XML 53 R40.htm IDEA: XBRL DOCUMENT v3.25.1
FINANCIAL INSTRUMENTS (Tables)
3 Months Ended
Mar. 31, 2025
Fair Value Disclosures [Abstract]  
Schedule of Fair Value
The following table presents financial instruments measured at fair value on a recurring basis within the fair value hierarchy for level 1 and 2 financial instruments:
March 31, 2025December 31, 2024
Level
Carrying amountFair valueCarrying amountFair value
 Warrant liability
1$3,877 $3,877 $3,875 $3,875 
Warrant liability
2
2,715 2,715 748 748 
Share based payments2$1,433 $1,433 $790 $790 
Schedule of Fair value Measurements using Significant Unobservable Inputs
The following tables present the changes in level 3 items:
Convertible Loans
Orion conversion and change of control rightsSprott conversion and change of control rightsSilver Purchase Agreement - silver price derivativeGold Prepay - gold price derivative
Balance as at January 1, 2024$(9,028)$(1,459)$1,898 $(1,676)
Fair value adjustments8,692 1,426 (9,897)(7,989)
Balance as at December 31, 2024$(336)$(33)$(7,999)$(9,665)
Fair value adjustments(1,424)(13)(7,475)(8,263)
Balance as at March 31, 2025$(1,760)$(46)$(15,474)$(17,928)

The Company's derivative instruments are described in the level 1, 2 and 3 tables in this note.
Schedule of Fair value Measurements using Significant Unobservable Inputs
The following tables present the changes in level 3 items:
Convertible Loans
Orion conversion and change of control rightsSprott conversion and change of control rightsSilver Purchase Agreement - silver price derivativeGold Prepay - gold price derivative
Balance as at January 1, 2024$(9,028)$(1,459)$1,898 $(1,676)
Fair value adjustments8,692 1,426 (9,897)(7,989)
Balance as at December 31, 2024$(336)$(33)$(7,999)$(9,665)
Fair value adjustments(1,424)(13)(7,475)(8,263)
Balance as at March 31, 2025$(1,760)$(46)$(15,474)$(17,928)

The Company's derivative instruments are described in the level 1, 2 and 3 tables in this note.