XML 71 R50.htm IDEA: XBRL DOCUMENT v3.24.1
Acquisition of Ely, Golden Valley and Abitibi (Details Narrative)
$ / shares in Units, $ / shares in Units, $ in Millions
3 Months Ended 12 Months Ended
Nov. 05, 2021
USD ($)
shares
Royalty
Aug. 23, 2021
USD ($)
shares
$ / shares
Aug. 23, 2021
USD ($)
shares
$ / shares
$ / shares
Dec. 31, 2022
USD ($)
shares
Dec. 31, 2023
USD ($)
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   $ 65,016,000 $ 65,016,000            
Options outstanding | shares       8,236,668 7,766,211 6,030,076 3,016,200   0
15,946,732 Ely Warrants deemed to be exchanged for GRC Shares   5,641,000 5,641,000            
Consideration transferred, acquisition-date fair value $ 305,957,000 200,851,000 200,851,000            
Risk free interest rate, share options granted       1.90% 4.55% 1.39% 0.34%    
Expected volatility, share options granted       42.12% 41.83% 47.99% 37.00%    
Expected dividend as percentage, share options granted       0.65% 1.72% 0.14% 0.00%    
Expense from share-based payment transactions with employees       $ 1,078,000 $ 2,806,000 $ 3,146,000 $ 2,995,000    
Share consideration       $ 213,000          
Ely [member]                  
IfrsStatementLineItems [Line Items]                  
15,946,732 Ely Warrants deemed to be exchanged for GRC Shares   5,641,000 5,641,000            
Consideration transferred, acquisition-date fair value   $ 2,603,000 $ 2,603,000            
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                
Consideration transferred, acquisition-date fair value $ 305,957,000                
Consulting Fees 3,000,000                
Acquisitions Through Business Combinations Cash and Marketable Securities $ 34,922,000                
Risk free interest rate, share options granted       0.40%          
Expected life       4 years 1 month 6 days          
Expected volatility, share options granted       37.00%          
Expected dividend as percentage, share options granted       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 30,902,176            
Cash paid on acquisition   $ 65,000,000 $ 65,000,000         $ 84  
Share price | $ / shares   $ 4.22 $ 4.22            
Risk free interest rate, share options granted   0.40% 0.40%            
Expected life   1 year 10 months 28 days 1 year 10 months 28 days            
Expected volatility, share options granted   37.00% 37.00%            
Expected dividend as percentage, share options granted   0.00% 0.00%            
Estimated forfeiture rate   0.00% 0.00%            
Weighted average share price, share options granted | $ / shares   $ 0.35              
Ely Warrant [member]                  
IfrsStatementLineItems [Line Items]                  
Number of warrants issued to purchase shares | shares   15,946,732 15,946,732            
Exercise price, share options granted | $ / shares   $ 0.245              
Exercise price of shares | $ / shares     $ 0.0001            
Number of other equity instruments exercisable in share-based payment arrangement | shares   3,906,949 3,906,949         3,906,949  
15,946,732 Ely Warrants deemed to be exchanged for GRC Shares   $ 3,038,000 $ 3,038,000            
Ely Shares [member]                  
IfrsStatementLineItems [Line Items]                  
Transaction costs       $ 2,900          
Advisory and consulting fees       1,900,000          
Consulting fees       1,000,000          
Expense from share-based payment transactions with employees       543,000          
Payment from cash consideration       330,000          
Share consideration       $ 213,000