XML 22 R4.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Ely Gold Royalties Inc [member]
Abitibi Royalties Inc. [Member]
Golden Valley Mines and Royalties Ltd. [Member]
Issued capital [member]
Issued capital [member]
Ely Gold Royalties Inc [member]
Issued capital [member]
Abitibi Royalties Inc. [Member]
Issued capital [member]
Golden Valley Mines and Royalties Ltd. [Member]
Other reserves [member]
Retained earnings [member]
Accumulated other comprehensive income [member]
Balance at Sep. 30, 2020 $ (141)               $ 0 $ (141)  
Balance, shares at Sep. 30, 2020         1            
IfrsStatementLineItems [Line Items]                      
Cancellation of common share issued upon incorporation         (1)            
Common shares issued to former parent company for cash 50       $ 50            
Common shares issued to former parent company for cash, shares         5,000,000            
Performance based restricted shares issued, shares         1,500,000            
Common shares issued to acquire royalties 13,076       $ 13,076            
Common shares issued to acquire royalties, shares         15,000,000            
Private placement of common shares for cash 2,849       $ 2,849            
Private placement of common shares for cash, shares         1,325,000            
Share-based compensation - performance based restricted shares 409       $ 409            
Share-based compensation - share options 2,199               2,199    
Common shares and common share purchase warrants issued for cash 90,000       $ 82,969       7,031    
Initial public offering: Common shares and common share purchase warrants issued for cash, shares         18,000,000            
Common shares issued on exercise of over-allotment option 3,603       $ 3,603            
Initial public offering: Common shares issued on exercise of over-allotment option, shares         721,347            
Common share purchase warrants issued on exercise of over-allotment option 14               14    
Underwriters’ fees and issuance costs (5,570)       $ (5,154)       (416)    
Common shares issued for marketing services 345       $ 345            
Common shares issued for marketing services, shares         75,000            
Common shares issued to acquire   $ 130,407       $ 130,407          
Common shares issued to acquire, shares           30,902,176          
Common share purchase warrants of Ely Gold Royalties Inc. 2,603               2,603    
Common shares issued upon exercise of common share purchase warrants 39       $ 66       (27)    
Common shares issued upon exercise of common share purchase warrants, shares         15,086            
Net loss for the period/year (15,006)                 (15,006)  
Total other comprehensive income 441                   $ 441
Balance at Sep. 30, 2021 225,318       $ 228,620       11,404 (15,147) 441
Balance, shares at Sep. 30, 2021         72,538,609            
Balance at Sep. 30, 2021 225,318       $ 228,620       11,404 (15,147) 441
Balance, shares at Sep. 30, 2021         72,538,609            
IfrsStatementLineItems [Line Items]                      
Common shares issued to acquire royalties 22,544       $ 22,544            
Common shares issued to acquire royalties, shares         9,651,130            
Share-based compensation - performance based restricted shares 276       $ 276            
Share-based compensation - share options 1,551               1,551    
Share-based compensation - restricted share units 341               341    
Share options issued on exchange of options of Golden Valley Mines and Royalties Ltd. 8,991               8,991    
Common shares issued for marketing services 899       $ 899            
Common shares issued for marketing services, shares         216,192            
Common shares issued to acquire     $ 153,702 $ 143,264     $ 153,702 $ 143,264      
Common shares issued to acquire, shares             31,625,931 29,478,269      
Common shares issued upon exercise of common share purchase warrants 856       $ 1,769       (913)    
Common shares issued upon exercise of common share purchase warrants, shares         402,938            
Net loss for the period/year (17,346)                 (17,346)  
Dividends (4,032)                 (4,032)  
Total other comprehensive income (145)                   (145)
Balance at Sep. 30, 2022 536,219       $ 551,074       21,374 (36,525) 296
Balance, shares at Sep. 30, 2022         143,913,069            
IfrsStatementLineItems [Line Items]                      
Share-based compensation - share options 845               845    
Share-based compensation - restricted share units 201               201    
Net loss for the period/year (2,204)                 (2,204)  
Dividends (1,439)                 (1,439)  
Total other comprehensive income 29                   29
Balance at Dec. 31, 2022 $ 533,651       $ 551,074       $ 22,420 $ (40,168) $ 325
Balance, shares at Dec. 31, 2022         143,913,069