XML 115 R77.htm IDEA: XBRL DOCUMENT v3.25.1
Segmented Information - Summary of Company's Reportable Operating Segments (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Disclosure of operating segments [line items]      
Total revenue $ 176,283 $ 179,636  
Cost of sales excluding depletion 19,994 21,677  
Depletion and cost of sales 60,308 75,337  
Contractual income from Stream, royalty and other interests 0 (11,810)  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 3,689 (322)  
Income (loss) before taxes 29,534 46,912  
Cash flows from operating activities 135,378 152,754  
Total assets 1,850,184 1,931,426  
Cash and cash equivalents 4,395 5,003 $ 7,029
Investments 235,671 258,874 $ 129,890
Sales      
Disclosure of operating segments [line items]      
Total revenue 107,742 106,584  
Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 68,541 73,052  
Mercedes | Silver      
Disclosure of operating segments [line items]      
Total revenue 300 3,000  
Mercedes | Gold      
Disclosure of operating segments [line items]      
Total revenue 9,200 21,800  
Other      
Disclosure of operating segments [line items]      
Contractual income from Stream, royalty and other interests   (10,000)  
Other | Gold      
Disclosure of operating segments [line items]      
Total revenue 26,800 22,200  
Other | Brazil      
Disclosure of operating segments [line items]      
Total revenue 2,800 600  
Other | Argentina      
Disclosure of operating segments [line items]      
Total revenue 3,200 700  
Other | Canada      
Disclosure of operating segments [line items]      
Total revenue 22,900 23,300  
Other | Mexico      
Disclosure of operating segments [line items]      
Total revenue 1,500 3,600  
Other | Other      
Disclosure of operating segments [line items]      
Total revenue 2,900 3,700  
Other | Türkiye      
Disclosure of operating segments [line items]      
Total revenue 5,500 4,200  
Operating segments      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 19,994 21,677  
Depletion and cost of sales 60,308 75,337  
Contractual income from Stream, royalty and other interests   (11,810)  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 3,689 (322)  
Income (loss) before taxes 92,292 94,754  
Cash flows from operating activities 144,877 161,443  
Total assets 1,508,479 1,579,503  
Operating segments | Sales      
Disclosure of operating segments [line items]      
Total revenue 107,742 106,584  
Operating segments | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 68,541 73,052  
Operating segments | Antamina      
Disclosure of operating segments [line items]      
Total assets 179,564 185,748  
Operating segments | Antamina | Peru | Silver Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion   55  
Depletion and cost of sales   1,361  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests   0  
Income (loss) before taxes   1,353  
Cash flows from operating activities   2,714  
Operating segments | Antamina | Peru | Silver Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue   2,222  
Operating segments | Antamina | Peru | Silver Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue   547  
Operating segments | Antamina | Peru | Copper And Other Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion   0  
Depletion and cost of sales   7,215  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests   2,039  
Income (loss) before taxes   2,786  
Cash flows from operating activities   11,455  
Operating segments | Antamina | Peru | Copper And Other Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue   0  
Operating segments | Antamina | Peru | Copper And Other Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue   12,040  
Operating segments | Antamina | Peru | Copper, Other      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0    
Depletion and cost of sales 2,783    
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0    
Income (loss) before taxes 149    
Cash flows from operating activities 3,832    
Operating segments | Antamina | Peru | Copper, Other | Sales      
Disclosure of operating segments [line items]      
Total revenue 0    
Operating segments | Antamina | Peru | Copper, Other | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 2,932    
Operating segments | Antamina | Peru | Silver      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 129    
Depletion and cost of sales 2,501    
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0    
Income (loss) before taxes 2,545    
Cash flows from operating activities 5,046    
Operating segments | Antamina | Peru | Silver | Sales      
Disclosure of operating segments [line items]      
Total revenue 5,021    
Operating segments | Antamina | Peru | Silver | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 154    
Operating segments | Aurizona      
Disclosure of operating segments [line items]      
Total assets 10,129 10,053  
Operating segments | Aurizona | Brazil | Gold Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0 0  
Depletion and cost of sales 274 492  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes 8,292 9,333  
Cash flows from operating activities 8,216 9,025  
Operating segments | Aurizona | Brazil | Gold Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Operating segments | Aurizona | Brazil | Gold Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 8,566 9,825  
Operating segments | Blyvoor      
Disclosure of operating segments [line items]      
Total assets 103,160 104,380  
Operating segments | Blyvoor | South Africa | Gold Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 1,178 1,313  
Depletion and cost of sales 1,160 1,225  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes 2,536 1,893  
Cash flows from operating activities 3,719 2,994  
Operating segments | Blyvoor | South Africa | Gold Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 4,874 4,431  
Operating segments | Blyvoor | South Africa | Gold Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Operating segments | Bonikro      
Disclosure of operating segments [line items]      
Total assets 22,063 30,035  
Operating segments | Bonikro | Côte d'Ivoire | Gold Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 2,894 1,919  
Depletion and cost of sales 7,648 4,956  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes 6,390 2,348  
Cash flows from operating activities 14,513 7,619  
Operating segments | Bonikro | Côte d'Ivoire | Gold Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 16,932 9,223  
Operating segments | Bonikro | Côte d'Ivoire | Gold Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Operating segments | Caserones      
Disclosure of operating segments [line items]      
Total assets 74,216 77,540  
Operating segments | Caserones | Chile | Copper Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0 0  
Depletion and cost of sales 3,724 5,832  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes 7,309 6,190  
Cash flows from operating activities 7,762 8,365  
Operating segments | Caserones | Chile | Copper Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Operating segments | Caserones | Chile | Copper Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 11,033 12,022  
Operating segments | Cerro Moro      
Disclosure of operating segments [line items]      
Total assets 8,487 15,217  
Operating segments | Cerro Moro | Argentina | Silver Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 4,881 7,853  
Depletion and cost of sales 6,729 10,753  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes 4,614 7,591  
Cash flows from operating activities 11,343 18,345  
Operating segments | Cerro Moro | Argentina | Silver Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 16,224 26,197  
Operating segments | Cerro Moro | Argentina | Silver Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Operating segments | Chapada      
Disclosure of operating segments [line items]      
Total assets 41,205 43,895  
Operating segments | Chapada | Brazil | Copper Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 4,489 4,074  
Depletion and cost of sales 2,690 2,761  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes 7,724 6,634  
Cash flows from operating activities 10,415 9,395  
Operating segments | Chapada | Brazil | Copper Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 14,903 13,469  
Operating segments | Chapada | Brazil | Copper Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Operating segments | Fruta del Norte      
Disclosure of operating segments [line items]      
Total assets 26,341 26,761  
Operating segments | Fruta del Norte | Ecuador | Gold Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0 0  
Depletion and cost of sales 1,919 2,098  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes 7,980 5,624  
Cash flows from operating activities 6,001 5,434  
Operating segments | Fruta del Norte | Ecuador | Gold Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Operating segments | Fruta del Norte | Ecuador | Gold Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 9,899 7,722  
Operating segments | Greenstone      
Disclosure of operating segments [line items]      
Total assets 105,789 107,234  
Operating segments | Greenstone | Canada | Gold Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 1,056    
Depletion and cost of sales 1,527    
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0    
Income (loss) before taxes 2,442    
Cash flows from operating activities 3,893    
Operating segments | Greenstone | Canada | Gold Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 5,025    
Operating segments | Greenstone | Canada | Gold Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 0    
Operating segments | Hod Maden      
Disclosure of operating segments [line items]      
Total assets 207,007 206,996  
Operating segments | Horne 5      
Disclosure of operating segments [line items]      
Total assets 78,934 78,934  
Operating segments | Houndé      
Disclosure of operating segments [line items]      
Total assets 26,454 28,341  
Operating segments | Houndé | Burkina Faso | Gold Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0 0  
Depletion and cost of sales 1,594 1,835  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes 4,250 3,896  
Cash flows from operating activities 4,909 4,474  
Operating segments | Houndé | Burkina Faso | Gold Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Operating segments | Houndé | Burkina Faso | Gold Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 5,844 5,731  
Operating segments | Hugo North Extension and Heruga      
Disclosure of operating segments [line items]      
Total assets 35,388 35,358  
Operating segments | Mercedes      
Disclosure of operating segments [line items]      
Total assets 28,482 52,132  
Operating segments | Mercedes | Mexico | Gold And Silver Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 2,124 2,258  
Depletion and cost of sales 4,561 15,787  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 404 0  
Income (loss) before taxes 2,389 6,712  
Cash flows from operating activities 7,514 24,511  
Operating segments | Mercedes | Mexico | Gold And Silver Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 9,478 24,757  
Operating segments | Mercedes | Mexico | Gold And Silver Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Operating segments | Platreef      
Disclosure of operating segments [line items]      
Total assets 187,000 187,000  
Operating segments | Relief Canyon      
Disclosure of operating segments [line items]      
Total assets 20,088 20,074  
Operating segments | Relief Canyon | USA | Gold Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0 0  
Depletion and cost of sales 10,491 4,731  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes 10,295 4,665  
Cash flows from operating activities 20,786 9,395  
Operating segments | Relief Canyon | USA | Gold Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 20,786 9,396  
Operating segments | Relief Canyon | USA | Gold Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Operating segments | Vale Royalties      
Disclosure of operating segments [line items]      
Total assets 111,556 114,529  
Operating segments | Vale Royalties | Brazil | Ire Ore Commodity Type      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0 0  
Depletion and cost of sales 2,424 2,426  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes 3,368 3,562  
Cash flows from operating activities 5,391 5,005  
Operating segments | Vale Royalties | Brazil | Ire Ore Commodity Type | Sales      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Operating segments | Vale Royalties | Brazil | Ire Ore Commodity Type | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 5,792 5,988  
Operating segments | Other      
Disclosure of operating segments [line items]      
Total assets 242,616 255,276  
Operating segments | Other | Other | Copper, Other      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 1,187 1,151  
Depletion and cost of sales 5,389 7,075  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 3,424 (3,301)  
Income (loss) before taxes 2,019 8,939  
Cash flows from operating activities 11,335 12,644  
Operating segments | Other | Other | Copper, Other | Sales      
Disclosure of operating segments [line items]      
Total revenue 6,035 5,477  
Operating segments | Other | Other | Copper, Other | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 5,984 8,387  
Operating segments | Other | Other | Gold      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 2,056 3,054  
Depletion and cost of sales 4,894 6,790  
Contractual income from Stream, royalty and other interests   (11,810)  
Loss (gain) on disposal and impairment of Stream, royalty and other interests (139) 940  
Income (loss) before taxes 19,990 23,228  
Cash flows from operating activities 20,202 30,068  
Operating segments | Other | Other | Gold | Sales      
Disclosure of operating segments [line items]      
Total revenue 8,464 11,412  
Operating segments | Other | Other | Gold | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 18,337 10,790  
Material reconciling items      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0 0  
Depletion and cost of sales 0 0  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes (62,758) (47,842)  
Cash flows from operating activities (9,499) (8,689)  
Total assets 341,705 351,923  
Cash and cash equivalents 4,395 5,003  
Investments 235,671 258,874  
Other assets 101,639 88,046  
Material reconciling items | Sales      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Material reconciling items | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Material reconciling items | Administration and Project evaluation expenses      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0 0  
Depletion and cost of sales 0 0  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes (24,950) (21,526)  
Cash flows from operating activities (16,459) (13,321)  
Material reconciling items | Administration and Project evaluation expenses | Sales      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Material reconciling items | Administration and Project evaluation expenses | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Material reconciling items | Loss on revaluation of investments      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0 0  
Depletion and cost of sales 0 0  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes (4,628) 15,671  
Cash flows from operating activities 0 0  
Material reconciling items | Loss on revaluation of investments | Sales      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Material reconciling items | Loss on revaluation of investments | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Material reconciling items | Finance expense      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0 0  
Depletion and cost of sales 0 0  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes (35,028) (39,515)  
Cash flows from operating activities 0 (115)  
Material reconciling items | Finance expense | Sales      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Material reconciling items | Finance expense | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Material reconciling items | Other      
Disclosure of operating segments [line items]      
Cost of sales excluding depletion 0 0  
Depletion and cost of sales 0 0  
Contractual income from Stream, royalty and other interests   0  
Loss (gain) on disposal and impairment of Stream, royalty and other interests 0 0  
Income (loss) before taxes 1,848 (2,472)  
Cash flows from operating activities 6,960 4,747  
Material reconciling items | Other | Sales      
Disclosure of operating segments [line items]      
Total revenue 0 0  
Material reconciling items | Other | Royalty revenue      
Disclosure of operating segments [line items]      
Total revenue $ 0 $ 0