XML 63 R4.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY - USD ($)
shares in Thousands, $ in Thousands
Share capital [Member]
Contributed surplus [Member]
Accumulated other comprehensive income [Member]
Deficit [Member]
Total
Balance at Dec. 31, 2023 $ 87,869 $ 12,552 $ 1,324 $ (81,117) $ 20,628
Balance, shares at Dec. 31, 2023 65,551        
Shares cancelled $ (2,651) 0 0 (2,048) (4,699)
Shares cancelled, shares (1,997)        
Shares issued on exercise of options $ 3,436 (917) 0 0 2,519
Shares issued on exercise of options, shares 1,767        
Shares issued on exercise of warrants $ 10 (3) 0 0 7
Shares issued on exercise of warrants, shares 4        
Common shares, replacement options and warrants issued on the acquisition of Goldsource $ 32,049 2,185 0 0 34,234
Common shares, replacement options and warrants issued on the acquisition of Goldsource, shares 13,160        
Common shares issued on RSU vesting $ 504 (504) 0 0 0
Common shares issued on RSU vesting, shares 396        
Common shares issued on DSU vesting $ 101 (101) 0 0 0
Common shares issued on DSU vesting, shares 71        
Common shares issued to settle reclamation obligation $ 460 0 0 0 460
Common shares issued to settle reclamation obligation, shares 297        
Capital contribution $ 0 2,087 0 0 2,087
Share-based compensation 0 1,022 0 0 1,022
Net income 0 0 0 19,152 19,152
Other comprehensive income (loss) 0 0 1,513 0 1,513
Balance at Dec. 31, 2024 $ 121,778 16,321 2,837 (64,013) 76,923
Balance, shares at Dec. 31, 2024 79,249        
Shares cancelled $ (749) 0 0 (608) (1,357)
Shares cancelled, shares (535)        
Private placements $ 37,438       37,438
Private placements, shares 6,906        
Shares issued on exercise of options $ 1,720 (623) 0 0 1,097
Shares issued on exercise of options, shares 501        
Shares issued on exercise of warrants $ 2,088 (682) 0 0 1,406
Shares issued on exercise of warrants, shares 794        
Common shares issued on RSU vesting $ 6 (6) 0 0 0
Common shares issued on RSU vesting, shares 4        
Common shares issued on DSU vesting $ 166 (166) 0 0 0
Common shares issued on DSU vesting, shares 90        
Share-based compensation $ 0 1,973 0 0 1,973
Net income 0 0 0 33,740 33,740
Other comprehensive income (loss) 0 0 (487) 0 (487)
Balance at Dec. 31, 2025 $ 162,447 $ 16,817 $ 2,350 $ (30,881) $ 150,733
Balance, shares at Dec. 31, 2025 87,009