XML 82 R43.htm IDEA: XBRL DOCUMENT

Exploration Contracts (Tables)

12 Months Ended

Dec. 31, 2024

Exploration Contracts.

Schedule of reconciliation of the Company's capitalized exploration


					Marawa
		NORI			Option			TOML
		Contract			Agreement			Contract			Total
December 31, 2023		$	250		$	199		$	42,701		$	43,150
Termination of Marawa Agreement			—			(199)			—			(199)
December 31, 2024		$	250		$	—		$	42,701		$	42,951

Schedule of exploration and evaluation expenses

NORI

Marawa

TOML

Exploration

Option

Exploration

For the year ended December 31, 2024

Contract

Agreement

Contract

Total

Environmental Studies

$

2,891

$

270

$

73

$

3,234

Exploration Labor

8,706

85

633

9,424

Share-Based Compensation (Note 17)

9,638

14

799

10,451

Mining, Technological and Process Development

21,173

—

1,219

22,392

Prefeasibility Studies

1,120

—

—

1,120

Sponsorship, Training and Stakeholder Engagement

2,353

115

601

3,069

Permit Application Activities

297

—

—

297

Other

640

—

16

656

$

46,818

$

484

$

3,341

$

50,643


		NORI			Marawa			TOML
		Exploration			Option			Exploration
For the year ended December 31, 2023		Contract			Agreement			Contract			Total
Environmental Studies		$	16,421		$	—		$	—		$	16,421
Exploration Labor			7,268			227			711			8,206
Share-Based Compensation (Note 17)			4,444			146			443			5,033
Mining, Technological and Process Development			13,694			—			1,262			14,956
Prefeasibility Studies			1,345			—			—			1,345
Sponsorship, Training and Stakeholder Engagement			2,248			202			996			3,446
Other			433			—			9			442
		$	45,853		$	575		$	3,421		$	49,849