XML 77 R54.htm IDEA: XBRL DOCUMENT v3.25.3
Restatement of Financial Statements - Statement of Cash Flows (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities:        
Net loss     $ (24,460) $ (45,359)
Adjustments to reconcile net loss to net cash used in operating activities:        
Deferred income tax expense (benefit)     1,205 10,509
Depreciation and amortization     8,423 15,589
Stock-based compensation $ 403 $ 203 1,198 647
Interest on streaming liabilities 4,222 3,457 12,059 9,612
Other operating adjustments, net     2,927 4,446
Changes in operating assets and liabilities:        
Accounts receivable     (10,755) (1,078)
Inventories     (536) 1,185
Prepaid expenses and other current assets     879 (246)
Other non-current assets     (260) (154)
Accounts payable and other accrued liabilities     2,440 4,011
Cash settled liability awards     (33) (67)
Mining royalty and income taxes payable, net     4,453 (1,048)
Net cash used in operating activities     (2,460) (1,953)
Cash flows from investing activities:        
Capital expenditures     (12,186) (6,353)
Proceeds from the sale of investment in Maritime       1,178
Net cash used in investing activities     (11,332) (5,175)
Cash flows from financing activities:        
Proceeds from ATM Program sales, net of issuance costs     8,640 2,434
Other financing activities     (138) (33)
Net cash provided by financing activities     22,111 2,401
Effect of exchange rate changes on cash and cash equivalents     (150) (175)
Net increase (decrease) in cash and cash equivalents     8,169 (4,902)
Cash and cash equivalents at beginning of period     1,628 6,254
Cash and cash equivalents at end of period $ 9,797 1,352 9,797 1,352
Supplemental Cash Flow Information        
Income and mining taxes paid     71 1,088
Non-cash investing or financing activities:        
Value of common shares issued for RSU redemption     161 49
Balance of capital expenditures in accounts payable     1,226 386
Balance of equipment financing     $ 457 1,041
As Previously Report        
Cash flows from operating activities:        
Net loss       (42,250)
Adjustments to reconcile net loss to net cash used in operating activities:        
Deferred income tax expense (benefit)       10,775
Depreciation and amortization       15,589
Stock-based compensation   203   647
Interest on streaming liabilities       6,356
Other operating adjustments, net       4,446
Changes in operating assets and liabilities:        
Accounts receivable       (1,078)
Inventories       1,185
Prepaid expenses and other current assets       (1,291)
Other non-current assets       (154)
Accounts payable and other accrued liabilities       4,937
Cash settled liability awards       (67)
Mining royalty and income taxes payable, net       (1,048)
Net cash used in operating activities       (1,953)
Cash flows from investing activities:        
Capital expenditures       (6,353)
Proceeds from the sale of investment in Maritime       1,178
Net cash used in investing activities       (5,175)
Cash flows from financing activities:        
Proceeds from ATM Program sales, net of issuance costs       2,434
Other financing activities       (33)
Net cash provided by financing activities       2,401
Effect of exchange rate changes on cash and cash equivalents       (175)
Net increase (decrease) in cash and cash equivalents       (4,902)
Cash and cash equivalents at beginning of period       6,254
Cash and cash equivalents at end of period   $ 1,352   1,352
Supplemental Cash Flow Information        
Income and mining taxes paid       1,088
Non-cash investing or financing activities:        
Value of common shares issued for RSU redemption       49
Balance of capital expenditures in accounts payable       385
Balance of equipment financing       1,041
Restatement Impacts        
Cash flows from operating activities:        
Net loss       (3,109)
Adjustments to reconcile net loss to net cash used in operating activities:        
Deferred income tax expense (benefit)       (266)
Interest on streaming liabilities       3,256
Changes in operating assets and liabilities:        
Prepaid expenses and other current assets       1,045
Accounts payable and other accrued liabilities       (926)
Non-cash investing or financing activities:        
Balance of capital expenditures in accounts payable       $ 1