XML 63 R5.htm IDEA: XBRL DOCUMENT v3.24.0.1
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY - USD ($)
shares in Thousands, $ in Thousands
Common Shares and Additional Paid-in Capital
McEwen Copper Inc.
Common Shares and Additional Paid-in Capital
Accumulated Deficit
Non-controlling Interests
McEwen Copper Inc.
Non-controlling Interests
McEwen Copper Inc.
Total
Balance at Dec. 31, 2020   $ 1,548,876 $ (1,183,548)       $ 365,328
Balance (in shares) at Dec. 31, 2020   41,659          
Increase (Decrease) in Shareholders' Equity              
Stock-based compensation   $ 837         837
Sale of flow-through shares (Note 13)   $ 10,785         10,785
Sale of flow-through shares (Note 13) (in shares)   1,260          
Sale of shares for cash   $ 29,875         29,875
Sale of shares for cash (in shares)   3,000          
Issuance of equity by subsidiary (Note 20)   $ 25,051     $ 14,949   40,000
Net income (loss) and comprehensive income (loss)     (56,712)   (172)   (56,884)
Balance at Dec. 31, 2021   $ 1,615,424 (1,240,260)   14,777   389,941
Balance (in shares) at Dec. 31, 2021   45,919          
Increase (Decrease) in Shareholders' Equity              
Stock-based compensation   $ 340         340
Sale of flow-through shares (Note 13)   $ 10,320         10,320
Sale of flow-through shares (Note 13) (in shares)   1,450          
Shares issued for debt refinancing   $ 500         500
Shares issued for debt refinancing (in shares)   59          
Issuance of equity by subsidiary (Note 20)   $ 17,643     23,707   41,350
Share repurchase (Note 13)   (87)         (87)
Exercise of warrants   4         4
Net income (loss) and comprehensive income (loss)     (81,075)   (5,019)   (86,094)
Balance at Dec. 31, 2022   $ 1,644,144 (1,321,335)   33,465   356,274
Balance (in shares) at Dec. 31, 2022   47,428          
Increase (Decrease) in Shareholders' Equity              
Stock-based compensation   $ 605         605
Stock-based compensation (in shares)   66          
Restricted shares issued   $ 366         366
Restricted shares issued (in shares)   43          
Sale of flow-through shares (Note 13)   $ 13,428         13,428
Sale of flow-through shares (Note 13) (in shares)   1,903          
Issuance of equity by subsidiary (Note 20) $ 109,913 $ 109,900   $ 75,477   $ 185,390  
Net income (loss) and comprehensive income (loss)     55,299   $ (22,122)   33,177
McEwen Copper Inc. deconsolidation (Note 20)       $ (86,820)   $ (86,820) (86,800)
Balance at Dec. 31, 2023   $ 1,768,456 $ (1,266,036)       $ 502,420
Balance (in shares) at Dec. 31, 2023   49,440