XML 78 R61.htm IDEA: XBRL DOCUMENT v3.25.1
Equity (Details Narrative)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Jul. 04, 2024
USD ($)
shares
Aug. 15, 2022
USD ($)
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
Mar. 12, 2021
$ / shares
shares
Oct. 19, 2020
shares
May 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2022
USD ($)
shares
$ / shares
Dec. 31, 2024
USD ($)
shares
$ / shares
Dec. 31, 2023
USD ($)
shares
$ / shares
Sep. 30, 2022
USD ($)
shares
$ / shares
Dec. 31, 2024
shares
$ / shares
Dec. 31, 2023
shares
$ / shares
Dec. 31, 2022
shares
$ / shares
Sep. 30, 2022
shares
$ / shares
Sep. 27, 2022
shares
May 25, 2022
shares
Mar. 01, 2022
shares
Jan. 18, 2022
$ / shares
Sep. 30, 2021
shares
$ / shares
IfrsStatementLineItems [Line Items]                                              
Proceeds from issuance of shares | $                   $ 34,500                          
Deferred tax recovery | $                   $ 680 $ (435) $ (6,480) $ (6,183) $ (129)                  
Shares issued price per share | $ / shares                   $ 1.72                          
Stock issuance costs | $                   $ 2,264     538                    
Share-based compensation expense | $                     $ 1,078 $ 2,338 $ 2,806 $ 3,146                  
Restricted shares, description                       The Company's RSUs vest in three equal annual instalments during the recipient's continual service with the Company. The Company classifies RSUs as equity instruments since the Company has the ability and intent to settle the awards in GRC Shares. The compensation expense is calculated based on the fair value of each RSU as determined by the closing value of GRC Shares at the date of the grant. The Company recognizes compensation expense over the vesting period of the RSUs.During the years ended December 31, 2024, and 2023, three months ended December 31, 2022, and year ended September 30, 2022, the Company granted to certain officers, directors, and consultants 1,348,555, 1,556,164, 603,703, and 167,849 RSUs, respectively, at weighted average values of $1.24, $1.55, $2.81, and $4.91, respectively.                      
Number of warrants issued               10,350,000                              
Warrant exercise price | $ / shares               $ 7.5   $ 2.25                          
Number of other equity instruments outstanding in share-based payment arrangement                     769,547 2,580,275 2,065,120 165,844 2,580,275 2,065,120 769,547 165,844         0
Weighted average remaining contractual life                       2 years 6 months 10 days                      
Number of other equity instruments exercised or vested in share-based payment arrangement                       738,244 257,489                    
Weighted average exercise price of other equity instruments outstanding in share-based payment arrangement | $ / shares                     $ 3.25 $ 1.55 $ 1.97 $ 4.84                 $ 0
Weighted average share price of exercise of options exercised | $ / shares                       $ 1.71 $ 1.94                    
Number of share options granted in share-based payment arrangement                     2,271,592 2,094,450 5,000 577,031                  
Share options recognized as share-based compensation expense | $                     $ 845 $ 434 $ 1,405 $ 1,551                  
Options exercisable term                     5 years 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. 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.                  
Number of shares issued                     603,703 1,348,555 1,556,164 167,849                  
Weighted average value | $ / shares                     $ 2.81 $ 1.24 $ 1.55 $ 4.84                  
Restricted Shares [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Share-based compensation expense | $                           $ 276                  
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).                            
Ely Warrants [member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of other equity instruments outstanding in share-based payment arrangement                     11,518,252 2,430,000 2,430,000 13,518,252 2,430,000 2,430,000 11,518,252 13,518,252          
Weighted average remaining contractual life                     7 months 9 days 7 months 17 days 1 year 7 months 17 days 11 months 23 days                  
Number of other equity instruments exercised or vested in share-based payment arrangement                     2,821,971 595,350 595,350 3,311,971                  
Warrants exercisable exchange ratio                     2.450 2.450 2.450 2.450                  
Weighted average exercise price of other equity instruments outstanding in share-based payment arrangement | $ / shares                             $ 4.59 $ 4.59 $ 4.31 $ 4.48          
Long-term Incentive Plan [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Percentage of shares issuable under plan                       10.00%     10.00%                
Restricted Stock Units [member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued                       1,546,882 267,489   1,546,882 267,489              
Share-based compensation expense | $                     $ 201 $ 1,873 $ 1,318 $ 341                  
Weighted average value | $ / shares                     $ 2.81 $ 1.24 $ 1.55 $ 4.91                  
Marketing services and debentures interest payment | $                       $ 23,919 $ 332,298                    
Dividend Reinvestment Plan [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued                         162,967     162,967              
Marketing Services [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued       39,435 39,435                                    
Share-based compensation expense | $                           $ 626                  
Expense from share-based payment transaction with non-employees | $                           $ 148                  
Fair value of stock issued for services | $       $ 148 $ 148   $ 626                                
Share Options Granted Tranche Five [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of share options granted in share-based payment arrangement                           25,000                  
Exercise price of share options granted | $ / shares                           $ 2.73                  
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   $ 61 $ 31                  
Fair value of stock issued for services | $     $ 124                                        
Share Options Granted Tranche Four [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of share options granted in share-based payment arrangement                           17,514                  
Exercise price of share options granted | $ / shares                           $ 3.06                  
Share Options Granted Tranche Three [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of share options granted in share-based payment arrangement                     2,236,592     100,000                  
Exercise price of share options granted | $ / shares                     $ 2.59     $ 4.14                  
Share Options Granted Tranche One [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of share options granted in share-based payment arrangement                     30,000 2,094,450 5,000 404,517                  
Exercise price of share options granted | $ / shares                     $ 2.13 $ 1.24 $ 2.33 $ 4.93                  
Share Options Granted Tranche Six [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of share options granted in share-based payment arrangement                           25,000                  
Exercise price of share options granted | $ / shares                           $ 2.16                  
Share Options Granted Tranche Two [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of share options granted in share-based payment arrangement                     5,000     5,000                  
Exercise price of share options granted | $ / shares                     $ 2.49     $ 4.62                  
Ely Gold Royalties Inc [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Proceed from issuance of share and warrants | $                           $ 856                  
Number of shares issued                           402,938       402,938          
Ely Gold Royalties Inc [Member] | Warrants [member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued                           1,644,649       1,644,649          
Golden Valley Mines and Royalties Ltd and Abitibi Royalties Inc. [member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued           61,104,200                                  
Fair value of shares issued for acquisition | $           $ 296,966                                  
Nevada Gold Mines LLC [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued                                     9,393,681        
Vares Copper Stream [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Deferred tax recovery | $ $ 8                                            
Number of shares issued 2,906,977                                            
Stock issuance costs | $ $ 31                                            
SOQUEM Royalties [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued                         496,785     496,785              
Cote Gold Project [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued                                       50,000      
Number of shares issued in connection with acquisiton                                         207,449    
Bought Deal Basis [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued                   20,058,300                          
Over Allotment Option [member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued                   2,616,300                          
Dividends and Dividend Reinvestment Plan [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued                     0 0 162,967 0 0 162,967 0 0          
Dividend paid, amount | $                     $ 1,439 $ 0 $ 2,892 $ 4,032                  
Quarterly cash dividend declared per common share | $ / shares                                           $ 0.01  
At the Market Program [Member]                                              
IfrsStatementLineItems [Line Items]                                              
Number of shares issued                         496,438     496,438              
Maximum shares to be sold under equity program value | $   $ 50,000                                          
Equity program termination date   Sep. 01, 2023                                          
Net proceeds form offering shares | $                         $ 1,223                    
Service Providers [member]                                              
IfrsStatementLineItems [Line Items]                                              
Stock issued for services, shares             120,000