XML 31 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Equity
$ in Thousands
USD ($)
shares
Equity attributable to owners of the Company
USD ($)
Share Capital - common shares
USD ($)
shares
Share purchase warrants
USD ($)
Contributed surplus
USD ($)
Accumulated OCI
USD ($)
Retained earnings (deficit)
USD ($)
Non-controlling Interest
USD ($)
Beginning balance (in shares) at Dec. 31, 2022 | shares     136,057,661          
Beginning balance at Dec. 31, 2022 $ 495,895 $ 495,895 $ 715,035 $ 10,183 $ 180,674 $ (183,140) $ (226,857) $ 0
Exercise of options (in shares) | shares 528,241   528,241          
Exercise of options $ 1,288 1,288 $ 1,679   (391)      
Exercise of warrants (in shares) | shares     983,688          
Exercise of warrants 2,617 2,617 $ 3,092 (475)        
Stock-based compensation 1,475 1,475     1,475      
Comprehensive earnings (loss) 123,380 123,380       111,961 11,419  
Ending balance (in shares) at Dec. 31, 2023 | shares     137,569,590          
Ending balance at Dec. 31, 2023 $ 624,655 624,655 $ 719,806 9,708 181,758 (71,179) (215,438) 0
Exercise of options (in shares) | shares 2,779,903   2,779,903          
Exercise of options $ 8,191 8,191 $ 9,670   (1,479)      
Exercise of warrants (in shares) | shares     11,524,237          
Exercise of warrants 37,331 37,331 $ 42,548 (5,217)        
Stock-based compensation 2,285 2,285     2,285      
Conversion of convertible debenture (in shares) | shares     3,410,526          
Conversion of convertible debenture 11,920 11,920 $ 11,920          
Acquisition of Soto Norte Project (in shares) | shares     15,750,000          
Acquisition of Soto Norte Project 464,705 180,920 $ 151,973   28,947     283,785
Non-reciprocal contributions to Soto Norte Project 0 (2,042)     (2,042)     2,042
Comprehensive earnings (loss) $ (65,980) (64,689)       (89,271) 24,582 (1,291)
Ending balance (in shares) at Dec. 31, 2024 | shares 171,034,256   171,034,256          
Ending balance at Dec. 31, 2024 $ 1,083,107 $ 798,571 $ 935,917 $ 4,491 $ 209,469 $ (160,450) $ (190,856) $ 284,536