XML 79 R50.htm IDEA: XBRL DOCUMENT v3.25.1
Note 8 - Investment in Juanicipio - Cash Flow of Associate (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Statement Line Items [Line Items]    
Net income $ 77,779 $ 48,659
Depreciation and amortization 659 352
Interest incurred on loans 11 27
Net cash from operating activities (5,997) (8,918)
Capital expenditures including plant, mine development and exploration (22,717) (15,220)
Net cash used in investing activities 97,089 (7,243)
Payment of lease obligations (177) (134)
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
Juanicipio [member]    
Statement Line Items [Line Items]    
Net income 201,541 129,428
Depreciation and amortization 91,197 68,475
Income tax expense 151,181 27,381
Interest incurred on loans 9,538 18,524
Other (1,634) 3,304
Income tax payments (55,998) (83,875)
Change in other operating working capital (39,135) (18,172)
Net cash from operating activities 356,691 145,064
Capital expenditures including plant, mine development and exploration (67,411) (84,881)
Other 4,084 1,487
Net cash used in investing activities (63,326) (83,393)
Dividends paid to shareholders (60,000) 0
Loans and other capital provided by shareholders 0 56,800
Repayments of loans to shareholders (209,920) (58,441)
Interest paid to shareholders (11,399) (17,409)
Payment of lease obligations (1,016) (856)
Net cash used in financing activities (282,335) (19,906)
Effect of exchange rate changes on cash and cash equivalents (749) 46
Increase in cash and cash equivalents during the year 10,281 41,811
Cash and cash equivalents, beginning of year 42,913 1,102
Cash and cash equivalents, end of year $ 53,193 $ 42,913