XML 78 R60.htm IDEA: XBRL DOCUMENT v3.23.1
Issued capital (Details Narrative)
3 Months Ended 12 Months Ended
Jul. 05, 2022
USD ($)
shares
May 19, 2022
USD ($)
shares
Mar. 22, 2022
USD ($)
shares
Nov. 05, 2021
USD ($)
shares
Oct. 12, 2021
USD ($)
shares
Aug. 23, 2021
USD ($)
shares
Mar. 11, 2021
USD ($)
$ / shares
shares
Dec. 04, 2020
USD ($)
shares
Oct. 19, 2020
shares
Oct. 16, 2020
USD ($)
shares
Dec. 31, 2022
USD ($)
shares
$ / shares
Sep. 30, 2022
USD ($)
shares
$ / shares
Sep. 30, 2021
USD ($)
shares
$ / shares
Dec. 31, 2022
shares
$ / shares
Sep. 27, 2022
shares
Aug. 15, 2022
USD ($)
May 25, 2022
shares
Mar. 01, 2022
shares
Jan. 18, 2022
$ / shares
Apr. 19, 2021
$ / shares
shares
IfrsStatementLineItems [Line Items]                                        
Proceeds from issuance of shares | $               $ 2,849,000         $ 2,849,000              
Proceeds from exercise of common share purchase warrants | $                       $ 856,000 39,000              
Number of stock issued for private placement               1,325,000                        
Share-based compensation expense | $                     $ 1,078,000 $ 3,146,000 $ 2,995,000              
Shares issued for acquisition, fair value | $           $ 130,194,000                            
Shares issued under equity program value | $                     $ 0                  
Restricted shares, description                     During the three months ended December 31, 2022, the Company granted 603,703 RSUs at a weighted average value of $2.81 to certain officers, directors, and consultants of the Company. The RSUs vest in three equal annual instalments during the recipient's continual service with the Company. During the year ended September 30, 2022 the Company granted 167,849 RSUs at a weighted average value of $4.91 to certain officers, directors, and consultants of the Company. The RSUs vest in three equal annual instalments during the recipient's continual service with the Company.                  
Number of warrants issued                       10,350,000 10,350,000              
Warrant exercise price | $ / shares                       $ 7.50 $ 7.50              
Weighted average remaining contractual life                     3 years 7 months 28 days                  
Number of Options, Granted                     2,271,592 577,031 3,016,200              
Weighted Average Exercise Price, Granted | $ / shares                     $ 2.58 $ 4.52 $ 4.97              
Options exercisable term                     5 years 5 years 5 years              
Options vesting terms                     vest as follows: (a) 25% on the grant date; and (b) 25% on each of the dates that are 6, 12 and 18 months thereafter. vest as follows: (a) 25% on the grant date; and (b) 25% on each of the dates that are 6, 12 and 18 months thereafter. vest as follows: (a) 25% on the grant date; and (b) 25% on each of the dates that are 6, 12 and 18 months thereafter.              
Share options recognized as share-based compensation expense | $                     $ 845,000 $ 1,551,000                
Risk-free interest rate                     1.90% 1.39% 34.00%              
Expected life (years)                     2 years 11 months 4 days 2 years 10 months 13 days 2 years 11 months 26 days              
Expected volatility                     42.12% 47.99% 37.00%              
Expected dividend yield                     0.65% 0.14% 0.00%              
Estimated forfeiture rate                     1.72% 0.50% 1.98%              
Share-based compensation expense | $                     $ 291,000 $ 849,000 $ 751,000              
Dividend paid, amount | $                     $ 1,439,000 4,032,000                
Quarterly cash dividend declared per common share | $ / shares                                     $ 0.01  
Number of shares issued                     603,703                  
Restricted Stock Units [member]                                        
IfrsStatementLineItems [Line Items]                                        
Share-based compensation expense | $                     $ 201,000 $ 341,000                
Number of shares issued                       167,849                
Weighted average value | $ / shares                     $ 2.81 $ 4.91                
Restricted Shares [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Share-based compensation expense | $                     $ 0 $ 276,000                
Number of restricted shares issued                 1,500,000                      
Performance condition one, description                 with respect to one-third of the Restricted Shares awarded to the holder, if the Company's initial public offering or any liquidity event (being any liquidation, dissolution or winding-up of the Company or distribution of all or substantially all of the Company's assets among shareholders or a change of control transaction) occurs that values the Company at a minimum of $50,000,000 (condition met)                      
Performance condition two, description                 with respect to one-third of the Restricted Shares awarded to the holder, if the Company receives $1,000,000 of royalty payments under any of the Company's royalty interests prior to October 19, 2023 (condition met)                      
Performance condition three, description                 with respect to one-third of the Restricted Shares awarded to the holder, if the holder continues to be a director, officer, employee or consultant of the Company or an entity that is under common control with the Company for a period of one year after the initial public offering is completed (condition met)                      
Warrants [member]                                        
IfrsStatementLineItems [Line Items]                                        
Weighted average remaining contractual life                       1 year 2 months 8 days                
Ely Warrants [member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of warrants outstanding                           11,518,252            
Weighted average remaining contractual life                     7 months 9 days                  
Shares issued for warrant exercisable                     2,821,971                  
Warrants exercisable exchange ratio                     2.4500                  
Weighted average exercise price | $ / shares                           $ 4.31            
Long-term Incentive Plan [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Percentage of shares issuable under plan                           10.00%            
Marketing Services [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of shares issued   39,435 39,435                                  
Expense from share-based payment transaction with non-employees | $                     $ 0 $ 148,000                
Fair value of stock issued for services | $   $ 148,000 $ 148,000                                  
Marketing Services Issued On July 5, 2022 [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of shares issued 56,757                                      
Expense from share-based payment transaction with non-employees | $                     $ 32,000 $ 31,000                
Fair value of stock issued for services | $ $ 125,000                                      
Share Options Granted Tranche One [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of Options, Granted                     30,000 404,517 2,505,000              
Exercise price of share options granted | $ / shares                     $ 2.13 $ 4.93 $ 5.00              
Share Options Granted Tranche Two [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of Options, Granted                     5,000 5,000 305,000              
Exercise price of share options granted | $ / shares                     $ 2.49 $ 4.62 $ 4.78              
Share Options Granted Tranche Three [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of Options, Granted                     2,236,592 100,000 206,200              
Exercise price of share options granted | $ / shares                     $ 2.59 $ 4.14 $ 4.85              
Share Options Granted Tranche Four [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of Options, Granted                       17,514                
Exercise price of share options granted | $ / shares                       $ 3.06                
Share Options Granted Tranche Five [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of Options, Granted                       25,000                
Exercise price of share options granted | $ / shares                       $ 2.73                
Share Options Granted Tranche Six [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of Options, Granted                       25,000                
Exercise price of share options granted | $ / shares                       $ 2.16                
Ely Gold Royalties Inc [member]                                        
IfrsStatementLineItems [Line Items]                                        
Proceeds from issuance of shares | $           $ 130,194,000                            
Proceeds from exercise of common share purchase warrants | $                       $ 856,000                
Number of shares issued           30,902,176           402,938   0            
Number of warrants exercised                       1,644,649                
Golden Valley and Abitibi [member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of shares issued       61,104,200                                
Fair value of shares issued for acquisition | $       $ 296,966,000                                
Number of options issued       2,498,045                                
Risk-free interest rate                     0.40%                  
Expected volatility                     37.00%                  
Expected dividend yield                     0.00%                  
Nevada Gold Mines LLC [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of shares issued                             9,393,681          
Croinor Gold Project [member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of shares issued                                 50,000 207,449    
Percentage of net smelter return royalty                                   0.75%    
Gold Mining Inc [member]                                        
IfrsStatementLineItems [Line Items]                                        
Proceeds from issuance of shares | $                   $ 50,000                    
Number of shares issued                   5,000,000                    
At the Market Program [Member]                                        
IfrsStatementLineItems [Line Items]                                        
Maximum shares to be sold under equity program value | $                               $ 50,000,000        
Blender Media Inc. [member]                                        
IfrsStatementLineItems [Line Items]                                        
Share-based compensation expense | $                     $ 0 $ 626,000                
Stock issued for services, shares         120,000                              
Fair value of stock issued for services | $         $ 626,000                              
Underwriters [member]                                        
IfrsStatementLineItems [Line Items]                                        
Issued price per share | $ / shares             $ 5.00                          
Purchase price of warrants | $ / shares             $ 7.50                          
Number of shares issued under initial public offering             18,000,000                          
Proceeds from issuance of shares | $             $ 90,000,000                          
Underwriters [member] | Over Allotment Option [member]                                        
IfrsStatementLineItems [Line Items]                                        
Number of common shares issued to purchase warrants             1,350,000                          
Number of shares issued under initial public offering             721,347                          
Proceeds from issuance of shares | $             $ 3,603,000                          
Gross proceeds from shares issued to purchase warrants | $             $ 14,000                          
Service Provider [member]                                        
IfrsStatementLineItems [Line Items]                                        
Shares issued price per share | $ / shares                                       $ 4.60
Number of shares issued                                       75,000
Share-based compensation expense | $                     $ 0 $ 173,000