XML 90 R53.htm IDEA: XBRL DOCUMENT

CLOSURE AND RECLAMATION PROVISIONS (Tables)

12 Months Ended

Dec. 31, 2022

Closure and Reclamation Provisions [abstract]

Schedule of Reclamation and Closure Provisions


			Closure and Reclamation Provisions
			Caylloma Mine			San Jose Mine			Lindero Mine				Yaramoko Mine			Séguéla Project			Total
Balance at December 31, 2021			$	14,898		$	7,128		$	19,639		$	12,895		$	1,552		$	56,112
Changes in estimate				(1,235)			(493)			(8,666)			135			5,238			(5,021)
Reclamation expenditures				(503)			(120)			-			-			-			(623)
Accretion				796			682			541			345			-			2,364
Effect of changes in foreign exchange rates				-			473			-			-			-			473
Balance at December 31, 2022				13,956			7,670			11,514			13,375			6,790			53,305
Less: Current portion				(1,577)			(600)			-			-			-			(2,177)
Non-current portion			$	12,379		$	7,070		$	11,514		$	13,375		$	6,790		$	51,128

			Closure and Reclamation Provisions
			Caylloma Mine			San Jose Mine			Lindero Project				Yaramoko Mine			Séguéla Project			Total
Balance at December 31, 2020			$	14,761		$	5,905		$	19,684		$	-		$	-		$	40,350
Acquisition of Roxgold				-			-			-			11,122			-			11,122
Changes in estimate				(152)			1,142			(422)			1,609			1,552			3,729
Reclamation expenditures				(180)			(173)			-			-			-			(353)
Accretion				469			439			377			164			-			1,449
Effect of changes in foreign exchange rates				-			(185)			-			-			-			(185)
Balance at December 31, 2021				14,898			7,128			19,639			12,895			1,552			56,112
Less: Current portion				(1,230)			(652)			-			-			-			(1,882)
Non-current portion			$	13,668		$	6,476		$	19,639		$	12,895		$	1,552		$	54,230

Schedule of Estimates Used in Reclamation and Closure Provisions


			Closure and Reclamation Provisions
			Caylloma Mine			San Jose Mine			Lindero Mine				Yaramoko Mine			Séguéla Project			Total
Undiscounted uninflated estimated cash flows			$	15,823		$	8,413		$	14,138		$	14,113		$	7,525		$	60,012
Discount rate				5.88%			9.35%			4.14%			4.22%			3.88%
Inflation rate				2.30%			7.13%			1.96%			3.67%			2.20%