XML 24 R3.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Profit or loss [Abstract]    
Revenue from royalty interests $ 5,882 $ 4,595
Depletion on royalty interests (2,509) (2,389)
Gross profit 3,373 2,206
General and administrative expenses (5,217) (4,930)
Share-based payments (2,632) (2,255)
Royalty interest impairment 0 (2,355)
Loss from operations (4,476) (7,334)
Share of net income of Silverback 113 75
Mark-to-market gain on derivative royalty asset 0 684
Mark-to-market gain on derivative loan liabilities 493 673
Interest expense (1,977) (1,170)
Finance charges (339) (206)
Loss on modification of loan payable 0 (1,658)
Gain on sales of mineral claims 0 5,093
Foreign exchange gain (loss) 612 (610)
Other income (expenses) 150 (23)
Loss before income taxes (5,424) (4,476)
Current income tax expense (52) (1,227)
Deferred income tax expense 0 (134)
Net loss and comprehensive loss $ (5,476) $ (5,837)
Earnings (loss) per share - basic $ (0.06) $ (0.11)
Earnings (loss) per share - diluted $ (0.06) $ (0.11)
Weighted average number of shares outstanding - basic 91,503,747 55,223,734
Weighted average number of shares outstanding - diluted 91,503,747 55,223,734