| Listing of Company and Subsidiaries’ Functional Currencies | |
| SolGold Plc – US$ (2024 and 2023) | |
| Subsidiaries Using US$ (2024 and 2023) | |
| SolGold Finance AG | Gestion Minera S.A. |
| Exploraciones Novomining S.A. | Bellamaria Mining S.A. |
| Carnegie Ridge Resources S.A. | Canabrava Mining S.A. |
| Green Rock Resources GRR S.A. | Exploaurum S.A. |
| Valle Rico Resources VRR S.A. | Cornerstone Ecuador S.A. |
| Cruz del Sol CSSA S.A. | Cornerstone Exploraciones Ecuador S.A. |
| SolGold Ecuador S.A. | Vetasgrandes Mining S.A. |
| Novoproyectos-Sustentables S.A. | |
| Subsidiaries Using AU$ (2024 and 2023) | |
| Australian Resource Management Pty Ltd | Honiara Holdings Pty Ltd |
| Acapulco Mining Pty Ltd | Guadalcanal Exploration Pty Ltd |
| Central Minerals Pty Ltd | |
| Subsidiaries Using CAD (2024 and 2023) | |
| SolGold Canada Inc. (formerly | |
| Cornerstone Capital Resources Inc.) | |
| SolGold Canadian Callco Corp. | |
| Cornerstone Exploration Inc. | SolGold Canadian Exchangeco Corp. |
| Subsidiaries Using SBD (2024 and 2023) | |
| Solomon Operations Ltd | |
| Subsidiaries Using CLP (2024 and 2023) | |
| Minera Cornerstone Chile Limitada |
| Exchange rate at | ||||
| 30 June 2024 | ||||
| Exchange rate at | ||||
| 30 June 2023 | ||||
| Average exchange rate | ||||
| for the year ended | ||||
| 30 June 2024 | ||||
| Average exchange rate | ||||
| for the year ended | ||||
| 30 June 2023 | ||||
| US$ | ||||
| n/a | n/a | n/a | n/a | |
| AU$ | ||||
| 0.6676 | 0.6660 | 0.6557 | 0.6732 | |
| CAD | 0.7307 0.7 | 549 | 0.7382 | 0.7467 |
| SBD | 0.118 | 5 0.1186 | 0.1185 | 0.1213 |
| CLP | 0.0011 | 0.0012 | 0.0011 | 0.0012 |
| Standard | Description of Standard | Effective period | |
| commencing on | |||
| or after | |||
| Impact of | |||
| adoption | |||
| Amendments | |||
| to IAS 12 | |||
| International Tax Reform – Pillar Two Model Rules | |||
| Issued in May 2023, the amendments introduce an immediate temporary | |||
| mandatory exception from accounting for deferred tax related to GloBE top-up tax. | |||
| However, companies will be required to provide new disclosures about their | |||
| potential exposure to the top-up tax at the reporting date in periods in which a tax | |||
| law is enacted but the top-up tax does not yet apply. The disclosure requirements | |||
| apply from December 31, 2023. No disclosures are required in interim periods | |||
| ending on or before December 31, 2023. | |||
| 1 January 2023 | No significant | ||
| impact | |||
| Amendments | |||
| to IAS 12 | |||
| Deferred Tax Related to Costs and Liabilities Arising from a Single Transaction | |||
| The amendment clarifies that the exemption does not apply to transactions for | |||
| which entities recognise both an asset and a liability and that give rise to equal | |||
| taxable and deductible temporary differences. This may be the case for | |||
| transactions such as leases and decommissioning, restoration and similar | |||
| obligations. | |||
| 1 January 2023 | No significant | ||
| impact | |||
| Amendments | |||
| to IAS 1 and | |||
| IFRS Practice | |||
| Statement 2 | |||
| Disclosure of Accounting Policies | |||
| The IASB amended | |||
| IAS 1 Presentation of Financial Statements to require entities to | |||
| disclose their material rather than their significant accounting policies. The | |||
| amendments define what is ‘material accounting policy information’ (being | |||
| information that, when considered together with other information included in an | |||
| entity’s financial statements, can reasonably be expected to influence decisions | |||
| that the primary users of general purpose financial statements make on the basis | |||
| of those financial statements) and explain how to identify when accounting policy | |||
| information is material. They further clarify that immaterial accounting policy | |||
| information does not need to be disclosed. If it is disclosed, it should not obscure | |||
| material accounting information. | |||
| To support this amendment, the IASB also amended IFRS Practice Statement 2 - | |||
| Making Materiality Judgements to provide guidance on how to apply the concept | |||
| of materiality to accounting policy disclosures. | |||
| 1 January 2023 | No significant | ||
| impact |
| Standard | Description of Standard | Effective for annual reporting periods commencing on or |
| after | ||
| Amendments to | ||
| IAS 21 | ||
| Lack of Exchangeability Between Currencies | 1 January 2025 | |
| IFRS 18 | Presentation and Disclosure in Financial Statements | 1 January 2027 |
| IFRS 19 | Subsidiaries without Public Accountability: Disclosures | 1 January 2027 |
| 30 June 2024 | Finance | |||||||
| Income | ||||||||
| Depreciation | Capitalised | |||||||
| exploration | ||||||||
| costs written- | ||||||||
| off | ||||||||
| Loss for the | ||||||||
| year | ||||||||
| Assets | Liabilities | Share | ||||||
| Based | ||||||||
| Payments | ||||||||
| Non-current | ||||||||
| asset | ||||||||
| additions / | ||||||||
| (disposals) | ||||||||
| US$ | US$ | US$ | US$ | US$ | US$ | US$ | US$ | |
| Cascabel project | ||||||||
| 50,248 | - | - | 775,809 | 319,269,300 | 3,459,516 | - | 20,037,462 | |
| Other Ecuadorian projects | 55,414 | 101,341 | - | 2,342,228 | 136,170,085 | 1,443,512 | - | 7,825,837 |
| Other projects | - | (1,039) | 8,277,279 | 8,285,076 | 149,057 | 1,926 | - | (9,554,428) |
| Corporate | 201,683 | 305,702 | - | 48,896,840 | 8,257,132 | 204,328,298 | 2,155,483 | (470,040) |
| Total | 307,345 | 406,004 | 8,277,279 | |||||
| 60,299,953 | 463,845,574 | 209,233,252 | 2,155,483 | 17,838,831 |
| 30 June 2023 | Finance | |||||||
| Income | ||||||||
| Depreciation | Impairment | |||||||
| of E&E | ||||||||
| Loss for the year | Assets | Liabilities | Share | |||||
| Based | ||||||||
| Payment | ||||||||
| s | ||||||||
| Non-current | ||||||||
| asset | ||||||||
| additions / | ||||||||
| (disposals) | ||||||||
| US$ | US$ | US$ | US$ | US$ | US$ | US$ | US$ | |
| Cascabel project | 42,052 | (58,740) | - | 2,260,431 | 303,474,003 | 5,425,778 | - | 30,590,591 |
| Other Ecuadorian projects | 46,560 | 53,127 | 478,817 | 8,404,502 | 131,510,493 | 1,800,742 | - | 17,829,097 |
| Other projects | - | 2,172 | 580,500 | 601,858 | 9,734,663 | 17,271 | - | (738,538) |
| Corporate | 5,444 | 301,516 | - | 39,172,954 | 33,620,091 | 158,169,670 | 998,682 | (5,608,357) |
| Total | 94,056 | 298,075 | 1,059,317 | 50,439,745 | 478,339,250 | 165,413,461 | 998,682 | 42,072,793 |
| Non-current assets | ||
| 2024 | ||
| US$ | ||
| 2023 | ||
| US$ | ||
| Switzerland | ||
| 53,762 | 73,624 | |
| Australia | ||
| 596,201 | 10,647,500 | |
| Chile | ||
| 123,006 | 76,315 | |
| Ecuador | ||
| 453,903,687 | 426,040,386 | |
| 454,676,656 | 436,837,825 |
| Group Administrative Expenses | ||
| 2024 | ||
| US$ | ||
| 2023 | ||
| US$ | ||
| Administrative and consulting expenses | ||
| 4,387,083 | 7,785,779 | |
| Auditors’ remuneration | ||
| 900,011 | 1,474,849 | |
| Insurance | ||
| 291,458 | 488,976 | |
| Acquisition-related costs | ||
| 1 | ||
| (1,379,150) | 16,054,495 | |
| Employment expenses | ||
| 3,777,237 | 10,300,752 | |
| Expected credit loss (Note 14) | ||
| 925,993 | 1,433,420 | |
| Depreciation | ||
| 406,004 | 298,075 | |
| Legal fees | ||
| 985,879 | 2,127,698 | |
| Foreign exchange losses | ||
| 69,279 | 235,952 | |
| Share based payments | ||
| 2,155,483 | 998,682 | |
| Administrative expenses, as reported | ||
| 12,519,277 | 41,198,678 |
| Remuneration to PricewaterhouseCoopers LLP | ||
| Group | ||
| 2024 | ||
| US$ | ||
| Group | ||
| 2023 | ||
| US$ | ||
| Details of auditors’ remuneration: | ||
| Incurred for audit of SolGold plc annual report | ||
| 573,674 | 589,121 | |
| Incurred for audit of other services to the Group: | ||
| Audit of Group subsidiaries | ||
| 201,260 | 885,729 | |
| Auditors’ remuneration reported in operating loss | ||
| 774,934 | 1,474,850 | |
| Audit-related assurance services | 125,077 | 111,021 |
| Other assurance services | ||
| - | 1,457,033 | |
| Total auditors’ remuneration | ||
| 900,011 | 3,042,904 |
| Group | ||||
| Staff number | ||||
| 2024 | ||||
| Group | ||||
| Staff number | ||||
| 2023 | ||||
| Company | ||||
| Staff number | ||||
| 2024 | ||||
| Company | ||||
| Staff number | ||||
| 2023 | ||||
| Finance and administration | ||||
| 29 | 36 | 6 | 11 | |
| Technical – permanent | ||||
| 259 | 425 | - | 1 | |
| Technical – temporary | ||||
| 8 | 127 | - | - | |
| 296 | 588 | 6 | 12 |
| Group | ||||
| 2024 | ||||
| US$ | ||||
| Group | ||||
| 2023 | ||||
| US$ | ||||
| Company | ||||
| 2024 | ||||
| US$ | ||||
| Company | ||||
| 2023 | ||||
| US$ | ||||
| Wages and salaries | ||||
| 9,797,184 | 21,198,305 | 2,289,724 | 6,198,717 | |
| Contributions to superannuation | ||||
| 29,590 | 96,564 | 29,590 | 96,201 | |
| Share based payments | ||||
| 2,155,483 | 998,682 | 2,155,483 | 998,682 | |
| Pensions | ||||
| 37,003 | 311,598 | 19,721 | 58,429 | |
| Social security costs | ||||
| 21,955 | 277,318 | 12,875 | 273,473 | |
| Total staff costs | ||||
| 12,041,215 | 22,882,467 | 4,507,393 | 7,625,502 |
| 2024 | |||||
| Basic Annual | |||||
| Salary/Director | |||||
| Fee | |||||
| US$ | |||||
| Bonus | |||||
| US$ | |||||
| Other Benefits | |||||
| 1 | |||||
| US$ | |||||
| Pensions | |||||
| US$ | |||||
| Total | |||||
| Remuneration | |||||
| US$ | |||||
| Directors | |||||
| Scott Caldwell | |||||
| 250,000 | 93,750 | 978,047 | 3,002 | 1,324,799 | |
| Nicholas Mather | 65,532 | - | - | - | 65,532 |
| James Clare | |||||
| 2 | |||||
| 32,606 | - | - | - | 32,606 | |
| Liam Twigger | |||||
| 2 | |||||
| 50,622 | - | - | 5,570 | 56,192 | |
| María Amparo Albán Ricaurte | 81,111 | - | - | - | 81,111 |
| Slobodan (Dan) Vujcic | 65,672 | - | - | 6,919 | 72,591 |
| Adrian (Steve) van Barneveld | |||||
| 3 | |||||
| 37,909 | - | - | 3,844 | 41,753 | |
| Jian (John) Liu | |||||
| 4 | |||||
| 23,192 | - | - | 1,327 | 24,519 | |
| Charles Joseland | |||||
| 4 | |||||
| 22,468 | - | - | - | 22,468 | |
| Other key management personnel | |||||
| 5 | |||||
| 928,321 | 279,831 | 1,237,435 | 39,930 | 2,485,517 | |
| Total for Key Management Personnel | 1,557,433 | 373,581 | 2,215,482 | 60,592 | 4,207,088 |
| 2023 | |||||
| Basic Annual | |||||
| Salary/Director | |||||
| Fee | |||||
| US$ | |||||
| Bonus | |||||
| US$ | |||||
| Other Benefits | |||||
| 1 | |||||
| US$ | |||||
| Pensions | |||||
| US$ | |||||
| Total | |||||
| Remuneration | |||||
| US$ | |||||
| Directors | |||||
| Scott Caldwell | |||||
| 2 | |||||
| 125,000 | 106,250 | 263,012 | 2,755 | 497,017 | |
| Darryl Cuzzubbo | 588,609 | - | 399,417 | 8,323 | 996,349 |
| Keith Marshall | |||||
| 3 | |||||
| 9,636 | - | - | - | 9,636 | |
| Nicholas Mather | |||||
| 67,049 | - | - | - | 67,049 | |
| James Clare | 67,057 | - | - | - | 67,057 |
| Liam Twigger | 114,697 | - | - | 12,029 | 126,726 |
| Elodie Grant Goodey | |||||
| 4 | |||||
| 40,132 | - | - | 58,429 | 98,561 | |
| Kevin O’Kane | |||||
| 4 | |||||
| 34,909 | - | - | - | 34,909 | |
| María Amparo Albán Ricaurte | 70,508 | - | - | - | 70,508 |
| Slobodan (Dan) Vujcic | |||||
| 5 | |||||
| 46,664 | - | - | 4,261 | 50,925 | |
| Other key management personnel | |||||
| 6 | |||||
| 2,526,059 | 69,291 | 336,253 | 54,899 | 2,986,502 | |
| Total paid to key management personnel | 3,690,320 | 175,541 | 998,682 | 140,696 | 5,005,239 |
| Group | ||
| 2024 | ||
| US$ | ||
| Group | ||
| 2023 | ||
| US$ | ||
| Interest income earned from bank deposits | ||
| 307,345 | 94,056 | |
| Finance income | 307,345 | 94,056 |
| Group | ||
| 2024 | ||
| US$ | ||
| Group | ||
| 2023 | ||
| US$ | ||
| General interest | ||
| 550 | 17 | |
| Accretion on short-term loan facility (Note 21) | 497,531 | - |
| Interest on lease liability | 27,381 | 46,610 |
| Interest on NSR (Note 21) | 17,781,791 | 13,148,231 |
| Finance costs | 18,307,253 | 13,194,858 |
| Group | ||
| 2024 | ||
| US$ | ||
| Group | ||
| 2023 | ||
| US$ | ||
| Tax reconciliation | ||
| Profit / (loss) before tax | ||
| (62,313,492) | (49,309,255) | |
| Tax at 30% (2023: 30%) | ||
| (18,694,048) | (14,792,777) | |
| Add / (less) tax effect of: | ||
| Permanent differences | ||
| 3,724,353 | 8,610,987 | |
| Derecognised current year tax losses | ||
| 4,609,150 | 1,071,135 | |
| (Recognise) / derecognise prior year losses | ||
| - | 795,731 | |
| Current year true-up related to prior year tax items | ||
| (481,527) | - | |
| Prior year tax expense attributable to Ecuador | ||
| - | (61,460) | |
| Current year tax expense attributable to Ecuador | ||
| - | (189,380) | |
| Other | ||
| - | (6,056) | |
| Impact of tax rate differences | ||
| 6,542,911 | 2,425,379 | |
| Temporary differences not recognised | ||
| 2,285,622 | 3,276,930 | |
| Income tax (benefit) / expense on loss | ||
| (2,013,539) | 1,130,491 | |
| Components of tax expense on other comprehensive income comprise of: | ||
| Tax on valuation loss on investments held at fair value through OCI (see note 15) | ||
| - | 804,652 | |
| Income tax expense on other comprehensive income | ||
| - | 804,652 | |
| Amounts recognised directly in equity | ||
| Attributable to prior periods | ||
| - - | ||
| Net deferred tax credited directly to equity | ||
| - | 576,679 | |
| Income tax expense recognised directly in equity | ||
| - | 576,679 |
| 2024 | ||
| Cents per share | ||
| 2023 | ||
| Cents per share | ||
| Basic loss per share | ||
| (2.0) | (2.0) | |
| Diluted loss per share | ||
| (2.0) | (2.0) |
| 2024 | ||
| US$ | ||
| 2023 | ||
| US$ | ||
| (a) Loss | ||
| Loss used to calculate basic and diluted loss per share | (60,299,953) | (50,439,745) |
| Number of shares | Number of shares | |
| (b) Weighted average number of shares | ||
| Used in calculating basic LPS | 3,001,106,975 | 2,576,779,125 |
| Weighted average number of dilutive options | - | - |
| Weighted average number of ordinary shares and potential ordinary shares used | ||
| in calculating dilutive LPS | ||
| 3,001,106,975 | 2,576,779,125 |
| Entity | Country of | ||||
| incorporation | |||||
| and operation | |||||
| Registered Address | Principal activity | SolGold plc’s | |||
| effective interest | |||||
| 2024 | 2023 | ||||
| Australian Resource Management | |||||
| (ARM) Pty Ltd | Australia | ||||
| Level 5/191 St Georges Terrace | |||||
| Perth WA 6000 | |||||
| Australia | |||||
| Exploration | 100% | 100% | |||
| Acapulco Mining Pty Ltd | Australia | Exploration | 100% | 100% | |
| Central Minerals Pty Ltd | Australia | Exploration | 100% | 100% | |
| Honiara Holdings Pty Ltd | Australia | Exploration | 100% | 100% | |
| Guadalcanal Exploration Pty Ltd | Australia | Exploration | 100% | 100% | |
| Solomon Operations Ltd | |||||
| 1 | |||||
| Solomon | |||||
| Islands | |||||
| C/- Morris & Sojnocki Chartered | |||||
| Accountants, 1st Floor, City Centre | |||||
| Building, Mendana Avenue, Honiara, | |||||
| Solomon Islands | |||||
| Exploration | 100% | 100% | |||
| Exploraciones Novomining S.A. | |||||
| Ecuador | |||||
| Avenida La Coruna No. E25-58 y calle | |||||
| SAN IGNACIO Edificio: ALTANA | |||||
| PLAZA Número de oficina: 406 piso: 4 | |||||
| Quito, Ecuador | |||||
| Exploration | 100% | 100% | |||
| Carnegie Ridge Resources S.A. | |||||
| Ecuador | Exploration | 100% | 100% | ||
| Green Rock Resources GRR S.A. | |||||
| Ecuador | Exploration | 100% | 100% | ||
| Valle Rico Resources VRR S.A. | |||||
| Ecuador | Exploration | 100% | 100% | ||
| Cruz del Sol CSSA S.A. | |||||
| Ecuador | Exploration | 100% | 100% | ||
| SolGold-Ecuador S.A. | |||||
| Ecuador | |||||
| Services | |||||
| Management and | |||||
| land holding | |||||
| 100% | 100% | ||||
| Novoproyectos-Sustentables S.A. | |||||
| 2 | |||||
| Ecuador | |||||
| Project | |||||
| development | |||||
| 100% | 100% | ||||
| SolGold Canadian Callco Corp | . | ||||
| Canada | |||||
| 4500, 855 – 2nd Street S.W, | |||||
| Calgary, Alberta T2P 4K7 | |||||
| Investment | 100% | 100% | |||
| SolGold Canadian Exchangeco | |||||
| Corp. | |||||
| Canada | Investment | 100% | 100% | ||
| SolGold Finance AG | Switzerland | ||||
| Industriestrasse 47, 6300 Zug, | |||||
| Switzerland | |||||
| Investment | 100% | 100% | |||
| SolGold Canada Inc. (formerly | |||||
| Cornerstone Capital Resources | |||||
| Inc.) | |||||
| Canada | |||||
| c/o Bennett Jones LLP | |||||
| 4500, 855 - 2nd Street SW | |||||
| Calgary, Alberta T2P 4K7 | |||||
| Investment | 100% | 100% | |||
| Cornerstone Exploration Inc. | |||||
| Canada | |||||
| 1730 St. Laurent Blvd., Suite 800 | |||||
| Ottawa, Ontario K1G 5L1 | |||||
| Investment | 100% | 100% | |||
| Gestion Minera S.A. | |||||
| Ecuador | |||||
| Av. 12 de Octubre N24-562 y Luis | |||||
| Cordero Edificio World Trade Center | |||||
| Quito, Ecuador | |||||
| Services | |||||
| Management | |||||
| 100% | 100% | ||||
| Bellamaria Mining S.A. | |||||
| Ecuador | |||||
| Exploration | 100% | 100% | |||
| Canabrava Mining S.A. | |||||
| Ecuador | |||||
| Exploration | 100% | 100% | |||
| Exploaurum S.A. | |||||
| 3 | |||||
| Ecuador | |||||
| Exploration | 84% | ||||
| 2 | |||||
| 84% | |||||
| Cornerstone Ecuador S.A. | |||||
| Ecuador | |||||
| Exploration | 100% | 100% | |||
| Cornerstone Exploraciones | |||||
| Ecuador S.A. | |||||
| Ecuador | |||||
| Investment | 100% | 100% | |||
| Vetasgrandes Mining S.A | . | ||||
| Ecuador | |||||
| Exploration | 100% | 100% | |||
| Minera Cornerstone Chile | |||||
| Limitada | |||||
| Chile | |||||
| Av. Isadora Goyenechea 3000 | |||||
| Piso 21, Las Condes | |||||
| Santiago, Chile | |||||
| Exploration | 100% | 100% |
| Intercompany loans | Subsidiary investments | Total investment | |
| US$ | US$ | US$ | |
| Cost | |||
| Balance at 1 July 2022 | 161,721,822 | 26,419,165 | 188,140,987 |
| Reclassification | |||
| (23,675,342) | 23,675,342 | - | |
| Acquisitions and advances in the year | 15,463,322 | 92,587,013 | 108,050,335 |
| Balance at 30 June 2023 | 153,509,802 | 142,681,520 | 296,191,322 |
| Advances in the year | 7,981,096 | 1,026,358 | 9,007,454 |
| Balance at 30 June 2024 | 161,490,898 | 143,707,878 | 305,198,776 |
| Expected credit and impairment losses | |||
| Balance at 1 July 2022 | (35,178,110) | - | (35,178,110) |
| Balance at 30 June 2023 | (31,602,416) | (3,575,694) | (35,178,110) |
| Impairments during the year | (7,550,422) | (4,360,944) | (11,911,366) |
| Balance at 30 June 2024 | (39,152,838) | (7,936,638) | (47,089,476) |
| Carrying amounts | |||
| Balance at 30 June 2022 | 126,543,712 | 26,419,165 | 152,962,877 |
| Balance at 30 June 2023 | 121,907,386 | 139,105,826 | 261,013,212 |
| Balance at 30 June 2024 | |||
| 1 | |||
| 122,338,060 | 135,771,240 | 258,109,300 |
| Intercompany Loans with Subsidiaries | US$ |
| Cost | |
| Balance at 1 July 2022 | 185,599,916 |
| Advances in the year | |
| 21,447,515 | |
| Borrowings in the year | (49,975,286) |
| Repayments of loans in the year | 19,936,627 |
| Interest accrued in the year | 6,762,964 |
| Interest incurred in the year | (2,246,662) |
| Balance at 30 June 2023 | 181,525,074 |
| Advances in the year | 1,355,564 |
| Borrowings in the year | - |
| Repayments of debts in the year | (187,698) |
| Repayments of loans in the year | 17,699,132 |
| Interest accrued in the year | 7,542,072 |
| Interest incurred in the year | (2,333,300) |
| Balance at 30 June 2024 | 205,600,844 |
| Amortisation and impairment losses | |
| Balance at 1 July 2022 | - |
| Balance at 30 June 2023 | - |
| Balance at 30 June 2024 | - |
| Carrying amounts | |
| Balance at 30 June 2022 | 185,599,916 |
| Balance at 30 June 2023 | 181,525,074 |
| Balance at 30 June 2024 | 205,600,844 |
| Group | Company | |||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| Movements in financial assets | ||||
| Opening balance at 1 July | ||||
| 5,328 | 5,351,844 | 1,425 | 5,346,323 | |
| Fair value adjustment through OCI | ||||
| (5,328) | (361,785) | (1,425) | (360,167) | |
| Deemed disposal of investment on business acquisition | ||||
| - | (4,984,731) | - | (4,984,731) | |
| Balance at 30 June | ||||
| - | 5,328 | - | 1,425 |
| US$ | US$ | US$ | US$ | |
| Level 1 | Level 2 | Level 3 | Total | |
| 2024 | ||||
| Financial assets held at fair value through OCI | ||||
| - | - | - | - | |
| 2023 | ||||
| Financial assets held at fair value through OCI | 5,328 | - | - | 5,328 |
| Group | |||||
| Land | |||||
| Group | |||||
| Plant and Equipment | |||||
| Group | |||||
| Other | |||||
| depreciable | |||||
| assets | |||||
| 1 | |||||
| Group | |||||
| Total | |||||
| Company | |||||
| Total | |||||
| 2 | |||||
| US$ | US$ | US$ | US$ | US$ | |
| COST | |||||
| Cost balance – 1 July 2022 | 20,350,021 | 3,756,175 | 2,308,217 | 26,414,413 | 1,678,737 |
| Effect of foreign exchange on | |||||
| opening balance | |||||
| - | (20,069) | (1,464) | (21,533) | (25,947) | |
| Additions | 1,904,767 | 247,947 | 52,838 | 2,205,552 | 15,470 |
| Disposals | - | (234,557) | (215,114) | (449,671) | (299,286) |
| Assets acquired through | |||||
| business combinations | |||||
| - | 65,059 | 409,052 | 474,111 | - | |
| Cost balance - 30 June 2023 | 22,254,788 | 3,814,555 | 2,553,529 | 28,622,872 | 1,368,974 |
| Effect of foreign exchange on | |||||
| opening balance | |||||
| - | 5,292 | 44 | 5,336 | 4,023 | |
| Additions | 120,000 | 117,120 | 4,339 | 241,459 | 1,725 |
| Disposals | - | (15,216) | (431,302) | (446,518) | (25,580) |
| Cost balance - 30 June 2024 | 22,374,788 | 3,921,751 | 2,126,610 | 28,423,149 | 1,349,142 |
| DEPRECIATION AND IMPAIRMENT | |||||
| LOSSES | |||||
| Depreciation and impairment losses | |||||
| balance – 1 July 2022 | |||||
| - | (2,251,748 | (2,078,175) | (4,329,923) | (1,079,818) | |
| Effect of foreign exchange on | |||||
| opening balance | |||||
| - | 13,038 | 1,201 | 14,239 | 13,252 | |
| Depreciation charge for the | |||||
| year | |||||
| - | (208,934) | (89,141) | (298,075) | (283,948) | |
| Depreciation capitalised to | |||||
| exploration | |||||
| - | (436,645) | (85,407) | (522,052) | (358) | |
| Disposals | - | 227,703 | 202,105 | 429,808 | 280,923 |
| Assets acquired through | |||||
| business combinations | |||||
| - | (33,905) | (213,584) | (247,489) | - | |
| Depreciation and impairment losses | |||||
| balance - 30 June 2023 | |||||
| - | (2,690,491) | (2,263,001) | (4,953,492) | (1,069,949) | |
| Effect of foreign exchange on | |||||
| opening balance | |||||
| - | (24,179) | (76,123) | (100,302) | (6,947) | |
| Depreciation charge for the | |||||
| year | |||||
| - | (379,405) | (26,599) | (406,004) | (286,941) | |
| Depreciation capitalised to | |||||
| exploration | |||||
| - | (232,079) | (74,361) | (306,440) | - | |
| Disposals | |||||
| - | 44,132 | 313,474 | 357,606 | 14,695 | |
| Depreciation and impairment losses | |||||
| balance - 30 June 2024 | |||||
| - | (3,282,022) | (2,126,610) | (5,408,632) | (1,349,142) | |
| CARRYING AMOUNTS | |||||
| At 30 June 2022 | 20,350,021 | 1,504,427 | 230,042 | 22,084,490 | 598,919 |
| At 30 June 2023 | 22,254,788 | 1,124,064 | 290,528 | 23,669,380 | 299,025 |
| At 30 June 2024 | 22,374,788 | 639,729 | - | 23,014,517 | - |
| US$ | |
| COST | |
| Cost balance at 1 July 2022 | |
| 406,810,799 | |
| Effect of foreign exchange on opening balances | (286,667) |
| Additions – expenditure | 43,420,485 |
| Cost balance at 30 June 2023 | 449,944,617 |
| Effect of foreign exchange on opening balances | 169,183 |
| Additions – expenditure | 22,222,050 |
| Cost balance at 30 June 2024 | 472,335,850 |
| ACCUMULATED EXPLORATION COSTS WRITTEN-OFF | |
| Accumulated impairment losses balance at 1 July 2022 | (41,231,315) |
| Exploration costs written-off | (1,059,317) |
| Reversal of exploration costs previously written-off | 3,780,099 |
| Accumulated exploration costs written-off balance at 30 June 2023 | (38,510,533) |
| Exploration costs written-off | (8,277,279) |
| Reversal of exploration costs previously written-off | - |
| Accumulated exploration costs written-off balance at 30 June 2024 | (46,787,812) |
| Carrying amounts | |
| At 30 June 2022 | 365,579,484 |
| At 30 June 2023 | 411,434,084 |
| At 30 June 2024 | 425,548,038 |
| Company Funded Loan Plan receivable | ||||
| Group | ||||
| 2024 | ||||
| US$ | ||||
| Group | ||||
| 2023 | ||||
| US$ | ||||
| Company | ||||
| 2024 | ||||
| US$ | ||||
| Company | ||||
| 2023 | ||||
| US$ | ||||
| Balance at beginning of year | 2,099,527 | 3,553,291 | 2,099,527 | 3,553,291 |
| Proceeds received from repayment of the loans during | ||||
| the year | ||||
| - | (4,522) | - | (4,522) | |
| Effect of foreign exchange | (21,041) | (15,822) | (21,041) | (15,822) |
| Expected credit loss | (925,993) | (1,433,420) | (925,993) | (1,433,420) |
| Balance at end of year | 1,152,493 | 2,099,527 | 1,152,493 | 2,099,527 |
| Group | ||||||
| 2024 | ||||||
| Opening balance | ||||||
| Net (charged) | ||||||
| /credited to | ||||||
| income | ||||||
| Net (charged) / | ||||||
| credited to | ||||||
| other | ||||||
| comprehensive | ||||||
| income | ||||||
| Net | ||||||
| (charged) / | ||||||
| credited to | ||||||
| equity | ||||||
| Net movement | ||||||
| on unwind / | ||||||
| transfer | Closing balance | |||||
| US$ | US$ | US$ | US$ | US$ | US$ | |
| Recognised deferred tax | ||||||
| assets | ||||||
| Carried forward tax losses | ||||||
| 8,556,178 | 610,157 | - | - | - | 9,166,335 | |
| Accruals / provisions | 1,629,137 | (575,284) | - | - | - | 1,053,853 |
| Potential benefit | 10,185,315 | 34,873 | - | - | - | 10,220,188 |
| Recognised deferred tax | ||||||
| liabilities | ||||||
| Derivative liabilities | ||||||
| (666,121) | - | - | - | - | (666,121) | |
| NSR liability borrowings | (4,200,444) | 1,789,745 | - | - | - | (2,410,699) |
| Capitalised exploration | ||||||
| and evaluation costs | ||||||
| (2,213,366) | 594,929 | - | - | - | (1,618,437) | |
| Foreign exchange | ||||||
| gains/losses | ||||||
| (7,181,086) | - | - | - | - | (7,181,086) | |
| Property, plant and | ||||||
| equipment | ||||||
| (176) | - | - | - | - | (176) | |
| IFRS 16 right of use asset | (124,567) | - | - | - | - | (124,567) |
| Potential benefit | (14,385,759) | 2,384,674 | - | - | - | (12,001,086) |
| Net deferred taxes | (4,200,444) | 2,419,546 | - | - | - | (1,780,898) |
| Deferred tax assets not | ||||||
| recognised | ||||||
| Unused tax losses | ||||||
| 37,189,361 | (16,378,789) | - | - | - | 20,810,572 | |
| Unused capital losses | 425,452 | - | - | - | - | 425,452 |
| Temporary differences | ||||||
| 15,660,869 | 7,003,047 | - | - | - | 22,663,916 | |
| Tax benefit | 53,275,682 | (9,375,742) | - | - | - | 43,899,940 |
| Group | ||||||
| 2023 | ||||||
| Opening | ||||||
| balance | ||||||
| Net | ||||||
| (charged)/credited to | ||||||
| income | ||||||
| Net (charged) / | ||||||
| credited to | ||||||
| other | ||||||
| comprehensive | ||||||
| income | ||||||
| Net (charged) | ||||||
| / credited to | ||||||
| equity | ||||||
| Net | ||||||
| movement | ||||||
| on unwind | ||||||
| / transfer | ||||||
| Closing balance | ||||||
| US$ | US$ | US$ | US$ | US$ | US$ | |
| Recognised deferred tax | ||||||
| assets | ||||||
| Carried forward tax losses | 6,295,129 | 2,261,049 | - | - | - | 8,556,178 |
| Accruals / provisions | 1,084,728 | (32,270) | - | 576,679 | - | 1,629,137 |
| Potential benefit | 7,379,857 | 2,228,779 | - | 576,679 | - | 10,185,315 |
| Recognised deferred tax | ||||||
| liabilities | ||||||
| Financial assets held at fair | ||||||
| value through other | ||||||
| comprehensive income | ||||||
| (832,003) | 27,351 | - | 804,65 | - | - | |
| Derivative liabilities | (47,110) | (619,011) | - | - | - | (666,121) |
| NSR Liability (borrowings) | (4,200,444) | - | - | - | - | (4,200,444) |
| Exploration and evaluation | ||||||
| assets | ||||||
| (2,452,342) | 238,976 | - | - | - | (2,213,366) | |
| Foreign exchange | ||||||
| gains/losses | ||||||
| (3,843,124) | (3,337,962) | - | - | - | (7,181,086) | |
| Property, plant and | ||||||
| equipment | ||||||
| (1,069) | 893 | - | - | - | (176) | |
| IFRS 16 right of use asset | (204,209) | 79,643 | - | - | - | (124,567) |
| Potential benefit | (11,580,301) | (3,610,110) | - | 804,652 | - | (14,385,759) |
| Net deferred taxes | (4,200,444) | (1,381,331) | - | 1,381,331 | - | (4,200,444) |
| Deferred tax assets not | ||||||
| recognised | ||||||
| Unused tax losses | 21,296,512 | 15,892,849 | - | - | - | 37,189,361 |
| Unused capital losses | - | 425,452 | - | - | - | 425,452 |
| Temporary differences | ||||||
| 1 | ||||||
| 15,660,869 | - | - | - | - | 15,660,869 | |
| Tax benefit | 36,957,381 | 16,318,301 | - | - | - | 53,275,682 |
| Company | |||||
| 2024 | |||||
| Opening balance | |||||
| US$ | |||||
| Net (charged) | |||||
| / credited to | |||||
| income | |||||
| US$ | |||||
| Net (charged) / | |||||
| credited to | |||||
| other | |||||
| comprehensive | |||||
| income | |||||
| US$ | |||||
| Net | |||||
| (charged) / | |||||
| credited to | |||||
| equity | |||||
| Closing balance | |||||
| US$ | |||||
| Recognised deferred tax assets | |||||
| Carried forward tax losses | |||||
| 6,348,709 | - | - | - | 6,348,709 | |
| Accruals / provisions | 455,530 | - | - | - | 455,530 |
| Capital raising costs | 847,556 | - | - | - | 847,556 |
| Other temporary differences | 286,588 | - | - | - | 286,588 |
| Potential benefit | 7,938,383 | - | - | - | 7,938,383 |
| Recognised deferred tax liabilities | |||||
| Derivative liabilities | |||||
| (666,122) | - | - | - | (666,122) | |
| Foreign exchange gains / (losses) | (7,186,195) | - | - | - | (7,186,195) |
| Property, plant and equipment | (176) | - | - | - | (176) |
| IFRS 16 right of use asset | (85,889) | - | - | - | (85,889) |
| Potential benefit | (7,938,383) | - | - | - | (7,938,383) |
| Net deferred tax liabilities | - | - | - | - | - |
| Deferred tax assets not recognised | |||||
| Unused tax losses | 15,616,779 | (7,499,139) | - | - | 8,117,640 |
| Unused capital losses | - | - | - | - | - |
| Temporary differences | - | 1,927,460 | - | - | 1,927,460 |
| Tax benefit | 15,616,779 | (5,571,679) | - | - | 10,045,100 |
| Company | |||||
| 2023 | |||||
| Opening balance | |||||
| Net (charged) / | |||||
| credited to income | |||||
| Net (charged) / | |||||
| credited to | |||||
| other | |||||
| comprehensive | |||||
| income | |||||
| Net | |||||
| (charged) | |||||
| / credited | |||||
| to equity | |||||
| Closing balance | |||||
| US$ | US$ | US$ | US$ | US$ | |
| Recognised deferred tax | |||||
| assets | |||||
| Carried forward tax losses | 3,847,148 | 2,501,561 | - | - | 6,348,709 |
| Accruals / provisions | 341,446 | 114,084 | - | - | 455,530 |
| Capital raising costs | 662,016 | (391,139) | - | 576,679 | 847,556 |
| Other temporary differences | 49,200 | 237,388 | - | - | 286,588 |
| Potential benefit | 4,899,810 | 2,461,894 | - | 576,679 | 7,938,383 |
| Recognised deferred tax | |||||
| liabilities | |||||
| Financial assets held at fair | |||||
| value through other | |||||
| comprehensive income | |||||
| (832,004) | 832,004 | - | - | - | |
| Derivative liabilities | (47,111) | (619,011) | - | - | (666,122) |
| Foreign exchange gains / | |||||
| (losses) | |||||
| (3,848,385) | (3,337,810) | - | - | (7,186,195) | |
| Property, plant and | |||||
| equipment | |||||
| (1,069) | |||||
| 893 | |||||
| (176) | |||||
| IFRS 16 right of use asset | (171,241) | 85,353 | - | - | (85,889) |
| Potential benefit | (4,899,810) | (3,038,571) | - | - | (7,938,383) |
| Net deferred tax liabilities | - | (576,679) | - | 576,679 | - |
| Deferred tax assets not | |||||
| recognised | |||||
| Unused tax losses | 14,863,578 | 753,201 | - | - | 15,616,779 |
| Unused capital losses | - | - | - | - | - |
| Temporary differences | - | - | - | - | - |
| Tax benefit | 14,863,578 | 753,201 | - | - | 15,616,779 |
| Group | ||||
| 2024 | ||||
| US$ | ||||
| Group | ||||
| 2023 | ||||
| US$ | ||||
| Company | ||||
| 2024 | ||||
| US$ | ||||
| Company | ||||
| 2023 | ||||
| US$ | ||||
| Other receivables and prepayments | ||||
| 568,843 | 2,104,349 | 14,500 | 14,335 | |
| Taxes receivable | ||||
| 1,174,726 | 4,614,942 | 70,424 | 51,361 | |
| Prepayments | ||||
| 244,813 | 201,001 | 203,150 | 181,482 | |
| Other receivables and prepayments | ||||
| 1,988,382 | 6,920,292 | 288,074 | 247,178 |
| Group | ||||
| 30 June 2024 | ||||
| US$ | ||||
| Group | ||||
| 30 June 2023 | ||||
| US$ | ||||
| Company | ||||
| 30 June 2024 | ||||
| US$ | ||||
| Company | ||||
| 30 June 2023 | ||||
| US$ | ||||
| Cash at bank | ||||
| 6,028,043 | 32,481,606 | 4,124,142 | 29,041,499 | |
| Cash and cash equivalents in the statement of cash | ||||
| flows | ||||
| 6,028,043 | 32,481,606 | 4,124,142 | 29,041,499 |
| No. of Shares | Nominal Value £ | |
| At 1 July 2022 – Ordinary shares | 3,375,532,033 | 33,745,320 |
| Previous increase in authorised capital having expired | (1,529,211,000) | (15,282,110) |
| Increase in authorised share capital on 22 December 2022 | 1,530,701,000 | 15,307,010 |
| At 30 June 2023 – Ordinary shares | 3,377,022,033 | 33,770,220 |
| No. of Shares | Nominal Value £ | |
| At 1 July 2023 – Ordinary shares | ||
| 3,377,022,033 | 33,770,220 | |
| Previous increase in authorised capital having expired | (1,530,701,000) | (15,307,010) |
| Increase in authorised share capital on 20 December 2023 | 2,000,738,000 | 20,007,380 |
| At 30 June 2024 – Ordinary shares | 3,847,059,033 | 38,470,590 |
| No. of Shares | Nominal Value | |||
| US$ | ||||
| Share Premium | ||||
| 1 | ||||
| US$ | ||||
| Total | ||||
| US$ | ||||
| Ordinary shares of 1p each at 1 July 2022 | 2,293,816,433 | 32,350,699 | 426,793,240 | 459,143,939 |
| Shares issued at £0.241 – Executive share issue | 1,336,182 | 16,572 | 382,845 | 399,417 |
| Shares issued at £0.274 – Executive share issue | 898,886 | 10,602 | 280,439 | 291,041 |
| Shares issued at US$0.20 – Directors share issue 12 | ||||
| December 2022 | 2,000,000 | 20,000 | 380,000 | 400,000 |
| Shares issued at US$0.20 – Jiangxi share issue 12 | ||||
| December 2022 | 155,000,000 | 1,550,000 | 29,450,000 | 31,000,000 |
| Shares issued at US$0.20 – Maxit Capital share issue 12 | ||||
| December 2022 | 23,000,000 | 230,000 | 4,370,000 | 4,600,000 |
| Shares issued on business acquisition – SolGold Canada | ||||
| Inc. | 525,954,360 | 6,285,372 | - | 6,285,372 |
| Shares cancelled for nil consideration | (898,886) | (10,602) | (280,439) | (291,041) |
| Share issue costs charge to share premium account | - | - | (1,389,906) | (1,389,906) |
| Ordinary shares of 1p at 30 June 2023 | 3,001,106,975 | 40,452,643 | 459,986,179 | 500,438,822 |
| No. of Shares | Nominal Value | |||
| US$ | ||||
| Share Premium | ||||
| 1 | ||||
| US$ | ||||
| Total | ||||
| US$ | ||||
| Ordinary shares of 1p each at 1 July 2023 | 3,001,106,975 | 40,452,643 | 459,986,179 | 500,438,822 |
| Ordinary shares of 1p at 30 June 2024 | ||||
| 3,001,106,975 | 40,452,643 | 459,986,179 | 500,438,822 |
| Group | ||||
| 2024 | ||||
| US$ | ||||
| Group | ||||
| 2023 | ||||
| US$ | ||||
| Company | ||||
| 2024 | ||||
| US$ | ||||
| Company | ||||
| 2023 | ||||
| US$ | ||||
| Own shares reserve | ||||
| 1 | ||||
| (25,389,208) | (25,389,208) | - | - | |
| Merger relief reserve | ||||
| 2 | ||||
| 78,692,861 | 78,692,861 | 78,692,861 | 78,692,861 | |
| Share based payment reserve | 12,122,374 | 10,898,248 | 12,122,374 | 10,898,248 |
| Employee benefit reserve | ||||
| 632,676 | 714,450 | - | - | |
| Total Other Reserves | 66,058,703 | 64,916,351 | 90,815,235 | 89,591,109 |
| Group | ||||
| 2024 | ||||
| US$ | ||||
| Group | ||||
| 2023 | ||||
| US$ | ||||
| Company | ||||
| 2024 | ||||
| US$ | ||||
| Company | ||||
| 2023 | ||||
| US$ | ||||
| Borrowings, non-current (Note 21) | 188,946,264 | 147,018,712 | - | - |
| Borrowings, current (Note 21) | 10,002,796 | - | 10,002,796 | - |
| Equity attributable to owners of the parent company | 254,612,322 | 312,925,789 | 455,704,348 | 468,200,169 |
| 453,561,382 | 459,944,501 | 465,707,144 | 468,200,169 |
| Group | ||||
| 2024 | ||||
| US$ | ||||
| Group | ||||
| 2023 | ||||
| US$ | ||||
| Company | ||||
| 2024 | ||||
| US$ | ||||
| Company | ||||
| 2023 | ||||
| US$ | ||||
| Current | ||||
| Trade payables | ||||
| 1,683,668 | 2,225,163 | 1,904,549 | 488,839 | |
| Accrued expenses | ||||
| 1,495,952 | 4,254,655 | 1,119,747 | 4,254,654 | |
| Other payables | ||||
| 1 | ||||
| 3,323,380 | 6,209,621 | 410,761 | 735,598 | |
| Trade and other current payables | ||||
| 6,503,000 | 12,689,439 | 3,435,057 | 5,479,091 |
| Financial assets at amortised cost | ||||
| Group | ||||
| 2024 | ||||
| US$ | ||||
| Group | ||||
| 2023 | ||||
| US$ | ||||
| Company | ||||
| 2024 | ||||
| US$ | ||||
| Company | ||||
| 2023 | ||||
| US$ | ||||
| Security bonds – office leases | ||||
| 1 | ||||
| 592,692 | 743,846 | 584,518 | 734,248 | |
| Security bonds – Ecuador | ||||
| 2 | ||||
| 1,101,929 | 971,469 | - | - | |
| Security bonds | ||||
– | ||||
| Australia | ||||
| 3 | ||||
| 11,684 | 13,718 | - | - | |
| Closing balance at the end of the year | 1,706,305 | 1,729,033 | 584,518 | 734,248 |
| Group | ||
| 2024 | ||
| US$ | ||
| Group | ||
| 2023 | ||
| US$ | ||
| Non-current liability | ||
| Net Smelter Royalties (Note 21(b)) | ||
| 188,946,264 | 147,018,712 | |
| Current liability | ||
| Short term loan facility (Note 21(c)) | 10,002,796 | - |
| Balance at the end of the year | 198,949,060 | 147,018,712 |
| NSR Financing | ||
| Group | ||
| 2024 | ||
| US$ | ||
| Group | ||
| 2023 | ||
| US$ | ||
| Balance at beginning of reporting year | ||
| 147,018,712 | 84,076,077 | |
| Additions – funds received under new agreements | - | 50,000,000 |
| Transaction costs | - | (205,596) |
| Accreted interest | 17,781,791 | 13,148,231 |
| Remeasurement of amortised cost | 24,145,761 | - |
| Balance at end of the year | 188,946,264 | 147,018,712 |
| NSR Financing balances owed to: | ||
| Franco-Nevada Corporation (Note 21(b)(1)) | ||
| 131,783,326 | 94,579,463 | |
| Osisko Gold Royalties Ltd (Note 21(b)(2)) | 57,162,938 | 52,439,249 |
| Balance at end of the year | 188,946,264 | 147,018,712 |
| Short term loan facility | ||||
| Group | ||||
| 2024 | ||||
| US$ | ||||
| Group | ||||
| 2023 | ||||
| US$ | ||||
| Company | ||||
| 2024 | ||||
| US$ | ||||
| Company | ||||
| 2023 | ||||
| US$ | ||||
| Balance at beginning of reporting year | ||||
| - | - | - | - | |
| Additions | 10,000,000 | - | 10,000,000 | - |
| Transaction costs | (494,735) | - | (494,735) | - |
| Accreted interest | 497,531 | - | 497,531 | - |
| Balance at end of reporting year | 10,002,796 | - | 10,002,796 | - |
| Group | Company | |||
| Balance comprised of: | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| Derivative liability for options issued to BHP | ||||
| 1,000 | 240,000 | 1,000 | 240,000 | |
| Non-current employee benefits | ||||
| 1,075,806 | - | - | - | |
| Balance at 30 June | ||||
| 1,076,806 | 240,000 | 1,000 2 | 40,000 |
| Group | Company | |||
| Movements in derivative liabilities | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| Balance at 1 July | ||||
| 240,000 | 2,387,000 | 240,000 | 2,387,000 | |
| Additions | ||||
| - | - | - | - | |
| Fair value adjustment through | ||||
| profit or loss | ||||
| (239,000) | (2,147,000) | (239,000) | (2,147,000) | |
| Balance at 30 June | ||||
| 1,000 | 240,000 | 1,000 | 240,000 |
| US$ | US$ | US$ | US$ | |
| Level 1 | Level 2 | Level 3 | Total | |
| 2024 | ||||
| Derivative liability at fair value through | ||||
| profit or loss | ||||
| - | - | 1,000 | 1,000 | |
| 2023 | ||||
| Derivative liability at fair value through | ||||
| profit or loss | ||||
| - | - | 240,000 | 240,000 |
| Fair value of share options and assumptions | £0.37 Options | |
| 30 June 2024 | ||
| £0.37 Options | ||
| 30 June 2023 | ||
| Number of options (Note 23) | ||
| 19,250,000 | 19,250,000 | |
| Share price at valuation date | ||
| £0.0876 | £0.159 | |
| Exercise price | ||
| £0.37 | £0.37 | |
| Expected volatility | ||
| 72.46% | 57.3% | |
| Time to expiry | ||
| 0.42 years | 1.43 years | |
| Expected dividends | ||
| 0.00% | 0.00% | |
| Risk-free interest rate (short-term) | ||
| 4.58% | 5.31% | |
| Fair value | ||
| $0.00004 | $0.012 | |
| Valuation methodology | ||
| Monte Carlo Value | Monte Carlo Value |
| For the financial year ended 30 June | ||
| 2024 | ||
| US$ | ||
| 2023 | ||
| US$ | ||
| Movement in derivative liability recognised in other | ||
| comprehensive (loss) / profit | ||
| (239,000) | (2,147,000) |
| Date of grant | Vesting | Exercisable to | ||||
| Exercise | ||||||
| price | Number granted | |||||
| Number | ||||||
| outstanding at | ||||||
| 30 June 2024 | ||||||
| Number | ||||||
| outstanding at | ||||||
| 30 June 2023 | ||||||
| Granted prior to 1 July 2022 | ||||||
| 27-Nov-19 | ||||||
| On grant | 27-Nov-24 | £0.37 | 19,250,000 | 19,250,000 | 19,250,000 | |
| 27-Nov-20 | On grant | 27-Apr-20 | £0.25 | 7,000,000 | - | - |
| 2-Mar-21 | On grant | 2-Mar-24 | £0.36 | 3,000,000 | - | 3,000,000 |
| 22-Feb-24 | On grant | 15-Jun-24 | £0.26 | 3,000,000 | - | 3,000,000 |
| Total granted prior to 1 July 2022 | 32,250,000 | 19,250,000 | 19,250,000 | |||
| Granted during 2023 | ||||||
| 1-Jul-23 | On 1 Dec 2022 | 1-Dec-25 | £0.292 | 4,000,000 | - | - |
| 1-Jul-23 | On 1 Dec 2023 | 1-Dec-26 | £0.35 | 3,000,000 | - | - |
| 1-Jul-23 | On 1 Dec 2024 | 1-Dec-27 | £0.50 | 3,000,000 | - | - |
| 24-Feb-23 | On grant | 12-Sep-23 | £0.174 | 10,303,125 | - | 10,303,125 |
| 24-Feb-23 | On grant | 6-Aug-24 | £0.162 | 6,375,000 | 6,375,000 | 6,375,000 |
| 24-Feb-23 | On grant | 10-Aug-26 | £0.162 | 7,350,000 | 7,350,000 | 7,350,000 |
| 24-Feb-23 | On grant | 29-Mar-27 | £0.182 | 4,125,000 | 4,125,000 | 4,125,000 |
| 24-Feb-23 | On grant | 13-Jul-27 | £0.133 | 5,625,000 | 5,625,000 | 5,625,000 |
| 17-Mar-23 | On 17 March 2026 | 17-Mar-33 | £0.17 | 30,000,000 | 30,000,000 | 30,000,000 |
| 18-Apr-23 | On 18 April 2024 | 18-Apr-33 | £0.1982 | 2,000,000 | 2,000,000 | 2,000,000 |
| 18-Apr-23 | On 18 April 2025 | 18-Apr-33 | £0.21 | 2,000,000 | 2,000,000 | 2,000,000 |
| 18-Apr-23 | On 18 April 2026 | 18-Apr-33 | £0.25 | 2,000,000 | 2,000,000 | 2,000,000 |
| Total granted during 2023 | 79,778,125 | 59,475,000 | 69,778,125 |
| Granted during 2024 | ||||||
| 6-Jul-23 | On 6 July 2024 | 5-Jul-33 | £0.17 | 2,000,000 | 2,000,000 | - |
| 6-Jul-23 | On 6 July 2025 | 5-Jul-33 | £0.21 | 2,000,000 | 2,000,000 | - |
| 6-Jul-23 | On 6 July 2026 | 5-Jul-33 | £0.25 | 2,000,000 | 2,000,000 | - |
| 27-Jul-23 | On 27 July 2024 | 26-Jul-33 | £0.17 | 500,000 | 500,000 | - |
| 27-Jul-23 | On 27 July 2025 | 26-Jul-33 | £0.21 | 500,000 | 500,000 | - |
| 27-Jul-23 | On 27 July 2026 | 26-Jul-33 | £0.25 | 500,000 | 500,000 | - |
| 25-Aug-23 | On 25 Aug 2024 | 24-Aug-33 | £0.17 | 1,000,000 | 1,000,000 | - |
| 25-Aug-23 | On 25 Aug 2025 | 24-Aug-33 | £0.21 | 1,000,000 | 1,000,000 | - |
| 25-Aug-23 | On 25 Aug 2026 | 24-Aug-33 | £0.25 | 1,000,000 | 1,000,000 | - |
| 12-Apr-24 | ||||||
| 1/3 on | 1 January 2025, 1/3 on 1 | |||||
| January 2026, and 1/3 on 1 January | ||||||
| 2027 | ||||||
| 11-Apr-30 | $0.10 | 9,500,000 | 9,500,000 | - | ||
| Total granted during 2024 | 20,000,000 | 20,000,000 | - | |||
| Totals | 112,028,125 | 98,725,000 | 95,028,125 |
| Share options held | At 30 June 2024 | |||
| Number | ||||
| At 30 June 2023 | ||||
| Number | ||||
| Option Price | Exercise Period | |||
| Scott Caldwell | 30,000,000 | 30,000,000 | £0.17 | 17/3/2026 – 17/3/2033 |
| Chris Stackhouse | 9,000,000 | 6,000,000 | £0.10285 - £0.25 | 18/4/2024 – 24/8/2033 |
| Former Cornerstone | ||||
| 1 | ||||
| option holders | 23,475,000 | 33,778,125 | £0.133 - £0.182 | 24/2/2023 – 13/7/2027 |
| Total / Range | 62,475,000 | 69,778,125 | £0.10285 - £0.25 | 18/4/2024 –24/8/2033 |
| Weighted average | ||||
| exercise price | ||||
| 2024 | ||||
| Number of | ||||
| options | ||||
| 2024 | ||||
| Weighted average | ||||
| exercise price | ||||
| 2023 | ||||
| Number of | ||||
| options | ||||
| 2023 | ||||
| Outstanding at the beginning of the year | ||||
| £0.22 | 95,028,125 | £0.33 | 32,250,000 | |
| Expired/lapsed during the year | ||||
| £0.22 | (16,303,125) | £0.25 | (7,000,000) | |
| Forfeited during the year | ||||
| - | - | £0.37 | (10,000,000) | |
| Granted during the year | ||||
| £0.16 | 20,000,000 | £0.20 | 79,778,125 | |
| Outstanding at the end of the year | ||||
| £0.20 | 98,725,000 | £0.22 | 95,028,125 | |
| Exercisable at the end of the year | £0.25 | 44,725,000 | £0.25 | 59,028,125 |
| 2024 | 2024 | 2024 | 2024 | |
| Fair value of share options | ||||
| and assumptions | ||||
| £0.10285 Options | ||||
| 24 April 2024 | ||||
| £0.21 Options | ||||
| 25 August 2023 | ||||
| (Weighted average) | ||||
| £0.21 Options | ||||
| 27 July 2023 | ||||
| (Weighted average) | ||||
| £0.21 Options | ||||
| 06 July 2023 | ||||
| (Weighted average) | ||||
| Number of options | 9,500,000 | 3,000,000 | 1,500,000 | 6,000,000 |
| Share price at issue date | £0.0996 | £0.1462 | £0.1648 | £0.1604 |
| Exercise price | £0.10285 | £0.21 | £0.21 | £0.21 |
| Expected volatility | 60.56% | 59.26% | 59.44% | 59.61% |
| Option life (years) | 3.9 | |||
| 6.0 | ||||
| 6.0 | 6.0 | |||
| Expected dividends | 0.00% | 0.00% | 0.00% | 0.00% |
| Risk-free interest rate | 4.08% | 4.44% | 4.34% | 4.77% |
| Fair value | £0.0480 | £0.0750 | £0.0891 | £0.0869 |
| Valuation methodology | Monte Carlo | Black-Scholes | Black-Scholes | Black-Scholes |
| For the financial year | ||||
| ended 30 June 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Share based payment | ||||
| expense recognised in | ||||
| statement of statement of | ||||
| profit or loss and other | ||||
| comprehensive income | ||||
| 84,357 | 177,209 | 104,097 | 405,736 |
| 2024 (US$) | 2023 (US$) | |
| Share based payment expense recognised in statement of statement of profit or loss and other | ||
| comprehensive income | ||
| 2,155,481 | 998,682 |
| Financial assets | ||||
| Financial assets at | ||||
| amortised cost | ||||
| Financial assets held at | ||||
| fair value through OCI | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| Cash and cash equivalents | ||||
| 6,028,043 | 32,481,606 | - | - | |
| Other receivables (current) | ||||
| 568,843 | 2,104,349 | - | - | |
| Financial assets at amortised cost | ||||
| 1,706,305 | 1,729,033 | - | - | |
| Loans receivable and other current assets | ||||
| 1,152,493 | 2,099,527 | - | - | |
| Equity investments | ||||
| - | - | - | 5,328 | |
| Total financial assets | ||||
| 9,455,684 | 38,414,515 | - | 5,328 |
| Financial liabilities | ||||
| Financial liabilities at | ||||
| amortised cost | ||||
| Financial liabilities at | ||||
| fair value through profit or loss | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| Trade and other payables | ||||
| 3,179,620 | 6,479,818 | - | - | |
| Derivative liability | ||||
| - | - | 1,000 | 240,000 | |
| NSR | ||||
| 188,946,264 | 147,018,712 | - | - | |
| Short-term Loan Facility | ||||
| 10,002,796 | - | - | - | |
| Lease liabilities | ||||
| 207,318 | 548,696 | - | - | |
| Total financial liabilities | ||||
| 202,335,998 | 154,047,226 | 1,000 | 240,000 |
| Financial assets | ||||
| Financial assets at | ||||
| amortised cost | ||||
| Financial assets held at | ||||
| fair value through OCI | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| Cash and cash equivalents | ||||
| 4,124,142 | 29,041,499 | - | - | |
| Other receivables | ||||
| 14,500 | 14,335 | - | - | |
| Financial assets at amortised cost | ||||
| 584,518 | 734,248 | - | - | |
| Loans receivable and other current assets | ||||
| 1,152,493 | 2,099,527 | - | - | |
| Loans with subsidiaries | ||||
| 205,600,844 | 181,525,074 | - | - | |
| Total financial assets | ||||
| 211,476,497 | 213,414,683 | - | - |
| Financial liabilities | ||||
| Financial liabilities at | ||||
| amortised cost | ||||
| Financial liabilities at | ||||
| fair value through profit or loss | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| 2024 | ||||
| US$ | ||||
| 2023 | ||||
| US$ | ||||
| Trade and other payables | ||||
| 3,024,296 | 4,743,494 | - | - | |
| Derivative liability | ||||
| - | - | 1,000 | 240,000 | |
| Lease liabilities | ||||
| - | 325,758 | - | - | |
| Total financial liabilities | ||||
| 3,024,296 | 5,069,252 | 1,000 | 240,000 |
| 30 June 2024 | 30 June 2023 | |||
| Group | Cash at bank | Trade and other | ||
| payables | ||||
| Cash at bank | Trade and other | |||
| payables | ||||
| Australian dollar (AU$) | ||||
| 391,698 | (728,716) | 380,158 | (3,184) | |
| Canadian dollar (CAD) | ||||
| 65,710 | (1,236,561) | 479,597 | (677,654) | |
| Swiss franc (CHF) | ||||
| 9,113 | (97,553) | 59,333 | - | |
| Chilean Peso (CLP) | ||||
| 9,599,718 | - | - | - | |
| Pound Sterling (GBP) | ||||
| 27,780 | (118,955) | 108,955 | (105,000) |
| 30 June 2024 | 30 June 2023 | |||
| Company | Cash at bank | Trade and other | ||
| payables | ||||
| Cash at bank | Trade and other | |||
| payables | ||||
| Australian dollar (AU$) | ||||
| 391,541 | (728,716) | 143,917 | - | |
| Canadian dollar (CAD) | ||||
| 24,012 | (807,878) | 105,496 | (499,189) | |
| Pound Sterling (GBP) | ||||
| 30,855 | (238,596) | 108,955 | (105,000) |
| Contractual maturities of | ||||||
| financial liabilities | ||||||
| Less than 6 | ||||||
| months | ||||||
| US$ | ||||||
| 6 – 12 | ||||||
| months | ||||||
| US$ | ||||||
| Between 1 and | ||||||
| 2 years | ||||||
| US$ | ||||||
| Between 2 and | ||||||
| 5 years | ||||||
| US$ | ||||||
| Over 5 years | ||||||
| US$ | ||||||
| Total contractual | ||||||
| cash flows | ||||||
| US$ | ||||||
| As at 30 June 2024 | ||||||
| Trade payables | ||||||
| 6,503,000 | - | - | - | - | 6,503,000 | |
| Borrowings | ||||||
| 10,002,796 | - | - | - | 745,512,584 | 755,515,380 | |
| Lease liabilities | ||||||
| - | 70,510 | 136,808 | - | - | 207,318 | |
| Derivative liabilities | ||||||
| 1,000 | - | - | - | - | 1,000 | |
| Total | ||||||
| 16,506,796 | 70,510 | 136,808 | - | 745,512,584 | 762,226,698 |
| Contractual maturities of | ||||||
| financial liabilities | ||||||
| Less than 6 | ||||||
| months | ||||||
| US$ | ||||||
| 6 – 12 | ||||||
| months | ||||||
| US$ | ||||||
| Between 1 and | ||||||
| 2 years | ||||||
| US$ | ||||||
| Between 2 and | ||||||
| 5 years | ||||||
| US$ | ||||||
| Over 5 years | ||||||
| US$ | ||||||
| Total contractual | ||||||
| cash flows | ||||||
| US$ | ||||||
| As at 30 June 2023 | ||||||
| Trade payables | 6,479,818 | - | - | - | - | 6,479,818 |
| Borrowings | - | - | - | - | 694,054,604 | 694,054,604 |
| Lease liabilities | 205,165 | 205,165 | 185,778 | - | - | 596,108 |
| Derivative liabilities | - | - | 240,000 | - | - | 240,000 |
| Total | 6,684,983 | 205,165 | 425,778 | - | 694,054,604 | 701,370,530 |
| Region | Up to 12 Months | 13 Months to 5 Years | Later than 5 Years |
| Ecuador | 7,279,423 | - | -- |
| Queensland (exploration work | |||
| programs) | |||
| 449,980 | 942,005 | - | |
| Total | 7,729,403 | 942,005 | - |
| At and for the year ended | |||
| 30 June | |||
| 2024 | |||
| US$ | |||
| 2023 | |||
| US$ | |||
| Samuel Capital Pty Ltd (“Samuel”) | |||
| Paid or owed | |||
| 65,892 | 74,741 | ||
| Amount outstanding | |||
| 6,425 | 6,106 |
| Bennett Jones LLP | |||
| Paid or owed | |||
| 716,602 | 1,574,012 | ||
| Amount outstanding | |||
| 974,000 | Nil |
| D.R. Loveys and Associates Inc. | |||
| Paid or owed | |||
| 33,209 | 54,849 | ||
| Amount outstanding | |||
| Nil | Nil |
| Loyer CMS LLC | |||
| Paid or owed | |||
| Nil | 695,513 | ||
| Amount outstanding | |||
| Nil | Nil |
| DGR Global Limited (“DGR”) | |||
| Paid or owed | |||
| 5,188 | 17,735 | ||
| Amount outstanding | |||
| 58 | Nil |
| Maxit Capital LP | |||
| Paid or owed | |||
| Nil | 5,182,210 | ||
| Amount outstanding | |||
| Nil | Nil |
| At and for the year ended | |||
| 30 June | |||
| 2024 | |||
| US$ | |||
| 2023 | |||
| US$ | |||
| Samuel Capital Pty Ltd (“Samuel”) | |||
| Paid or owed | |||
| 65,892 | 74,741 | ||
| Amount outstanding | |||
| 6,425 | 6,106 |
| Bennett Jones LLP | |||
| Paid or owed | |||
| 716,602 | 1,574,012 | ||
| Amount outstanding | |||
| 974,000 | Nil |
| Loyer CMS LLC | |||
| Paid or owed | |||
| Nil | 695,513 | ||
| Amount outstanding | |||
| Nil | Nil |
| Maxit Capital LP | |||
| Paid or owed | |||
| Nil | 1,440,000 | ||
| Amount outstanding | |||
| Nil | Nil |
| SolGold Canada Inc. (formerly Cornerstone | |||
| Capital Resources Inc.) | |||
| Paid or owed | |||
| 1,426,447 | Nil | ||
| Amount outstanding | |||
| 1,426,447 | Nil |
| Purchase consideration | |
| 2023 | |
| US$ | |
| Cash paid | |
| Nil | |
| Shares issued to shareholders of Cornerstone (94.5%) | |
| 84,978,233 | |
| Replacement Options of Cornerstone options holders | |
| 1,876,910 | |
| Total consideration paid | 86,855,143 |
| Fair value of SolGold’s existing ownership in Cornerstone (5.5%) | |
| 4,984,731 | |
| Less: Consideration for Cornerstone’s existing ownership in Exploraciones Novomining S.A (15%) | |
| (64,417,777) | |
| Less: Fair value of Cornerstone’s existing ownership in SolGold (6.3%) | |
| (25,389,208) | |
| Total consideration paid for the remaining business | 2,032,890 |
| Calculation of Goodwill | |
| 2023 | |
| US$ | |
| Cash and cash equivalents | 1,047,190 |
| Financial assets held at fair value through OCI | 827 |
| Other receivables and prepayments | 1,166,756 |
| Property, plant and equipment | 226,622 |
| Trade and other payables | (408,505) |
| Net identifiable assets acquired | 2,032,890 |
| Goodwill | Nil |
| Inflow/(Outflow) of cash to acquire subsidiary, net of cash acquired | |
| 2023 | |
| US$ | |
| Cash consideration | Nil |
| Less: Balances | |
| acquired | |
| Cash and cash equivalents | 1,047,190 |
| Net inflow of cash – investing activities | 1,047,190 |