Annual report [Section 13 and 15(d), not S-K Item 405]

Income Taxes (Tables)

v3.25.4
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2025
Income Taxes  
Schedule of provision for income taxes

Year Ended December 31,

Income (Loss) before Income Tax Provision

2025

2024

Canada

(10,618)

1,568

United States

(64,280)

(54,757)

(74,898)

(53,189)

Schedule of Deferred Tax Assets

As of December 31,

Deferred Tax Assets

2025

2024

Deferred tax assets

Cumulative Eligible Capital Deduction

20

20

Share Issues Cost

1,096

1,537

Fixed Asset

9,837

7,571

Lease Liability

1

2

Net Operating Loss

70,336

60,235

ITC Credits

247

235

Compensation Accruals

174

145

Asset Retirement Obligation

12,389

10,332

Equity Compensation

925

822

Total deferred tax assets

95,025

80,899

Deferred tax liabilities

Unrealized Gain/Loss

(1)

(1)

ROU Asset

(1)

(2)

Total Deferred tax liabilities

(2)

(3)

Valuation allowance

(95,023)

(80,896)

Net deferred taxes

Summary of Income Tax Loss Carryforwards

Income Tax Loss Carryforwards

Amount

Expiration Years

Net operating losses, Canada (CAD$)

82,969

2026 - 2044

Net operating losses, federal (Pre January 1, 2018)

79,699

2029 - 2035

Net operating losses, federal (Post December 31, 2017)

145,257

No expirations

Net operating losses, state

223,457

Varies by state

Tax Credits, Foreign (CAD$)

339

2026 - 2029

Schedule of Income Tax Rate Reconciliation

Year Ended December 31,

Income Tax Rate Reconciliation

2025

2024

Canadian Statutory Rate

(11,235)

15.0%

(7,979)

15.0%

Change in valuation allowance

1,007

(1.3)%

1,232

(2.3)%

Nondeductible items

Mark-to-Market Warrants

560

(0.8)%

(819)

1.5%

Other

87

(0.1)%

59

(0.1)%

Other

Share Issuance Costs

(60)

0.1%

(707)

1.3%

Foreign tax effects

United States

Rate differential

(3,857)

5.1%

(3,285)

6.2%

Stock compensation

(133)

0.2%

(109)

0.2%

Nondeductible items and other

23

0.0%

22

0.0%

Change in valuation allowance

13,608

(18.2)%

11,586

(21.8)%

0.0%

0.0%