XML 14 R3.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Jun. 30, 2026
Dec. 31, 2025
Current assets:    
Cash and cash equivalents (Note 4) $ 78,883 $ 51,015
Marketable securities (Note 5) 12,825 21,114
Receivables, prepaids and other current assets (Note 6) 7,848 5,752
Inventories (Note 7) 27,176 26,836
Due from McEwen Copper Inc. (Note 14) $ 3,003 $ 3,169
Other Receivable, after Allowance for Credit Loss, Current, Related Party [Extensible Enumeration] Mcewen Copper Inc [Member] Mcewen Copper Inc [Member]
Total current assets $ 129,735 $ 107,886
Mineral property interests and plant and equipment, net (Note 8) 376,887 227,208
Equity method investments (Note 9) 411,759 428,641
Loan receivable from McEwen Copper Inc. (Note 14) $ 12,440 $ 6,052
Other Receivable, after Allowance for Credit Loss, Noncurrent, Related Party [Extensible Enumeration] Mcewen Copper Inc [Member] Mcewen Copper Inc [Member]
Deferred tax assets $ 22,612 $ 25,591
Inventories (Note 7) 34,036 20,560
Restricted cash (Note 4) 4,637 4,246
Other assets   34
TOTAL ASSETS 992,106 820,218
Current liabilities:    
Accounts payable and accrued liabilities 41,324 44,911
Long-term debt, current portion (Note 10) 6,000  
Reclamation and remediation liabilities (Note 11) 6,808 6,473
Contract liability (Note 16) 8,050 7,549
Flow-through share premium (Note 12) 231 974
Tax liabilities 448 2,976
Lease liabilities 831 926
Total current liabilities 63,692 63,809
Long-term debt, net of issuance costs (Note 10) 120,572 126,168
Reclamation and remediation liabilities (Note 11) 39,379 39,384
Deferred tax liabilities 58,738 40,328
Lease liabilities 995 1,088
Other liabilities 2,094 3,204
Total liabilities 285,470 273,981
Shareholders' equity:    
Common shares: 59,744 as at June 30, 2026 (in thousands) (Note 12) 1,906,616 1,821,530
Common stock issuable (Note 18) 32,307  
Accumulated deficit (1,232,308) (1,275,293)
Accumulated other comprehensive income 21  
Total shareholders' equity 706,636 546,237
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY $ 992,106 $ 820,218