{"cik":"0002086771","entityName":"ELEMENTAL ROYALTY CORPORATION","facts":{"ifrs-full":{"AccountingProfit":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1009000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":6280000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"Accruals":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":981000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":1683000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"AccumulatedOtherComprehensiveIncome":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":1416000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":1503000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"AdjustedWeightedAverageShares":{"label":null,"description":null,"units":{"shares":[{"start":"2024-01-01","end":"2024-12-31","val":20429742,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":31596448,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"AdjustmentsForDecreaseIncreaseInTradeAccountReceivable":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-2537000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5598000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"AdjustmentsForDeferredTaxExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1321000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":4508000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"AdjustmentsForDepreciationAndAmortisationExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":7218000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":16359000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"AdjustmentsForFinanceCosts":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":2028000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":478000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"AdjustmentsForSharebasedPayments":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1388000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2436000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"AdjustmentsForUnrealisedForeignExchangeLossesGains":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-523000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"AdministrativeExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":746000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1158000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ApplicableTaxRate":{"label":null,"description":null,"units":{"pure":[{"start":"2024-01-01","end":"2024-12-31","val":0.27,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.27,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"Assets":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":204167000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":907316000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"BasicEarningsLossPerShare":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2024-01-01","end":"2024-12-31","val":-0.02,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.06,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"BasicEarningsLossPerShareFromContinuingOperations":{"label":null,"description":null,"units":{"USD/shares":[{"start":"2024-01-01","end":"2024-12-31","val":-0.02,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.06,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"BasicEarningsLossPerShareFromDiscontinuedOperations":{"label":null,"description":null,"units":{"USD/shares":[{"start":"2024-01-01","end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"Borrowings":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":30000000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2023Q4I"},{"end":"2024-12-31","val":2687000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"Cash":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":4454000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":52684000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"CashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":11287000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2023Q4I"},{"end":"2024-12-31","val":4454000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":53143000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"CashEquivalents":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":459000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"CashFlowsFromUsedInFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-16109000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":74556000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"CashFlowsFromUsedInInvestingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":4514000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-56325000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"CashFlowsFromUsedInOperatingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":4816000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":30811000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"CashFlowsFromUsedInOperations":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":6087000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":34009000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ComprehensiveIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-228000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1859000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ConsiderationPaidReceived":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-3097000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"CurrentAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":21086000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":94412000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"CurrentDerivativeFinancialLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":7684000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"CurrentInvestments":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":16115000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"CurrentLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":3349000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":14348000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"CurrentTaxExpenseIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1336000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":4924000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"CurrentTaxLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":1901000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"CurrentTradeReceivables":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":16632000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":25154000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"DeferredTaxExpenseIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-15000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-416000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"DeferredTaxLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":1968000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":116422000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"DeferredTaxLiabilityAsset":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":1747000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":112553000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"DerivativeFinancialLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2025-12-31","val":7684000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"DescriptionOfExpectedVolatilityShareOptionsGranted":{"label":null,"description":null,"units":{"pure":[{"start":"2024-01-01","end":"2024-12-31","val":0.407,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.43,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"DescriptionOfOptionLifeShareOptionsGranted":{"label":null,"description":null,"units":{"Year":[{"start":"2024-01-01","end":"2024-12-31","val":5,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":3.1,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"DescriptionOfRiskFreeInterestRateShareOptionsGranted":{"label":null,"description":null,"units":{"pure":[{"start":"2024-01-01","end":"2024-12-31","val":0.0345,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.0254,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"DilutedEarningsLossPerShare":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2024-01-01","end":"2024-12-31","val":-0.02,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.06,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"DilutedEarningsLossPerShareFromContinuingOperations":{"label":null,"description":null,"units":{"USD/shares":[{"start":"2024-01-01","end":"2024-12-31","val":-0.02,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0.06,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"DilutedEarningsLossPerShareFromDiscontinuedOperations":{"label":null,"description":null,"units":{"USD/shares":[{"start":"2024-01-01","end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares":{"label":null,"description":null,"units":{"shares":[{"start":"2024-01-01","end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1621233,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"EffectOfExchangeRateChangesOnCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-54000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-353000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"Equity":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":155199000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2023Q4I"},{"end":"2024-12-31","val":196384000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":780415000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"EquityAndLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":204167000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":907316000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"ExpectedDividendAsPercentageShareOptionsGranted":{"label":null,"description":null,"units":{"pure":[{"start":"2024-01-01","end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ExpenseFromSharebasedPaymentTransactionsWithEmployees":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1388000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2436000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"FinanceCosts":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":2028000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":478000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"GainsLossesOnChangeInFairValueOfDerivatives":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":198000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":731000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"GainsLossesOnDisposalsOfInvestments":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-201000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-235000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"GainsLossesOnDisposalsOfNoncurrentAssets":{"label":null,"description":null,"units":{"USD":[{"start":"2025-04-01","end":"2025-04-30","val":-300000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q1I"}]}},"GainsLossesOnDisposalsOfPropertyPlantAndEquipment":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":373000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-2253000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-54000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-23000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-5000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":769000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"GainsLossesRecognisedWhenControlInSubsidiaryIsLost":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":373000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-2253000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"GeneralAndAdministrativeExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":7396000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":16467000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"GrossProfit":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":9105000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":27309000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ImpairmentLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":436000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2017000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":436000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2017000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"IncomeTaxExpenseContinuingOperations":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1321000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":4508000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"IncomeTaxesPaidRefundClassifiedAsOperatingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1271000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":3198000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"IncreaseDecreaseInCashAndCashEquivalents":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-6833000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":48689000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"IncreaseDecreaseThroughAcquisitionOfSubsidiary":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":477289000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"IncreaseDecreaseThroughExerciseOfOptions":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":2779000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"IncreaseDecreaseThroughSharebasedPaymentTransactions":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1388000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2436000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"InterestExpenseOnBorrowings":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":2000000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":500000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"InterestPaidClassifiedAsFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1979000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":408000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"InvestmentsInAssociates":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":42978000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2023Q4I"},{"end":"2024-12-31","val":41087000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":1000000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"InvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod":{"label":null,"description":null,"units":{"USD":[{"end":"2023-12-31","val":3449000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2023Q4I"},{"end":"2024-12-31","val":2243000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":16115000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"IssuedCapital":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":217449000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":787682000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"KeyManagementPersonnelCompensation":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":2632000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5302000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"KeyManagementPersonnelCompensationSharebasedPayment":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":911000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1700000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"KeyManagementPersonnelCompensationShorttermEmployeeBenefits":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1721000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":3602000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"LeaseLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":489000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"Liabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":7783000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":126901000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"LongtermBorrowings":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":2687000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"NoncurrentAssets":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":183081000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":812904000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"NoncurrentLiabilities":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":4434000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":112553000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"NoncurrentTradeReceivables":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":4031000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":2043000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"NumberOfOutstandingShareOptions":{"label":null,"description":null,"units":{"Share":[{"end":"2023-12-31","val":1142329,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2023Q4I"},{"end":"2024-12-31","val":1372264,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":2817625,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"NumberOfShareOptionsExercisableInSharebasedPaymentArrangement":{"label":null,"description":null,"units":{"Share":[{"end":"2025-12-31","val":2532548,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"NumberOfShareOptionsExercisedInSharebasedPaymentArrangement":{"label":null,"description":null,"units":{"Share":[{"start":"2025-01-01","end":"2025-12-31","val":242282,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement":{"label":null,"description":null,"units":{"Share":[{"start":"2024-01-01","end":"2024-12-31","val":128065,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":198230,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"NumberOfShareOptionsGrantedInSharebasedPaymentArrangement":{"label":null,"description":null,"units":{"Share":[{"start":"2024-01-01","end":"2024-12-31","val":358000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1885873,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"NumberOfSharesOutstanding":{"label":null,"description":null,"units":{"shares":[{"end":"2025-12-31","val":63829995,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"OtherAdjustmentsForNoncashItems":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-893000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":3245000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"OtherComprehensiveIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":136000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":87000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":136000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":-12000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"OtherGainsLosses":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":604000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"OtherIncomeExpenseFromSubsidiariesJointlyControlledEntitiesAndAssociates":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":2036000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2203000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":333000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"OtherReserves":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":6535000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":17481000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"OtherRevenue":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":330000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":284000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"PaymentsForExplorationAndEvaluationExpenses":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"}]}},"PaymentsForShareIssueCosts":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":91000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":227000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ProceedsFromExerciseOfOptions":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2674000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ProceedsFromIssuingShares":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":12763000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":100000000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ProceedsFromSalesOfInterestsInAssociates":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":3922000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":3126000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ProceedsFromSalesOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":3500000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5231000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ProfessionalFeesExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1452000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1684000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ProfitLoss":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-364000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1772000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ProfitLossBeforeTax":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":1009000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":6280000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ProfitLossFromContinuingOperations":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-312000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1772000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ProfitLossFromDiscontinuedOperations":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-52000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ProfitLossFromOperatingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":2294000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":5281000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"PropertyPlantAndEquipment":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":1141000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"PurchaseOfInterestsInAssociates":{"label":null,"description":null,"units":{"USD":[{"start":"2025-01-01","end":"2025-12-31","val":104405000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"PurchaseOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":2367000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":16221000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":0,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":4000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"RepaymentsOfBorrowingsClassifiedAsFinancingActivities":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":27000000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":28000000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"RepaymentsOfCurrentBorrowings":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":27000000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":28000000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"RetainedEarnings":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":-29016000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":-26251000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"Revenue":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":16323000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":43643000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"RevenueAndOperatingIncome":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":16323000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":43643000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"RevenueFromInterest":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":198000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":731000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"RevenueFromRoyalties":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":15993000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":43359000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ShareOfProfitLossOfContinuingOperationsOfAssociatesAndJointVenturesAccountedForUsingEquityMethod":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":2036000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":2203000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"ShorttermEmployeeBenefitsExpense":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":4057000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":7136000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"TaxEffectOfForeignTaxRates":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":-55000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":347000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"TaxExpenseIncomeAtApplicableTaxRate":{"label":null,"description":null,"units":{"USD":[{"start":"2024-01-01","end":"2024-12-31","val":272000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":1696000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"TradeAndOtherCurrentPayables":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":3349000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":6664000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"TradeAndOtherCurrentPayablesToTradeSuppliers":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":737000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":2209000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"TradeAndOtherPayablesToTradeSuppliers":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":3349000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":6664000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"TradeAndOtherReceivables":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":20663000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":27197000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised":{"label":null,"description":null,"units":{"USD":[{"end":"2024-12-31","val":32056000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":30745000,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"end":"2025-12-31","val":12.04,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2025-01-01","end":"2025-12-31","val":15.79,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2024-01-01","end":"2024-12-31","val":15.5,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":17.13,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"start":"2024-01-01","end":"2024-12-31","val":11.8,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":11.44,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}},"WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019":{"label":null,"description":null,"units":{"CAD/shares":[{"end":"2023-12-31","val":15.9,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2023Q4I"},{"end":"2024-12-31","val":14.55,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024Q4I"},{"end":"2025-12-31","val":12.18,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025Q4I"}]}},"WeightedAverageShares":{"label":null,"description":null,"units":{"shares":[{"start":"2024-01-01","end":"2024-12-31","val":20429742,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2024"},{"start":"2025-01-01","end":"2025-12-31","val":29975215,"accn":"0001628280-26-020856","fy":2025,"fp":"FY","form":"40-F","filed":"2026-03-24","frame":"CY2025"}]}}}}}