XML 31 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Common Shares
2025 Registered Direct Offering
Common Shares
2024 Registered Direct Offering
Common Shares
Class A Warrants
Common Shares
Class B Warrants
Common Shares
Additional Paid in Capital
2025 Registered Direct Offering
Additional Paid in Capital
2024 Registered Direct Offering
Additional Paid in Capital
Class A Warrants
Additional Paid in Capital
Class B Warrants
Additional Paid in Capital
Accumulated Other Comprehensive Loss
Deficit
2025 Registered Direct Offering
2024 Registered Direct Offering
Class A Warrants
Class B Warrants
Total
Balance at Dec. 31, 2023         $ 438,239         $ 122,797 $ (1,216) $ (548,902)         $ 10,918
Balance (in shares) at Dec. 31, 2023         306,558,710                        
Issuance of shares and warrants under, net of expenses (Notes 10, 12)         $ 7,447         1,553             9,000
Issuance of shares and warrants under, net of expenses (Notes 10, 12) (in shares)         4,500,000                        
Shares issued from ATM (Note 11)         $ 2,587                       2,587
Shares issued from ATM (Note 11) (in shares)         1,634,588                        
Exercise of stock options (Note 13)         $ 1,761         (1,352)             409
Exercise of stock options (Note 13) (in shares)         631,052                        
Conversion of restricted share units, net of shares withheld for taxes (Note 13)         $ 10,485         (10,485)              
Conversion of restricted share units, net of shares withheld for taxes (Note 13) (in shares)         8,890,139                        
Share purchase under Employee Share Purchase Plan (Note 13)         $ 54         (30)             24
Share purchase under Employee Share Purchase Plan (Note 13) (in shares)         27,394                        
Share-based compensation and expenses settled with equity (Note 13)                   12,817             12,817
Loss for the period                       (45,362)         (45,362)
Balance at Jun. 30, 2024         $ 460,573         125,300 (1,216) (594,264)         (9,607)
Balance (in shares) at Jun. 30, 2024         322,241,883                        
Balance at Dec. 31, 2023         $ 438,239         122,797 (1,216) (548,902)         10,918
Balance (in shares) at Dec. 31, 2023         306,558,710                        
Balance at Dec. 31, 2024         $ 477,217         138,303 (1,203) (631,435)         (17,118)
Balance (in shares) at Dec. 31, 2024         340,708,460                        
Balance at Mar. 31, 2024         $ 454,431         122,691 (1,216) (574,096)         1,810
Balance (in shares) at Mar. 31, 2024         318,291,383                        
Shares issued from ATM (Note 11)         $ 2,587                       2,587
Shares issued from ATM (Note 11) (in shares)         1,634,588                        
Exercise of stock options (Note 13)         $ 1,617         (1,398)             219
Exercise of stock options (Note 13) (in shares)         511,052                        
Conversion of restricted share units, net of shares withheld for taxes (Note 13)         $ 1,884         (1,884)              
Conversion of restricted share units, net of shares withheld for taxes (Note 13) (in shares)         1,777,466                        
Share purchase under Employee Share Purchase Plan (Note 13)         $ 54         (30)             24
Share purchase under Employee Share Purchase Plan (Note 13) (in shares)         27,394                        
Share-based compensation and expenses settled with equity (Note 13)                   5,921             5,921
Loss for the period                       (20,168)         (20,168)
Balance at Jun. 30, 2024         $ 460,573         125,300 (1,216) (594,264)         (9,607)
Balance (in shares) at Jun. 30, 2024         322,241,883                        
Balance at Dec. 31, 2024         $ 477,217         138,303 (1,203) (631,435)         (17,118)
Balance (in shares) at Dec. 31, 2024         340,708,460                        
Issuance of shares and warrants to Korea Zinc, net of expenses (Notes 10, 12)         $ 71,686         13,432             85,118
Issuance of shares and warrants to Korea Zinc, net of expenses (Notes 10, 12) (in shares)         19,623,376                        
Issuance of shares and warrants under, net of expenses (Notes 10, 12) $ 17,640 $ 2,237       $ 12,087 $ 2,763           $ 29,727 $ 5,000      
Issuance of shares and warrants under, net of expenses (Notes 10, 12) (in shares) 9,000,000 5,000,000                              
Shares issued from ATM (Note 11)         $ 14,784                       14,784
Shares issued from ATM (Note 11) (in shares)         7,542,996                        
Exercise of warrant (Note 12)     $ 724 $ 6,451       $ 3,053 $ (3,801)           $ 3,777 $ 2,650  
Exercise of warrant (Note 12) (in shares)     250,000 4,833,096                          
Exercise of stock options (Note 13)         $ 1,453         (991)             462
Exercise of stock options (Note 13) (in shares)         712,124                        
Conversion of restricted share units, net of shares withheld for taxes (Note 13)         $ 14,042         (14,042)              
Conversion of restricted share units, net of shares withheld for taxes (Note 13) (in shares)         9,472,733                        
Share purchase under Employee Share Purchase Plan (Note 13)         $ 12         (2)             10
Share purchase under Employee Share Purchase Plan (Note 13) (in shares)         12,533                        
Nauru Warrant Cost (Note 12)                   33,079             33,079
Share-based compensation and expenses settled with equity (Note 13)                   19,300             19,300
Loss for the period                       (94,929)         (94,929)
Balance at Jun. 30, 2025         $ 606,246         203,181 (1,203) (726,364)         81,860
Balance (in shares) at Jun. 30, 2025         397,155,318                        
Balance at Mar. 31, 2025         $ 495,804         140,656 (1,203) (652,023)         (16,766)
Balance (in shares) at Mar. 31, 2025         356,617,022                        
Issuance of shares and warrants to Korea Zinc, net of expenses (Notes 10, 12)         $ 71,686         13,432             85,118
Issuance of shares and warrants to Korea Zinc, net of expenses (Notes 10, 12) (in shares)         19,623,376                        
Issuance of shares and warrants under, net of expenses (Notes 10, 12)         $ 17,640         12,087             29,727
Issuance of shares and warrants under, net of expenses (Notes 10, 12) (in shares)         9,000,000               9,000,000        
Shares issued from ATM (Note 11)         $ 9,222                       9,222
Shares issued from ATM (Note 11) (in shares)         4,567,770                        
Exercise of warrant (Note 12)     $ 724 $ 6,451       $ 3,053 $ (3,801)           $ 3,777 $ 2,650  
Exercise of warrant (Note 12) (in shares)     250,000 4,833,096                          
Exercise of stock options (Note 13)         $ 1,453         (991)             462
Exercise of stock options (Note 13) (in shares)         712,124                        
Conversion of restricted share units, net of shares withheld for taxes (Note 13)         $ 3,254         (3,254)              
Conversion of restricted share units, net of shares withheld for taxes (Note 13) (in shares)         1,539,397                        
Share purchase under Employee Share Purchase Plan (Note 13)         $ 12         (2)             10
Share purchase under Employee Share Purchase Plan (Note 13) (in shares)         12,533                        
Nauru Warrant Cost (Note 12)                   33,079             33,079
Share-based compensation and expenses settled with equity (Note 13)                   8,922             8,922
Loss for the period                       (74,341)         (74,341)
Balance at Jun. 30, 2025         $ 606,246         $ 203,181 $ (1,203) $ (726,364)         $ 81,860
Balance (in shares) at Jun. 30, 2025         397,155,318