XML 21 R4.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Abitibi Royalties Inc. [Member]
Golden Valley Mines and Royalties Ltd. [Member]
Issued capital [member]
Issued capital [member]
Dividend Reinvestment Plan [Member]
Issued capital [member]
Abitibi Royalties Inc. [Member]
Issued capital [member]
Golden Valley Mines and Royalties Ltd. [Member]
Other reserves [member]
Other reserves [member]
Golden Valley Mines and Royalties Ltd. [Member]
Retained earnings [member]
Retained earnings [member]
Dividend Reinvestment Plan [Member]
Accumulated other comprehensive income [member]
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]                        
GRC Shares issued to acquire   $ 153,702 $ 143,264     $ 153,702 $ 143,264          
GRC Shares issued to acquire, shares           31,625,931 29,478,269          
Share options issued on exchange of options of Golden Valley Mines and Royalties Ltd. 8,991             8,991        
GRC Shares issued to acquire royalties 22,544     $ 22,544                
GRC Shares issued to acquire royalties, shares       9,651,130                
GRC Shares issued for marketing services 899     $ 899                
GRC Shares issued for marketing services, shares       216,192                
GRC shares issued upon exercise of common share purchase warrants 856     $ 1,769       (913)        
GRC shares issued upon exercise of common share purchase warrants, shares       402,938                
Share-based compensation - performance based restricted shares 276     $ 276                
Share-based compensation - share options 1,551             1,551        
Share-based compensation - restricted share units 341             341        
Net loss for the year/period (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]                        
Share-based compensation - share options 845             845        
Share-based compensation - restricted share units 201             201        
Net loss for the year/period (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]                        
GRC Shares issued upon vesting of restricted share units       $ 826       (826)        
GRC Shares issued upon vesting of restricted share units, shares       257,489                
GRC Shares issued upon exercise of share options     $ 168       $ 1,991   $ (1,823)      
GRC Shares issued upon exercise of share options, shares             332,298          
GRC Shares issued to acquire royalties 748     $ 748                
GRC Shares issued to acquire royalties, shares       496,785                
GRC Shares issued for marketing services 22     $ 22                
GRC Shares issued for marketing services, shares       10,000                
Share-based compensation - share options 1,405             1,405        
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        
Transaction fees and issuance costs (538)             (538)        
Net loss for the year/period (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                
IfrsStatementLineItems [Line Items]                        
GRC Shares issued upon vesting of restricted share units       $ 1,551       (1,551)        
GRC Shares issued upon vesting of restricted share units, shares       738,244                
GRC Shares issued for interest payment of convertible debentures 1,150     $ 1,150                
GRC Shares issued for interest payment of convertible debentures, shares       786,638                
GRC Shares issued upon exercise of share options             $ 301   $ (301)      
GRC Shares issued upon exercise of share options, shares             23,919          
GRC Shares issued for marketing services 31     $ 31                
GRC Shares issued for marketing services, shares       22,000                
Deferred tax expense recognized marketing services (8)     $ (8)                
Share-based compensation - share options 434             434        
Share-based compensation - restricted share units 1,873             1,873        
GRC Shares issued to acquire streaming interest 5,000     $ 5,000                
GRC Shares issued to acquire streaming interest, shares       2,906,977                
Issuance cost streaming interest acquisition (61)     $ (61)                
Deferred tax recovery recognized streaming interest acquisition 17     17                
GRC shares and warrants issued for cash bought deal offering 34,500     $ 33,497       1,003        
GRC shares and warrants issued for cash bought deal offering, shares       20,058,300                
Issuance cost bought deal offering (2,524)     $ (2,524)                
Deferred tax recovery recognized bought deal offering 680     680                
Net loss for the year/period (3,411)                 (3,411)    
Total other comprehensive income (328)                     (328)
Balance at Dec. 31, 2024 $ 558,303     $ 595,811       $ 35,684   $ (73,227)   $ 35
Balance, shares at Dec. 31, 2024       170,205,124