XML 35 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Operating activities    
Net loss for the year $ (50,185) $ (51,396)
Adjustments for:    
Foreign exchange (gain) loss, net (17,903) 40,407
Interest in loans with related parties (2,727) (2,092)
Accretion of present value of assets retirement obligation 239 156
Amortization of transaction costs 725 745
Provision for contingencies 1,607 1,949
Social programs provision 949 255
Stock-based compensation 2,014 8,102
Provision for expected inventory losses 7,945
Depreciation and depletion 10,355 13,761
Income tax and social contribution - current and deferred 15,803 (14,635)
Interest in loans and leases 20,608 21,323
Other 2,759 3,672
(Increase) decrease in operating assets    
Trade accounts receivable 11,952 4,230
Inventories (7,728) (6,396)
Advance to suppliers 7,654 (6,467)
Prepaid expenses and other assets 2,720 (231)
Recoverable VAT and other taxes, net (9,604) (10,762)
Cash held as collateral 1,403 (171)
Other assets (849) 46
Increase (decrease) in operating liabilities    
Suppliers 7,105 (3,669)
Prepayment from customer 3,450 68
Taxes payables 12,899 9,921
Payroll and related charges 25 1,139
Other liabilities 361 3,292
Interest payment on loans and leases (19,132) (31,545)
Net cash provided by (used in) operating activities 2,445 (18,298)
Investing activities    
Purchase of property, plant and equipment (9,890) (16,748)
Addition to exploration and evaluation assets (995) (3,146)
Loans to related parties for surface rights acquisition (1,080) (3,707)
Net cash used in investing activities (11,965) (23,601)
Financing activities    
Repayment of loan (94,390) (122,161)
Proceeds from loans 57,745 178,383
Intercompany loan agreement – related parties 5,653
Transactions costs (174)
Payment of lease liabilities (2,318) (2,392)
Net cash provided by (used in) financing activities (33,310) 53,656
Effect of foreign exchange gain (loss) on cash equivalents 3,126 (14,423)
Decrease in cash and cash equivalents in the year (39,704) (2,666)
Cash and cash equivalents, beginning of year 45,918 48,584 [1]
Cash and cash equivalents, end of year 6,214 45,918
Decrease in cash and cash equivalents in the year $ (39,704) $ (2,666)
[1] Effective January 1, 2024, the Company changed its presentation currency from Canadian dollars to United States dollars. Refer to Note 2.4 “Presentation currency of the financial statements” for further details.