XML 71 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Base Resources Limited [Member]
Common Stock
Common Stock
Base Resources Limited [Member]
Accumulated Earnings (Deficit)
Accumulated Other Comprehensive Income (Loss)
Total Shareholders' Equity
Total Shareholders' Equity
Base Resources Limited [Member]
Non-Controlling Interests
Beginning Balance (in shares) at Dec. 31, 2021     156,262,199            
Beginning Balance at Dec. 31, 2021 $ 295,526   $ 685,903   $ (396,271) $ 1,943 $ 291,575   $ 3,951
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net Income (Loss) (59,944)       (59,849)   (59,849)   (95)
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (3,889)         (3,889) (3,889)    
Shares Issued For Cash By At The Market Offering Shares     769,779            
Shares Issued For Cash By At The Market Offering 8,068   $ 8,068       8,068    
Stock Issuance Costs (182)   (182)       (182)    
Shares Issued, Value, Share-based Payment Arrangement, after Forfeiture 4,641   $ 4,641       4,641    
Shares Issued for Consulting Services     28,254            
Adjustments to Additional Paid-in-Capital, Shares Issued For Consulting Services $ 205   $ 205       205    
Shares issued for the vesting of restricted stock units (in shares) 335,546   362,350            
Share-Based Payment Arrangement, Decrease for Tax Withholding Obligation $ 11   $ 11       11    
Contributions attributable to non-controlling interest 126               126
Shares issued for public offering (in shares)     256,314            
Stock Issued During Period, Value, Stock Options Exercised $ 753   $ 753       753    
Stock Issued During Period, Shares, Stock Appreciation Rights 3,635                
Stock Issued During Period, Value, Cash Payment for Tax Withholding $ 884   $ 884       884    
Ending Balance (in shares) at Dec. 31, 2022     157,682,531            
Ending Balance at Dec. 31, 2022 $ 244,409   $ 698,493   (456,120) (1,946) 240,427   3,982
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Sale of stock, number of shares issued in transaction (in shares) 0                
Stock Issued During Period, Shares, Purchase of Assets (in shares) 0                
Net Income (Loss) $ 99,756       99,862   99,862   (106)
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 0                
Shares Issued For Cash By At The Market Offering Shares     4,047,832            
Shares Issued For Cash By At The Market Offering 32,545   $ 32,545       32,545    
Stock Issuance Costs (732)   (732)       (732)    
Shares Issued, Value, Share-based Payment Arrangement, after Forfeiture     $ 4,625       4,625    
Shares Issued for Consulting Services     140,672            
Adjustments to Additional Paid-in-Capital, Shares Issued For Consulting Services $ 252   $ 252       252    
Shares issued for the vesting of restricted stock units (in shares) 290,390   312,662            
Share-Based Payment Arrangement, Decrease for Tax Withholding Obligation $ 1,533   $ 1,533       1,533    
Contributions attributable to non-controlling interest 83               83
Shares issued for public offering (in shares)     207,866            
Stock Issued During Period, Value, Stock Options Exercised $ 718   $ 718       718    
Stock Issued During Period, Shares, Stock Appreciation Rights 267,592                
Stock Issued During Period, Value, Cash Payment for Tax Withholding $ 918   $ 918       918    
Ending Balance (in shares) at Dec. 31, 2023     162,659,155            
Ending Balance at Dec. 31, 2023 $ 379,205   $ 733,450   (356,258) (1,946) 375,246   3,959
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Sale of stock, number of shares issued in transaction (in shares) 0                
Stock Issued During Period, Shares, Purchase of Assets (in shares) 0                
Net Income (Loss) $ (47,841)       (47,765)   (47,765)   (76)
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (4,126)         (4,126) (4,126)    
Shares Issued For Cash By At The Market Offering Shares     2,612,733            
Shares Issued For Cash By At The Market Offering 17,045   $ 17,045       17,045    
Stock Issuance Costs $ (426)   (426)       (426)    
Shares Issued, Value, Share-based Payment Arrangement, after Forfeiture     $ 5,414       5,414    
Shares issued for the vesting of restricted stock units (in shares) 235,884   253,922            
Share-Based Payment Arrangement, Decrease for Tax Withholding Obligation $ 552   $ 552       552    
Shares issued for public offering (in shares)     122,236            
Stock Issued During Period, Value, Stock Options Exercised $ 357   $ 357       357    
Stock Issued During Period, Shares, Stock Appreciation Rights 89,794                
Stock Issued During Period, Value, Cash Payment for Tax Withholding $ 837   $ 837       837    
Ending Balance (in shares) at Dec. 31, 2024     198,666,994            
Ending Balance at Dec. 31, 2024 531,677   $ 937,889   $ (404,023) $ (6,072) 527,794   $ 3,883
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Share issued for property acquisitions $ 1,500 $ 178,438 $ 1,500 $ 178,438     1,500 $ 178,438  
Sale of stock, number of shares issued in transaction (in shares) 7,936,638     31,920,983          
Stock Issued During Period, Shares, Purchase of Assets (in shares) 121,107   321,197            
Stock Issued During Period, Value, New Issues For Joint Venture Interest $ 3,500           $ 3,500    
Stock Issued During Period, Shares, New Issues For Joint Venture Interest     686,974