XML 26 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Share capital [Member]
Reserves [Member]
Deficit [Member]
Total
Balance opening at Dec. 31, 2022 $ 161,696 $ 13,199 $ (56,334) $ 118,561
Balance opening (shares) at Dec. 31, 2022 49,467,877      
Shares issued in ATM, net of issue costs $ 4,142     $ 4,142
Shares issued in ATM, net of issue costs (in shares) 944,396     944,396
Acquisition of Nova Royalty Corp. $ 112,053 1,152   $ 113,205
Acquisition of Nova Royalty Corp. (shares) 34,943,542      
Acquisition of royalties and other interests $ 6,225     $ 6,225
Acquisition of royalties and other interests(shares) 1,406,182     1,406,182
Beedie subscription $ 11,113     $ 11,113
Beedie subscription (shares) 2,835,539      
Conversion of loan payable $ 3,330 (433)   2,897
Conversion of loan payable (shares) 545,702      
Extinguishment of loan payable $ 1,210 (131)   1,079
Exercise of stock options $ 1,340 (898)   442
Exercise of stock options (shares) 463,289      
Shares issued on vesting of restricted share units $ 2,214 (2,214)    
Shares issued on vesting of restricted share units (shares) 270,704      
Share-based payments - stock options   734   734
Share-based payments - restricted share units   1,521   1,521
Dividends paid     (1,195) (1,195)
Loss for the period     (5,837) (5,837)
Balance ending at Dec. 31, 2023 $ 303,323 12,930 (63,366) $ 252,887
Balance ending (shares) at Dec. 31, 2023 90,877,231     90,877,231
Conversion of loan payable $ 1,109     $ 1,109
Conversion of loan payable (shares) 429,800     429,800
Private placement $ 719     $ 719
Private placement (Shares) 250,000     250,000
Exercise of stock options $ 946 (790)   $ 156
Exercise of stock options (shares) 213,717      
Shares issued on vesting of restricted share units $ 1,751 (1,751)    
Shares issued on vesting of restricted share units (shares) 305,690      
Share-based payments - stock options   926   926
Share-based payments - restricted share units   1,706   1,706
Loss for the period     (5,476) (5,476)
Balance ending at Dec. 31, 2024 $ 307,848 $ 13,021 $ (68,842) $ 252,027
Balance ending (shares) at Dec. 31, 2024 92,076,438     92,076,438