XML 25 R4.htm IDEA: XBRL DOCUMENT v3.24.1
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]
Dividend Reinvestment Plan [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]
Retained earnings [member]
Dividend Reinvestment Plan [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                
Increase (decrease) through share-based payment transactions, equity 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                
Increase (decrease) through exercise of options, equity 3,603       $ 3,603                
Initial public offering: Common shares issued on exercise of over-allotment option, shares         721,347                
Increase (decrease) through exercise of warrants, equity 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                
Profit (loss) (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                
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                
Increase (decrease) through share-based payment transactions, equity 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                
Profit (loss) (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]                          
Increase (decrease) through share-based payment transactions, equity 845                 845      
Share-based compensation - restricted share units 201                 201      
Profit (loss) (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                
IfrsStatementLineItems [Line Items]                          
Common shares issued to acquire royalties 748       $ 748                
Common shares issued to acquire royalties, shares         496,785                
Increase (decrease) through share-based payment transactions, equity 1,405                 1,405      
Vesting of restricted share units         $ 826         (826)      
Vesting of restricted share units, shares         257,489                
Exercise of share options 168       $ 1,991         (1,823)      
Exercise of share options, shares         332,298                
Share-based compensation - restricted share units 1,318                 1,318      
Common shares issued to for cash 1,254       $ 1,254                
Common shares issued to for cash, shares         496,438                
Agent fees (31)       $ (31)                
Equity component of convertible debentures issued for cash, net of taxes 12,270                 12,270      
Common shares issued for marketing services 22       $ 22                
Common shares issued for marketing services, shares         10,000                
Transaction fees and issuance costs (538)                 (538)      
Profit (loss) (26,756)                   (26,756)    
Dividends (2,599)         $ 293         (2,599) $ (293)  
Dividends shares           162,967              
Total other comprehensive income 38                       38
Balance at Dec. 31, 2023 $ 520,950       $ 556,177         $ 34,226 $ (69,816)   $ 363
Balance, shares at Dec. 31, 2023         145,669,046