| Taxes [Text Block] |
a) Tax (expense) recovery
| |
|
Year ended |
|
| |
|
December 31, 2025 |
|
|
December 31, 2024 |
|
| Income tax recovery |
|
- |
|
|
2,813 |
|
| Deferred income tax (expense) recovery |
|
(17,063 |
) |
|
17,867 |
|
| Total |
$ |
(17,063 |
) |
$ |
20,680 |
|
The major items causing the Company's income tax expense to differ from the Canadian combined federal and provincial statutory rate of 26.50% (2024 - 26.50%) were:
| |
|
Year Ended |
|
| |
|
December 31, 2025 |
|
|
December 31, 2024 |
|
| Net loss before tax |
$ |
(51,675 |
) |
$ |
(71,245 |
) |
| Expected income tax recovery based on statutory rate |
|
13,694 |
|
|
18,880 |
|
| Adjustments to expected income tax (expense) recovery: |
|
|
|
|
|
|
| Permanent differences and other |
|
(134 |
) |
|
(2,382 |
) |
| Tax effect of unrecognized temporary differences and tax losses |
|
(34,104 |
) |
|
(1,690 |
) |
| Tax incentives and tax loss benefit not previously recognized |
|
- |
|
|
2,914 |
|
| Effect of tax rates in foreign jurisdictions |
|
1,173 |
|
|
3,331 |
|
| Foreign exchange and other |
|
2,308 |
|
|
(373 |
) |
| Income tax (expense) recovery |
$ |
(17,063 |
) |
$ |
20,680 |
|
b) Changes in deferred tax assets and liabilities
| |
|
Year ended |
|
|
2024 |
|
| |
|
December 31, 2025 |
|
|
December 31, 2024 |
|
| Net deferred income tax asset, beginning of the year |
|
22,075 |
|
|
7,495 |
|
| Deferred income tax (expense) recovery |
|
(17,063 |
) |
|
17,867 |
|
| Effect of foreign exchange |
|
- |
|
|
(3,287 |
) |
| Net deferred income tax asset, end of the year |
|
5,012 |
|
|
22,075 |
|
| |
|
December 31, 2025 |
|
|
December 31, 2024 |
|
| Deferred income tax asset |
|
5,012 |
|
|
22,075 |
|
| Net deferred income tax asset |
|
5,012 |
|
|
22,075 |
|
For the year ended December 31, 2025, the Company has derecognized the deferred tax asset held by the Company's subsidiary, Largo Vanádio de Maracás S.A. The deferred tax asset related to deductible temporary differences, tax losses, and unused tax credits. The derecognition was made due to the subsidiary's history of operating losses.
c) Deferred income tax balances
| |
|
December 31, 2025 |
|
|
December 31, 2024 |
|
| Brazil |
|
|
|
|
|
|
| Recognized deferred tax assets: |
|
|
|
|
|
|
| Non-capital losses |
$ |
15,343 |
|
$ |
28,493 |
|
| Mine properties |
|
1,422 |
|
|
1,235 |
|
| Recognized deferred tax liabilities: |
|
|
|
|
|
|
| Transitional tax regime |
|
(12,099 |
) |
|
(6,985 |
) |
| Provisions |
|
(4,666 |
) |
|
(4,124 |
) |
| |
$ |
- |
|
$ |
18,619 |
|
| Canada |
|
|
|
|
|
|
| Recognized deferred tax assets: |
|
|
|
|
|
|
| Non-capital losses |
$ |
4,991 |
|
$ |
3,433 |
|
| U.S. |
|
|
|
|
|
|
| Recognized deferred tax assets: |
|
|
|
|
|
|
| Non-capital losses |
$ |
7 |
|
$ |
1,038 |
|
| Provisions and other |
|
21 |
|
|
23 |
|
| Recognized deferred tax liabilities: |
|
|
|
|
|
|
| Mine properties, plant and equipment |
|
(7 |
) |
|
(1,038 |
) |
| |
$ |
21 |
|
$ |
23 |
|
| |
|
|
|
|
|
|
| Net deferred income tax asset |
$ |
5,012 |
|
$ |
22,075 |
|
Deferred tax assets have not been recognized in respect of the following deductible temporary differences:
| |
|
December 31, 2025 |
|
|
December 31, 2024 |
|
| Canada |
|
|
|
|
|
|
| Non-capital loss carry-forwards |
$ |
24,358 |
|
$ |
32,408 |
|
| Mine properties, plant and equipment |
|
18,394 |
|
|
17,574 |
|
| Capital losses |
|
12,260 |
|
|
12,260 |
|
| Vanadium assets |
|
6,168 |
|
|
6,608 |
|
| ITCs |
|
284 |
|
|
270 |
| Share issue costs |
|
520 |
|
|
214 |
|
| Ireland |
|
|
|
|
|
|
| Non-capital loss carry-forwards |
$ |
34,294 |
|
$ |
24,715 |
|
| Mine properties, plant and equipment |
$ |
1 |
|
$ |
1 |
|
| U.S. |
|
|
|
|
|
|
| Non-capital loss carry-forwards |
$ |
76,743 |
|
$ |
59,845 |
|
| Inventory |
|
- |
|
|
7,116 |
|
| Provisions and other |
|
2,702 |
|
|
1,180 |
|
| Mine properties, plant and equipment |
|
- |
|
|
501 |
|
The Company has non-Canadian resident subsidiaries that have undistributed earnings of $2,370 at December 31, 2025. These undistributed earnings are not expected to be repatriated in the foreseeable future, and the Company has control over the timing of such repatriations. Accordingly, taxes that may apply on repatriation have not been provided for.
The non-capital losses in the United States, Brazil and Ireland carry forward indefinitely. The non-capital losses in Canada expire as follows:
| |
Expiry Date |
|
|
Amount |
|
|
Expiry Date |
|
|
Amount |
|
|
Expiry Date |
|
|
Amount |
|
| |
2034 |
|
$ |
10,648 |
|
|
2038 |
|
$ |
11,315 |
|
|
2042 |
|
$ |
332 |
|
| |
2035 |
|
|
132 |
|
|
2039 |
|
|
13,751 |
|
|
2043 |
|
|
1,261 |
|
| |
2036 |
|
|
2,754 |
|
|
2040 |
|
|
35 |
|
|
2044 |
|
|
1,272 |
|
| |
2037 |
|
|
3,848 |
|
|
2041 |
|
|
75 |
|
|
2045 |
|
|
701 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
46,124 |
|
|