XML 58 R40.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisition of Ely, Golden Valley and Abitibi (Details Narrative)
$ / shares in Units, $ in Thousands, $ in Millions
3 Months Ended 12 Months Ended
Nov. 05, 2021
USD ($)
shares
Royalty
Aug. 23, 2021
USD ($)
shares
$ / shares
Dec. 31, 2022
USD ($)
shares
Sep. 30, 2022
USD ($)
shares
Sep. 30, 2021
USD ($)
shares
Aug. 23, 2021
CAD ($)
shares
Sep. 30, 2020
shares
IfrsStatementLineItems [Line Items]              
Cash paid on acquisition   $ 65,016          
Options outstanding | shares     8,236,668 6,030,076 3,016,200   0
15,946,732 Ely Warrants deemed to be exchanged for GRC Shares   5,641          
Total consideration $ 305,957 200,851          
Risk-free interest rate     1.90% 1.39% 34.00%    
Expected volatility     42.12% 47.99% 37.00%    
Expected dividend yield     0.65% 0.14% 0.00%    
Consulting fees     $ 158 $ 4,125 $ 2,677    
Recognized share-based compensation     1,078 $ 3,146 $ 2,995    
Share consideration     $ 213        
Ely [member]              
IfrsStatementLineItems [Line Items]              
15,946,732 Ely Warrants deemed to be exchanged for GRC Shares   5,641          
Total consideration   $ 2,603          
Golden Valley and Abitibi [member]              
IfrsStatementLineItems [Line Items]              
Number of shares issued | shares 61,104,200            
Business acquisition, shares issued | shares 61,104,200            
Options outstanding | shares 1,166,389            
Number of options issued | shares 2,498,045            
Total consideration $ 305,957            
Consulting Fees 3,000            
Acquisitions Through Business Combinations Cash and Marketable Securities $ 34,922            
Risk-free interest rate     0.40%        
Expected life     4 years 1 month 6 days        
Expected volatility     37.00%        
Expected dividend yield     0.00%        
Estimated forfeiture rate     0.00%        
Golden Valley and Abitibi [member] | Canadian Malartic Property [Member]              
IfrsStatementLineItems [Line Items]              
Royalties acquired | Royalty 4            
Net profit interest royalty percentage 15.00%            
Golden Valley and Abitibi [member] | Canadian Malartic Property [Member] | Royalty One [Member]              
IfrsStatementLineItems [Line Items]              
Net smelter return royalty percentage 1.50%            
Golden Valley and Abitibi [member] | Canadian Malartic Property [Member] | Royalty Two [Member]              
IfrsStatementLineItems [Line Items]              
Net smelter return royalty percentage 2.00%            
Golden Valley and Abitibi [member] | Canadian Malartic Property [Member] | Royalty Three [Member]              
IfrsStatementLineItems [Line Items]              
Net smelter return royalty percentage 3.00%            
Golden Valley and Abitibi [member] | Cheechoo Project [Member] | Minimum [Member]              
IfrsStatementLineItems [Line Items]              
Net smelter return royalty percentage 2.50%            
Golden Valley and Abitibi [member] | Cheechoo Project [Member] | Maximum [Member]              
IfrsStatementLineItems [Line Items]              
Net smelter return royalty percentage 4.00%            
Golden Valley [Member]              
IfrsStatementLineItems [Line Items]              
Number of shares issued | shares 2.1417            
Abitibi [Member]              
IfrsStatementLineItems [Line Items]              
Number of shares issued | shares 4.6119            
GRC Shares [member]              
IfrsStatementLineItems [Line Items]              
Number of shares issued on acquisition | shares   30,902,176          
Cash paid on acquisition   $ 65,000       $ 84  
Share price | $ / shares   $ 4.22          
Risk-free interest rate   0.40%          
Expected life   1 year 10 months 28 days          
Expected volatility   37.00%          
Expected dividend yield   0.00%          
Estimated forfeiture rate   0.00%          
Weighted average fair value | $ / shares   $ 0.35          
Ely Warrant [member]              
IfrsStatementLineItems [Line Items]              
Number of warrants issued to purchase shares | shares   15,946,732          
Exercise price of shares | $ / shares   $ 0.2450          
Exercise price of shares | $ / shares   $ 0.0001          
Warrants exercisable | shares   3,906,949       3,906,949  
15,946,732 Ely Warrants deemed to be exchanged for GRC Shares   $ 3,038          
Ely Shares [member]              
IfrsStatementLineItems [Line Items]              
Transaction costs     $ 2,900        
Advisory and consulting fees     1,900        
Consulting fees     1,000        
Recognized share-based compensation     543        
Payment from cash consideration     330        
Share consideration     $ 213