XML 91 R73.htm IDEA: XBRL DOCUMENT v3.23.1
Change of accounting year - Summary of Condensed Statements Changes in Equity (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Sep. 30, 2022
Sep. 30, 2021
IfrsStatementLineItems [Line Items]        
Balance $ 536,219 $ 225,318 $ 225,318 $ (141)
Common shares issued to acquire royalties     22,544 13,076
Share options issued on exchange of options of Golden Valley Mines and Royalties Ltd.     8,991  
Common shares issued for marketing services     899 345
Common shares issued upon exercise of common share purchase warrants     856 39
Share-based compensation - performance based restricted shares     276 409
Share-based compensation - share options 845   1,551 2,199
Net loss for the period (2,204)   (17,346) (15,006)
Balance 533,651   536,219 225,318
Transition Period [Member]        
IfrsStatementLineItems [Line Items]        
Balance   225,318 225,318  
Common shares issued for marketing services   626    
Common shares issued upon exercise of common share purchase warrants   530    
Share-based compensation - performance based restricted shares   160    
Share-based compensation - share options   446    
Net loss for the period   (6,841)    
Balance   526,196   225,318
Abitibi Royalties Inc. [Member]        
IfrsStatementLineItems [Line Items]        
Common shares issued to acquire     153,702  
Abitibi Royalties Inc. [Member] | Transition Period [Member]        
IfrsStatementLineItems [Line Items]        
Common shares issued to acquire royalties   153,702    
Ely Gold Royalties Inc [member]        
IfrsStatementLineItems [Line Items]        
Common shares issued to acquire       $ 130,407
Golden Valley Mines and Royalties Ltd. [Member]        
IfrsStatementLineItems [Line Items]        
Common shares issued to acquire     143,264  
Golden Valley Mines and Royalties Ltd. [Member] | Transition Period [Member]        
IfrsStatementLineItems [Line Items]        
Common shares issued to acquire   143,264    
Share options issued on exchange of options of Golden Valley Mines and Royalties Ltd.   8,991    
Issued capital [member]        
IfrsStatementLineItems [Line Items]        
Balance $ 551,074 $ 228,620 $ 228,620  
Balance, shares 143,913,069 72,538,609 72,538,609 1
Common shares issued to acquire royalties     $ 22,544 $ 13,076
Common shares issued to acquire royalties, shares     9,651,130 15,000,000
Common shares issued for marketing services     $ 899 $ 345
Common shares issued for marketing services, shares     216,192 75,000
Common shares issued upon exercise of common share purchase warrants     $ 1,769 $ 66
Common shares issued upon exercise of common share purchase warrants, shares     402,938 15,086
Share-based compensation - performance based restricted shares     $ 276 $ 409
Balance $ 551,074   $ 551,074 $ 228,620
Balance, shares 143,913,069   143,913,069 72,538,609
Issued capital [member] | Transition Period [Member]        
IfrsStatementLineItems [Line Items]        
Balance   $ 228,620 $ 228,620  
Balance, shares   72,538,609 72,538,609  
Common shares issued for marketing services   $ 626    
Common shares issued for marketing services, shares   120,000    
Common shares issued upon exercise of common share purchase warrants   $ 760    
Common shares issued upon exercise of common share purchase warrants, shares   164,692    
Share-based compensation - performance based restricted shares   $ 160    
Balance   $ 527,132   $ 228,620
Balance, shares   133,927,501   72,538,609
Issued capital [member] | Abitibi Royalties Inc. [Member]        
IfrsStatementLineItems [Line Items]        
Common shares issued to acquire     $ 153,702  
Common shares issued to acquire, shares     31,625,931  
Issued capital [member] | Abitibi Royalties Inc. [Member] | Transition Period [Member]        
IfrsStatementLineItems [Line Items]        
Common shares issued to acquire royalties   $ 153,702    
Common shares issued to acquire royalties, shares   31,625,931    
Issued capital [member] | Ely Gold Royalties Inc [member]        
IfrsStatementLineItems [Line Items]        
Common shares issued to acquire       $ 130,407
Common shares issued to acquire, shares       30,902,176
Issued capital [member] | Golden Valley Mines and Royalties Ltd. [Member]        
IfrsStatementLineItems [Line Items]        
Common shares issued to acquire     $ 143,264  
Common shares issued to acquire, shares     29,478,269  
Issued capital [member] | Golden Valley Mines and Royalties Ltd. [Member] | Transition Period [Member]        
IfrsStatementLineItems [Line Items]        
Common shares issued to acquire   $ 143,264    
Common shares issued to acquire, shares   29,478,269    
Other reserves [member]        
IfrsStatementLineItems [Line Items]        
Balance $ 21,374 $ 11,404 $ 11,404 $ 0
Share options issued on exchange of options of Golden Valley Mines and Royalties Ltd.     8,991  
Common shares issued upon exercise of common share purchase warrants     (913) (27)
Share-based compensation - share options 845   1,551 2,199
Balance 22,420   21,374 11,404
Other reserves [member] | Transition Period [Member]        
IfrsStatementLineItems [Line Items]        
Balance   11,404 11,404  
Common shares issued upon exercise of common share purchase warrants   (230)    
Share-based compensation - share options   446    
Balance   20,611   11,404
Other reserves [member] | Golden Valley Mines and Royalties Ltd. [Member] | Transition Period [Member]        
IfrsStatementLineItems [Line Items]        
Share options issued on exchange of options of Golden Valley Mines and Royalties Ltd.   8,991    
Retained earnings [member]        
IfrsStatementLineItems [Line Items]        
Balance (36,525) (15,147) (15,147) (141)
Net loss for the period (2,204)   (17,346) (15,006)
Balance (40,168)   (36,525) (15,147)
Retained earnings [member] | Transition Period [Member]        
IfrsStatementLineItems [Line Items]        
Balance   (15,147) (15,147)  
Net loss for the period   (6,841)    
Balance   (21,988)   (15,147)
Accumulated other comprehensive income [member]        
IfrsStatementLineItems [Line Items]        
Balance 296 441 441  
Balance $ 325   296 441
Accumulated other comprehensive income [member] | Transition Period [Member]        
IfrsStatementLineItems [Line Items]        
Balance   441 $ 441  
Balance   $ 441   $ 441