XML 50 R6.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
$ in Thousands
USD ($)
shares
Granite Creek
USD ($)
Acquisition of Ruby Hill
USD ($)
Premier
USD ($)
Equinox Gold
USD ($)
Orion
USD ($)
Sprott
USD ($)
Private Placement
USD ($)
Private Placement
Equinox Gold
USD ($)
Private Placement
Orion
USD ($)
Offtake transfer, Orion
USD ($)
Share capital
USD ($)
shares
Share capital
Granite Creek
USD ($)
shares
Share capital
Acquisition of Ruby Hill
USD ($)
shares
Share capital
Premier
USD ($)
shares
Share capital
Equinox Gold
USD ($)
shares
Share capital
Private Placement
USD ($)
shares
Share capital
Private Placement
Equinox Gold
USD ($)
shares
Share capital
Private Placement
Orion
USD ($)
shares
Share capital
Offtake transfer, Orion
USD ($)
shares
Equity settled employee benefits
USD ($)
Equity settled employee benefits
Premier
USD ($)
Surplus / (deficit)
USD ($)
Surplus / (deficit)
Orion
USD ($)
Surplus / (deficit)
Sprott
USD ($)
Number of shares, beginning at Dec. 31, 2020 | shares                       481                          
Equity, beginning at Dec. 31, 2020 $ (16,539)                     $ 10,218                 $ 7,141   $ (33,898)    
Exercise of stock options (in shares) | shares 62,000                                                
Equity, ending at Apr. 06, 2021                       $ 10,200                          
Number of shares, beginning at Dec. 31, 2020 | shares                       481                          
Equity, beginning at Dec. 31, 2020 $ (16,539)                     $ 10,218                 7,141   (33,898)    
Issue of equity, intercompany, shares | shares                       1,133                          
Issue of equity, intercompany 140,395                     $ 140,395                          
Shares issued (in shares) | shares                             137,624,461 4,800,000 8,784,122 5,479,536 7,500,000 839,799          
Shares issued       $ 148,658 $ 10,000     $ 18,305 $ 11,760 $ 15,629 $ 1,750       $ 144,274 $ 10,000 $ 18,305 $ 11,760 $ 15,629 $ 1,750   $ 4,384      
Shares issued in equity financing | shares                       30,914,614                          
Shares issued in equity financing 60,841                     $ 60,841                          
Issue of equity, acquisitions   $ 27,000 $ 8,000                   $ 27,000 $ 8,000                      
Issue of equity, acquisitions, shares | shares                         13,036,846 3,191,358                      
Shares issued on land acquisition 5,000                     $ 5,000                          
Shares issued on land acquisition | shares                       2,430,488                          
Shares issued to NGM for Asset Exchange 47,422                     $ 47,422                          
Shares issued for Asset exchange | shares                       22,757,393                          
Transfer of Premier USA shares to the Company (in shares) | shares                       (1,614)                          
Transfer of Premier USA shares to the Company (150,613)                     $ (150,613)                          
Loss on modification of shareholder loan (8,832)                                           (8,832)    
Forced conversion option           $ (2,029) $ (367)                                 $ (2,029) $ (367)
Exercise of stock options (in shares) | shares                       1,345,200                          
Exercise of stock options 1,881                     $ 2,819                 (938)        
Share-based payments 3,096                                       3,096        
Share issue costs (2,602)                     $ (2,602)                          
Loss for the year 88,223                                           88,223    
Number of shares, ending at Dec. 31, 2021 | shares                       238,703,817                          
Equity, ending at Dec. 31, 2021 $ 406,978                     $ 350,198                 13,683   43,097    
Exercise of stock options (in shares) | shares 1,047,200                                                
Exercise of warrants and stock options (in shares) | shares                       1,857,200                          
Exercise of warrants and stock options $ 3,699                     $ 4,272                 (573)        
Share-based payments 1,932                                       1,932        
Loss for the year (79,197)                                           (79,197)    
Number of shares, ending at Dec. 31, 2022 | shares                       240,561,017                          
Equity, ending at Dec. 31, 2022 $ 333,412                     $ 354,470                 $ 15,042   $ (36,100)