XML 40 R27.htm IDEA: XBRL DOCUMENT
v3.25.3

Acquisitions (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2025
Business Combination [Abstract] |
Schedule of Purchase Price and Acquired Assets and Liabilities | The following table summarizes the preliminary purchase price allocation for the Transaction as of September 30, 2025:
(Amounts in thousands, except shares and share price amounts) |
Common shares issued (239,331,799 at $6.61) | $ | 1,581,983 |
Fair value of replacement stock-based compensation awarded(1) | 8,539 |
Fair value of Coeur payable to SilverCrest repurchased | (72,311) |
Total purchase price | $ | 1,518,211 |
Assets: |
Cash and cash equivalents | $ | 103,724 |
Short-term receivables | 23,292 |
Inventory | 153,826 |
Prepaid expenses and other | 15,213 |
Property, plant and equipment and mining properties | 1,006,736 |
Other | 5,596 |
Total Assets | $ | 1,308,387 |
Liabilities: |
Accounts payable | 16,774 |
Accrued liabilities and other | 25,636 |
Debt | 846 |
Reclamation | 8,644 |
Deferred tax liabilities (2) | 350,218 |
Other long-term liabilities | 20,438 |
Total liabilities | $ | 422,556 |
Net identifiable assets acquired | $ | 885,831 |
Goodwill | 632,380 |
Net assets acquired | $ | 1,518,211 |
(1) As of September 30, 2025, 2.3 million common shares were issued related to the exercise of 3.2 million replacement options. (2) Deferred income tax liabilities represent the future tax expense associated with the differences between the preliminary fair value allocated to assets (excluding goodwill) and liabilities and a tax basis increase to the preliminary fair value of the assets acquired in Mexico and the historical carryover tax basis of assets and liabilities in all other jurisdictions. No deferred tax liability is recognized for the basis difference inherent in the preliminary fair value allocated to goodwill.
Schedule of Pro Forma Information | The following unaudited pro forma financial information presents consolidated results assuming the Transaction occurred on January 1, 2024.
| Three Months Ended |  | Nine Months Ended
| September 30, 2025 | September 30, 2024 |  | September 30, 2025 | September 30, 2024
Revenue | $ | 554,567 |  | $ | 393,847 |  |  | $ | 1,450,256 |  | $ | 965,320 |
Net income (loss) | $ | 299,742 |  | $ | (24,431) |  |  | $ | 486,138 |  | $ | (62,792) |

X
- Definition Tabular disclosure of pro forma revenue and earnings for business combination or aggregate of series of individually immaterial business combinations. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-49 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of asset acquired and liability assumed in business combination and recognized at acquisition date. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration