XML 24 R4.htm IDEA: XBRL DOCUMENT v3.23.2
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
3 Months Ended 10 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2021
Dec. 31, 2022
Class A Ordinary Shares        
Other expense:        
Weighted average shares outstanding, diluted 26,514,780 26,514,780    
Diluted net (loss) income per common share $ 0.11      
Class B Ordinary Shares        
Other expense:        
Weighted average shares outstanding, diluted 6,628,695 6,628,695    
Diluted net (loss) income per common share $ (1.22) $ (0.88)    
CIK0001853021 Metals Acquisition Corp        
Operating and formation costs $ 1,203,610 $ 1,369,159 $ 1,122,004 $ 2,117,475
Acquisition costs 3,383,270     7,625,359
Loss from operations (4,586,880) (1,369,159) (1,122,004) (9,967,084)
Other expense:        
Change in fair value of warrants (3,447,505) (4,496,199) 14,982,447 1,477,374
Offering expenses related to warrant issuance     (1,984,130)  
Excess value of Private Placement Warrants     (1,066,666)  
Change in fair value conversion option       7,200
Change in foreign exchange 626      
Trust interest income 2,848,650 17,414 7,819 3,753,097
Interest expense (40,842)      
Amortization of discount on convertible promissory note       (8,000)
Bank fee (1,191) (869) (2,448) (5,205)
Total Other expense, net (640,262) (4,479,654) 11,937,022 5,224,466
Net loss $ (5,227,142) $ (5,848,813) $ 10,815,018 $ (4,742,618)
CIK0001853021 Metals Acquisition Corp | Class A Ordinary Shares        
Other expense:        
Weighted average shares outstanding, basic 26,514,780 26,514,780 13,451,926 26,514,780
Weighted average shares outstanding, diluted 26,514,780 26,514,780 13,451,926 26,514,780
Basic net (loss) income per common share $ 0.11   $ 0.54 $ 0.14
Diluted net (loss) income per common share $ 0.11   $ 0.54 $ 0.14
CIK0001853021 Metals Acquisition Corp | Class A ordinary shares subject to redemption        
Other expense:        
Weighted average shares outstanding, basic     13,451,926 26,514,780
Weighted average shares outstanding, diluted     13,451,926 26,514,780
CIK0001853021 Metals Acquisition Corp | Class B Ordinary Shares        
Other expense:        
Weighted average shares outstanding, basic 6,628,695 6,628,695 6,403,525 6,628,695
Weighted average shares outstanding, diluted 6,628,695 6,628,695 6,403,525 6,628,695
Basic net (loss) income per common share $ (1.22) $ (0.88) $ 0.54 $ (1.28)
Diluted net (loss) income per common share $ (1.22) $ (0.88) $ 0.54 $ (1.28)