XML 102 R77.htm IDEA: XBRL DOCUMENT v3.25.1
Convertible debt - Schedule Of KSP and Glencore Debt Activity (Details) - USD ($)
$ in Millions
9 Months Ended 12 Months Ended
Dec. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Principal Of Convertible Note [Roll Forward]      
Issuance of convertible notes   $ 75.0  
Debt Component [Roll Forward]      
Total convertible debt at end of period $ 363.1 363.1 $ 288.1
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the year ended December 31, 2024      
Total change in the conversion features   156.0  
Total change in the debt components   (22.1)  
Total net change in convertible debt in the year ended December 31, 2024   133.9  
Proceeds from convertible debt   (75.0)  
Debt extinguishment loss   58.9 0.0
KSP Convertible Notes      
Principal Of Convertible Note [Roll Forward]      
Principal of convertible notes at end of the period 327.4 327.4  
Conversion Feature Of Convertible Debt [Roll Forward]      
Conversion feature at beginning of period   0.0 6.0
Fair value gain on embedded derivative   0.0 (6.0)
Conversion feature issued   0.0 0.0
Conversion feature at end of period 0.0 0.0 0.0
Debt Component [Roll Forward]      
Debt component at beginning of the period   99.1 85.4
Issuance of debt component   14.4 9.1
Accrued interest paid in kind   (14.4) (9.1)
Accrued interest expense   20.2 13.7
Transaction costs   0.0 0.0
Debt component at end of period 119.3 119.3 99.1
Total convertible debt at end of period 119.3 119.3 99.1
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the year ended December 31, 2024      
Conversion feature issued   0.0 0.0
Issuance of debt component   14.4 9.1
KSP Convertible Notes | Convertible Debt      
Principal Of Convertible Note [Roll Forward]      
Principal of convertible note at beginning of period   119.3 110.2
Issuance of convertible notes   14.4 9.1
Principal of convertible notes at end of the period 133.7 133.7 119.3
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the year ended December 31, 2024      
Proceeds from convertible debt   (14.4) (9.1)
Glencore Convertible Notes      
Conversion Feature Of Convertible Debt [Roll Forward]      
Conversion feature at beginning of period   0.4 16.5
Fair value gain on embedded derivative (106.9) (105.1) (16.1)
Conversion feature at end of period 51.3 51.3 0.4
Debt Component [Roll Forward]      
Debt component at beginning of the period 153.8 188.6 164.9
Issuance of debt component   21.2 17.2
Accrued interest paid in kind   (21.2) (17.2)
Accrued interest expense   28.7 23.7
Accrued interest and accretion expense from January 1, 2024 to March 25, 2024   5.9 0.0
Transaction costs   (8.6) 0.0
Debt component at end of period 192.5 192.5 188.6
Total convertible debt at end of period 243.8 243.8 189.0
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the year ended December 31, 2024      
Issuance of debt component   21.2 17.2
Glencore Convertible Notes | Convertible Debt      
Principal Of Convertible Note [Roll Forward]      
Principal of convertible note at beginning of period   225.3 208.1
Issuance of convertible notes   102.2 17.2
Principal of convertible notes at end of the period 327.5 327.5 225.3
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the year ended December 31, 2024      
Proceeds from convertible debt   (102.2) (17.2)
A&R Glencore Convertible Notes      
Conversion Feature Of Convertible Debt [Roll Forward]      
Fair value gain on embedded derivative   1.8  
Extinguishment of the conversion feature embedded in the A&R Glencore Convertible Notes as part of the modification   (2.2)  
Conversion feature issued   99.2  
Debt Component [Roll Forward]      
Issuance of debt component   124.4  
Extinguishment of the debt component related to A&R Glencore Convertible Notes as part of the modification   (194.5)  
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the year ended December 31, 2024      
Extinguishment of the conversion feature embedded in the A&R Glencore Convertible Notes as part of the modification   (2.2)  
Conversion feature issued   99.2  
Issuance of debt component   124.4  
Senior Secured Convertible Glencore Note      
Conversion Feature Of Convertible Debt [Roll Forward]      
Conversion feature issued   59.0 0.0
Debt Component [Roll Forward]      
Issuance of debt component   48.0 0.0
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the year ended December 31, 2024      
Conversion feature issued   59.0 0.0
Issuance of debt component   48.0 $ 0.0
Senior Secured Convertible Glencore Note | Convertible Debt      
Principal Of Convertible Note [Roll Forward]      
Principal of convertible note at beginning of period 75.0    
Principal of convertible notes at end of the period $ 75.0 75.0  
A&R Convertible Notes | Convertible Debt      
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the year ended December 31, 2024      
Debt extinguishment loss   $ 58.9