyManagementPersonnelCompensation":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":5700000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":5310000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":5310000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":4131000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"KeyManagementPersonnelCompensationOtherLongtermBenefits":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":602000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":552000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":552000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"}]}},"KeyManagementPersonnelCompensationSharebasedPayment":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":4029000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":3054000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":3054000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1989000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"KeyManagementPersonnelCompensationShorttermEmployeeBenefits":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":1069000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1704000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":1704000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2142000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"LeaseLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":433000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":477000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"Liabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":36394000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":66483000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":66483000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":107009000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"LoansReceived":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":45000000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-09-13","val":15000000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-09-13","val":15000000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q3I"},{"end":"2025-05-14","val":15000000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q1I"}]}},"LongtermBorrowings":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":29363000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2023-12-31","val":29363000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2023Q4I"},{"end":"2024-12-31","val":49206000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":49206000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"}]}},"LongtermRestructuringProvision":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":1529000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":3765000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":3765000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":4227000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"NetForeignExchangeGain":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1774000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024"}]}},"NoncontrollingInterests":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":7911000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":7914000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":7914000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":7852000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"NoncurrentLeaseLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":3000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":217000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":217000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":420000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"NoncurrentRestrictedCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":571000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":571000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":571000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":821000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"NumberOfOtherEquityInstrumentsExercisedOrVestedInSharebasedPaymentArrangement":{"label":null,"description":null,"units":{"pure":[{"start":"2023-01-01","end":"2023-12-31","val":25000000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"}]}},"NumberOfOutstandingShareOptions":{"label":null,"description":null,"units":{"pure":[{"end":"2022-12-31","val":8131226,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2022Q4I"},{"end":"2023-12-31","val":10556688,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2023-12-31","val":10556688,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2023Q4I"},{"end":"2024-12-31","val":14165000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":14165000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":11307500,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"NumberOfShareOptionsExercisableInSharebasedPaymentArrangement":{"label":null,"description":null,"units":{"pure":[{"end":"2024-12-31","val":7116250,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":3998333,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"NumberOfShareOptionsExercisedInSharebasedPaymentArrangement":{"label":null,"description":null,"units":{"pure":[{"start":"2023-01-01","end":"2023-12-31","val":340666,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1262868,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":1586688,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5227500,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement":{"label":null,"description":null,"units":{"pure":[{"start":"2023-01-01","end":"2023-12-31","val":183872,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1008820,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":685000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":730000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"NumberOfShareOptionsGrantedInSharebasedPaymentArrangement":{"label":null,"description":null,"units":{"pure":[{"start":"2023-01-01","end":"2023-12-31","val":2950000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":5880000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":5880000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":3100000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"NumberOfSharesIssued":{"label":null,"description":null,"units":{"shares":[{"end":"2023-12-31","val":150589,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"}]}},"OtherAdjustmentsToReconcileProfitLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":14000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":6000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":6000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-9000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-1042000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1366000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-40551000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-76539000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-76539000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-44424000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"OtherCurrentPayables":{"label":null,"description":null,"units":{"USD":[{"end":"2025-12-31","val":154000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"OtherFinanceCost":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":105,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"}]}},"OtherFinanceIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":175000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":155000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"OtherNoncurrentNonfinancialLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":137000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":240000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":240000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":288000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"OtherReceivables":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":55000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":38000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":38000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":36000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"OtherReserves":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":16724000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":20664000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":20664000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":15569000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-919000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":600000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":757000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-814000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"PaymentsForDevelopmentProjectExpenditure":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":89000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":2406000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024"}]}},"PaymentsForShareIssueCosts":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":617000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1895000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":1895000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":7257000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":162000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":240000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":240000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":250000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ProceedsFromBorrowingsClassifiedAsFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":637000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1888000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024"}]}},"ProceedsFromContributionsOfNoncontrollingInterests":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":74000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":67000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":67000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"}]}},"ProceedsFromDisposalOfExplorationAndEvaluationAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":120000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ProceedsFromExerciseOfOptions":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":26000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":463000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ProceedsFromIssuingOtherEquityInstruments":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":10000000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":10355000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024"}]}},"ProceedsFromIssuingShares":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-11","val":10000000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2023-12-11","val":10000000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2023Q4I"},{"start":"2023-01-01","end":"2023-12-31","val":22336000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":26000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024"}]}},"ProfessionalFeesExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":1425000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":2274000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":2274000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1653000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ProfitLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-41083000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-77081000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-77081000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-42289000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ProfitLossAttributableToNoncontrollingInterests":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-75000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-64000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-64000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-62000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ProfitLossAttributableToOwnersOfParent":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-41008000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-77017000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-77017000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-42227000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ProfitLossBeforeTax":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-77081000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-41721000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ProfitLossFromOperatingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-41171000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-72976000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":-72976000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-38476000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"PropertyPlantAndEquipment":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":1932000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":3866000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":3866000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":4964000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"ProportionOfOwnershipInterestInJointVenture":{"label":null,"description":null,"units":{"pure":[{"start":"2024-01-01","end":"2024-12-31","val":1,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":1,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"}]}},"ProportionOfOwnershipInterestInSubsidiary":{"label":null,"description":null,"units":{"pure":[{"start":"2024-01-01","end":"2024-12-31","val":0.4,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.4,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ProportionOfOwnershipInterestsHeldByNoncontrollingInterests":{"label":null,"description":null,"units":{"pure":[{"start":"2024-01-01","end":"2024-12-31","val":0.6,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.6,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"Provisions":{"label":null,"description":null,"units":{"USD":[{"end":"2022-12-31","val":1271000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2022-12-31","val":1529000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2022Q4I"},{"end":"2023-12-31","val":1529000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2023-12-31","val":3765000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2023Q4I"},{"end":"2024-12-31","val":3765000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":3765000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":4227000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"PurchaseOfExplorationAndEvaluationAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":250000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1888000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":2406000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2281000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"RepaymentsOfNoncurrentBorrowings":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":67257000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"RestrictedCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":571000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":571000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":571000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":821000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"RestructuringProvision":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":1786000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":4274000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":4274000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":4322000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"RetainedEarnings":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":-205566000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":-282583000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":-282583000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":-324810000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"RevenueFromInterest":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":965000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"}]}},"RevenueFromSaleOfCopper":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1500000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024"}]}},"SellingGeneralAndAdministrativeExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":10218000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":11469000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":11469000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":12943000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"ShareIssueRelatedCost":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":376000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":43000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":43000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"}]}},"TangibleExplorationAndEvaluationAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":19929000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":20179000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":20179000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":26282000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"TaxEffectFromChangeInTaxRate":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":9768000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":17034000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":17034000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":10959000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":1679000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1730000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":1730000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":664000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"TaxEffectOfForeignTaxRates":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":564000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1140000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":1140000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-17000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"TaxExpenseIncomeAtApplicableTaxRate":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":-11092000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":-20812000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024"}]}},"TradeAndOtherCurrentPayables":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":5274000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":12839000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":12839000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":7775000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"TradeAndOtherPayablesToTradeSuppliers":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":5552000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":2188000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"TradeAndOtherPayablesUndiscountedCashFlows":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":12839000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024Q4I"},{"end":"2025-12-31","val":7775000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"TradeAndOtherReceivablesDueFromRelatedParties":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":25000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":26000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":26000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"}]}},"UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":187089000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":254600000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"end":"2024-12-31","val":254600000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":296821000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}]}},"WagesAndSalaries":{"label":null,"description":null,"units":{"USD":[{"start":"2023-01-01","end":"2023-12-31","val":2251000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":3007000,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":3007000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2658000,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"end":"2024-12-31","val":2.83,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024Q4I"},{"end":"2025-12-31","val":2.07,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025Q4I"}],"USD/shares":[{"end":"2023-12-31","val":6,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023Q4I"},{"end":"2024-12-31","val":2.83,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2024Q4I"}]}},"WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2023-01-01","end":"2023-12-31","val":0.59,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":0.71,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":0.71,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2.07,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2023-01-01","end":"2023-12-31","val":4.81,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":8.95,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":8.95,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":4.99,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2023-01-01","end":"2023-12-31","val":5.94,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":4.56,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":4.56,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":10.58,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"WeightedAverageSharePriceShareOptionsGranted2019":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2023-01-01","end":"2023-12-31","val":3.06,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":1.78,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":1.78,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5.67,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}},"WeightedAverageShares":{"label":null,"description":null,"units":{"shares":[{"start":"2023-01-01","end":"2023-12-31","val":142119975,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20","frame":"CY2023"},{"start":"2024-01-01","end":"2024-12-31","val":157319752,"accn":"0001213900-25-025609","fy":2024,"fp":"FY","form":"40-F","filed":"2025-03-20"},{"start":"2024-01-01","end":"2024-12-31","val":157319752,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":165125705,"accn":"0001213900-26-034862","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-26","frame":"CY2025"}]}}}}}