XML 128 R84.htm IDEA: XBRL DOCUMENT v3.23.1
LONG-TERM DEBT - Narrative (Details)
3 Months Ended 6 Months Ended 12 Months Ended 39 Months Ended 45 Months Ended
Apr. 30, 2022
oz
Apr. 07, 2021
USD ($)
Jun. 30, 2022
oz
Mar. 31, 2022
oz
Mar. 31, 2021
USD ($)
Jun. 30, 2022
oz
Dec. 31, 2022
USD ($)
oz
derivative
shares
Dec. 31, 2021
USD ($)
Sep. 30, 2025
oz
Sep. 30, 2025
oz
Dec. 31, 2025
oz
Dec. 31, 2024
oz
Dec. 31, 2023
oz
Dec. 13, 2021
USD ($)
Dec. 10, 2021
USD ($)
Dec. 31, 2020
USD ($)
Disclosure of detailed information about borrowings [line items]                                
Principal amount             $ 115,876,000 $ 41,436,000               $ 105,000
Current portion of long-term debt             $ 21,288,000 58,000                
Number of embedded derivatives | shares             2                  
Sprott                                
Disclosure of detailed information about borrowings [line items]                                
Derivative financial liabilities             $ 5,300,000                  
Minimum                                
Disclosure of detailed information about borrowings [line items]                                
Remaining lease term             1 year                  
Lease liability, interest rate             3.30%                  
Maximum                                
Disclosure of detailed information about borrowings [line items]                                
Remaining lease term             2 years                  
Lease liability, interest rate             14.40%                  
Gold | Gold Prepay Agreement                                
Disclosure of detailed information about borrowings [line items]                                
Number of ounces required to deliver | oz     3,100 1,600   3,000     2,000 32,000            
Orion Convertible Credit                                
Disclosure of detailed information about borrowings [line items]                                
Principal amount             $ 39,741,000 32,956,000           $ 50,000,000   0
Interest at fixed rate                           8.00%    
Other equity securities             0 2,029,000           $ 2,000,000.0    
Current portion of long-term debt             0                  
Orion Convertible Credit | Embedded Derivatives                                
Disclosure of detailed information about borrowings [line items]                                
Loss on revaluation             8,500,000 4,900,000                
Orion Convertible Credit | Orion                                
Disclosure of detailed information about borrowings [line items]                                
Derivative financial liabilities             $ 27,000,000.0 18,500,000           13,600,000    
Orion Convertible Credit | Weighted average                                
Disclosure of detailed information about borrowings [line items]                                
Interest at fixed rate             18.90%                  
Sprott Convertible Credit                                
Disclosure of detailed information about borrowings [line items]                                
Principal amount             $ 8,903,000 7,685,000             $ 10,000,000 0
Interest at fixed rate                             8.00%  
Loss on revaluation             1,400,000 1,200,000                
Other equity securities             0 367,000             $ 400,000  
Current portion of long-term debt             $ 0                  
Sprott Convertible Credit | Sprott                                
Disclosure of detailed information about borrowings [line items]                                
Derivative financial liabilities               3,900,000             $ 2,700,000  
Sprott Convertible Credit | Weighted average                                
Disclosure of detailed information about borrowings [line items]                                
Interest at fixed rate             14.92%                  
Silver Purchase Agreement                                
Disclosure of detailed information about borrowings [line items]                                
Principal amount             $ 32,447,000 0               0
Current portion of long-term debt             $ 11,208,000                  
Silver Purchase Agreement | Silver                                
Disclosure of detailed information about borrowings [line items]                                
Interest at fixed rate             12.28%                  
Notional amount                           30,000,000    
Number of ounces to be delivered before pricing mechanism | oz             300,000       100,000 400,000        
Current portion of long-term debt             $ 11,200,000                  
Number of embedded derivatives | derivative             2                  
Silver Purchase Agreement | Silver | Orion                                
Disclosure of detailed information about borrowings [line items]                                
Number of ounces delivered | oz             6,491                  
Silver Purchase Agreement | Milestone One | Silver                                
Disclosure of detailed information about borrowings [line items]                                
Percentage of precious metal production to be issued 100.00%                              
Number of ounces to be delivered before pricing mechanism | oz 1,200,000                              
Number of ounces included in current portion of liability | oz             293,509                  
Silver Purchase Agreement | Annual Minimum Of Sliver Ounces Produced | Silver                                
Disclosure of detailed information about borrowings [line items]                                
Number of ounces delivered | oz             293,509                  
Silver Purchase Agreement | Milestone Two | Silver                                
Disclosure of detailed information about borrowings [line items]                                
Number of ounces delivered | oz 2,500,000                       400,000      
Percentage of precious metal production to be issued 50.00%                              
Number of ounces included in current portion of liability | oz             400,000                  
Silver Purchase Agreement | Third Milestone Payment | Silver                                
Disclosure of detailed information about borrowings [line items]                                
Percentage of precious metal production to be issued 10.00%                              
Silver Purchase Agreement | Fourth Milestone Payment | Silver                                
Disclosure of detailed information about borrowings [line items]                                
Percentage of precious metal production to be issued 20.00%                              
Number of ounces to be delivered before pricing mechanism | oz 1,200,000                              
Stream Agreement                                
Disclosure of detailed information about borrowings [line items]                                
Principal amount             $ 0 0               0
Current portion of long-term debt             0                  
Stream Agreement | At fair value                                
Disclosure of detailed information about borrowings [line items]                                
Principal amount   $ 900,000                            
Stream Agreement | Silver                                
Disclosure of detailed information about borrowings [line items]                                
Percentage of refined precious silver from minerals   100.00%                            
Refined precious silver value   $ 1,000,000.0                            
Percentage of precious metal liability to principal repayment   80.00%                            
Borrowing term   40 years                            
Stream Agreement | Milestone One | Silver                                
Disclosure of detailed information about borrowings [line items]                                
Percentage of refined precious silver from exploration   50.00%                            
Stream Agreement | Milestone Two | Silver                                
Disclosure of detailed information about borrowings [line items]                                
Percentage of precious metal cash purchase price   20.00%                            
Gold Prepay Agreement                                
Disclosure of detailed information about borrowings [line items]                                
Principal amount             34,004,000 $ 0               $ 0
Current portion of long-term debt             $ 9,610,000                  
Gold Prepay Agreement | Gold | Gold Prepay Agreement                                
Disclosure of detailed information about borrowings [line items]                                
Interest at fixed rate             24.48%                  
Notional amount                           $ 41,900,000    
Number of ounces required to deliver | oz     3,100           2,100 30,400            
Number of ounces delivered | oz             7,300                  
Number of ounces to be delivered | oz             23,100                  
Equinox Loan Agreement                                
Disclosure of detailed information about borrowings [line items]                                
Principal amount         $ 20,800,000                      
Interest at fixed rate         5.00%                      
Borrowings accrued interest         $ 60,000.00                      
Remaining borrowing facilities         $ 19,200,000