XML 33 R4.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
OPERATING ACTIVITIES    
Net income $ 77,779 $ 48,659
Items not involving cash:    
Amortization of flow-through premium liability (1,969) (1,017)
Depreciation and amortization 659 352
Deferred income tax expense 5,038 5,577
Amortization of deferred financing fees 340 84
Income from equity accounted investment in Juanicipio (92,875) (65,099)
Share-based compensation expense 3,829 3,279
Interest expense on lease obligation 11 27
Unrealized foreign exchange (gain) loss (242) 71
Accounts receivable (76) (340)
Prepaid expenses 1,218 (555)
Trade and other payables 291 44
Net cash from operating activities (5,997) (8,918)
INVESTING ACTIVITIES    
Exploration and evaluation expenditures (22,717) (15,220)
Acquisition of exploration property (3,802) 0
Investment in Juanicipio 0 (25,376)
Receipt of principal on loans to Juanicipio 92,361 25,714
Receipt of interest on loans to Juanicipio 5,015 7,639
Receipt of dividends from Juanicipio [1] 26,400 0
Purchase of equipment (168) 0
Net cash used in investing activities 97,089 (7,243)
FINANCING ACTIVITIES    
Issuance of common shares upon exercise of stock options 2,548 307
Issuance of common shares, net of share issue costs 0 39,750
Issuance of flow-through shares, net of share issue costs 0 15,998
Payment of lease obligation (177) (134)
Deferred financing fees for credit facility 0 (993)
Net cash used in financing activities 2,371 54,928
Effect of exchange rate changes on cash and cash equivalents 177 (15)
Increase in cash and cash equivalents during the year 93,640 38,752
Cash and cash equivalents, beginning of year 68,707 29,955
Cash and cash equivalents, end of year $ 162,347 $ 68,707
[1] During the year ended December 31, 2024, an inaugural dividends payment amounting to $26,400 was received from Juanicipio (year ended December 31, 2023: nil).