XML 97 R77.htm IDEA: XBRL DOCUMENT v3.23.2
Deferred Liabilities, Commitments and Contingencies (Details)
3 Months Ended 10 Months Ended 12 Months Ended
Mar. 20, 2023
USD ($)
$ / shares
Mar. 20, 2023
USD ($)
$ / shares
Mar. 20, 2023
USD ($)
$ / shares
shares
Mar. 20, 2023
USD ($)
$ / shares
Mar. 20, 2023
USD ($)
t
$ / shares
Mar. 20, 2023
USD ($)
oz
$ / shares
Mar. 20, 2023
USD ($)
T
$ / shares
Mar. 10, 2023
USD ($)
item
$ / shares
shares
Feb. 28, 2023
USD ($)
facility
item
Sep. 16, 2021
USD ($)
Sep. 03, 2021
USD ($)
shares
Aug. 02, 2021
USD ($)
$ / shares
shares
Mar. 31, 2023
USD ($)
item
$ / shares
shares
Dec. 31, 2021
USD ($)
Dec. 31, 2022
USD ($)
item
$ / shares
shares
CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Maximum number of demands for registration of securities | item                         3   3
Underwriter cash discount                   $ 5,302,956          
Deferred underwriting discount percentage                   2.00%         2.00%
Amount of facility                 $ 205,000,000            
Number of shares issued | shares               1,500,000              
Purchase price, per unit | $ / shares               $ 10.00         $ 10.00   $ 10.00
Upfront cash deposit $ 75,000,000 $ 75,000,000 $ 75,000,000 $ 75,000,000 $ 75,000,000 $ 75,000,000 $ 75,000,000                
Increase in upfront cash deposit       15,000,000                      
Percent of payable silver   100.00%                          
Percent of produced silver at the CSA Mine   90.00%                          
Percent of refined silver price for each ounce   4.00%                          
Percentage of issued share capital in ROFR   5.00%                          
Aggregate purchase price               $ 15,000,000           $ 25,000  
Deferred underwriting discount                           9,280,173  
Threshold Quantity of Refined Copper delivered to the Purchaser         33,000   33,000                
Period of achievement 10 days                            
Ounce to be quoted on silver price | t         25.50                    
ROFR term 7 years                            
Payments to related parties                           150,000  
New MAC Ordinary Shares | New MAC Financing Warrants | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Minimum number of times the exercise price for twenty consecutive trading days based on which acceleration of exercise date of warrants is determined | item               2              
Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Upfront cash deposit $ 75,000,000 $ 75,000,000 $ 75,000,000 75,000,000 $ 75,000,000 $ 75,000,000 $ 75,000,000                
Increase in upfront cash deposit       15,000,000                      
Percent of payable silver   100.00%                          
Percent of produced silver at the CSA Mine   90.00%                          
Percent of refined silver price for each ounce   4.00%                          
Percentage of issued share capital in ROFR   5.00%                          
Ounce to be quoted on silver price | oz           25.50                  
ROFR term 7 years                            
Revolving Credit Facility [Member] | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Maturity term (in years)                 3 years            
Minimum | Facility C | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Issuance fee (in percent)                 2.00%            
Minimum | Facility C | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Issuance fee (in percent)                 2.00%            
Maximum [Member] | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Amount of facility                         $ 75,000,000    
Maximum [Member] | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Amount of facility               $ 75,000,000              
Maximum [Member] | Facility C | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Issuance fee (in percent)                 3.00%            
Glencore Deed of Consent | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Deferred fees                         4,530,101   $ 2,995,087
Glencore Deed of Consent | Glencore | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Deferred fees                           0 2,995,087
Silver Stream Equity Subscription Agreement | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Aggregate ordinary shares | shares     1,500,000                        
Aggregate purchase price       $ 15,000,000                      
Purchase price (In per share) | $ / shares $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00                
Silver Stream Equity Subscription Agreement | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Aggregate ordinary shares | shares     1,500,000                        
Purchase price (In per share) | $ / shares $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00                
Syndicated facility agreement | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Number of Credit Facilities | item                 3            
Additional interest rate on overdue payments (in percent)                 2.00%            
Syndicated facility agreement | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Number of Credit Facilities | facility                 3            
Additional interest rate on overdue payments (in percent)                 2.00%            
Syndicated facility agreement | Facility A                              
Deferred Liabilities, Commitments and Contingencies                              
Amount of facility                 $ 205,000,000            
Syndicated facility agreement | Facility A | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Debt Service Cover Ratio                 1.50            
Percentage of excess cash to be applied for repayment                 30.00%            
Maturity term (in years)                 5 years            
Variable margin                 3.00%            
Syndicated facility agreement | Facility A | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Amount of facility                 $ 205,000,000            
Debt Service Cover Ratio                 1.50            
Percentage of excess cash to be applied for repayment                 30.00%            
Maturity term (in years)                 5 years            
Variable margin                 3.00%            
Syndicated facility agreement | Revolving Credit Facility [Member] | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Amount of facility                 $ 25,000,000            
Variable margin                 0.03%            
Syndicated facility agreement | Revolving Credit Facility [Member] | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Amount of facility                 $ 25,000,000            
Maturity term (in years)                 3 years            
Variable margin                 3.00%            
Syndicated facility agreement | Facility C | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Amount of facility                 $ 40,000,000            
Syndicated facility agreement | Facility C | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Amount of facility                 $ 40,000,000            
Syndicated facility agreement | Maximum [Member] | Facility C | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Issuance fee (in percent)                 3.00%            
Mezz Facility | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Maturity term (in years)               5 years              
Variable margin               2.00%              
Mezzanine loan facility               $ 135,000,000              
Mezz Facility | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Maturity term (in years)               5 years              
Variable margin               2.00%              
Mezzanine loan facility               $ 135,000,000              
Copper Purchase Agreement | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Amount of facility $ 75,000,000 $ 75,000,000 $ 75,000,000 $ 75,000,000 $ 75,000,000 $ 75,000,000 $ 75,000,000                
One-time payment       40,000,000                      
Percentage of cash settlement price   4.00%                          
Notoce period for drawing the deposit (in days), prior to the closing of the Business Combination 10 days                            
Percentage of Payable Copper to determine amount to be transferred   96.20%                          
Payments to related parties       20,000,000                      
Copper Purchase Agreement | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Amount of facility $ 75,000,000 $ 75,000,000 $ 75,000,000 75,000,000 $ 75,000,000 $ 75,000,000 $ 75,000,000                
One-time payment       40,000,000                      
Percentage of cash settlement price   4.00%                          
Percentage of Payable Copper to determine amount to be transferred   96.20%                          
Payments to related parties       $ 20,000,000                      
Copper Purchase Agreement | Minimum | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Notoce period for drawing the deposit (in days), prior to the closing of the Business Combination 10 days                            
Copper Purchase Agreement | Maximum [Member] | Revolving Credit Facility [Member] | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Aggregate purchase price                         25,000,000    
Copper Purchase Agreement | Maximum [Member] | Revolving Credit Facility [Member] | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Aggregate purchase price               $ 25,000,000              
Copper Stream Equity Subscription Agreement | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Purchase price (In per share) | $ / shares $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00                
Copper Stream Equity Subscription Agreement | New MAC Ordinary Shares | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Aggregate ordinary shares | shares     2,500,000                        
Aggregate purchase price       $ 25,000,000                      
Copper Stream Equity Subscription Agreement | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Aggregate ordinary shares | shares     2,500,000                        
Purchase price (In per share) | $ / shares $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 10.00                
Debt instrument, aggregate price $ 25,000,000 $ 25,000,000 $ 25,000,000 $ 25,000,000 $ 25,000,000 $ 25,000,000 $ 25,000,000                
Equity Subscription Agreement [Member] | New MAC Ordinary Shares | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Exercise price of warrants | $ / shares               $ 12.50              
Aggregate purchase price               $ 15,000,000              
Equity Subscription Agreement [Member] | New MAC Ordinary Shares | New MAC Financing Warrants | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Warrants issued upon conversion of notes | shares               3,187,500              
Threshold consecutive trading days based on which Acceleration of exercise date of warrants is determined               20 days              
Number of shares per warrant | shares               1              
Equity Subscription Agreement [Member] | Subsequent Event | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Number of shares issued | shares               1,500,000              
Equity Subscription Agreement [Member] | Subsequent Event | New MAC Ordinary Shares | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Purchase price, per unit | $ / shares               $ 10.00              
Equity Subscription Agreement [Member] | Subsequent Event | New MAC Ordinary Shares | New MAC Financing Warrants | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Warrants issued upon conversion of notes | shares               3,187,500              
Exercise price of warrants | $ / shares               $ 12.50              
Minimum number of times the exercise price for twenty consecutive trading days based on which acceleration of exercise date of warrants is determined | item               2              
Threshold consecutive trading days based on which Acceleration of exercise date of warrants is determined               20 days              
Number of shares per warrant | shares               1              
IPO | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Number of units sold | shares                       25,000,000      
Cash underwriting fees                     $ 5,302,956     5,302,956  
Underwriter cash discount                             $ 5,302,956
Deferred underwriting discount percentage                             3.50%
Proceeds from issuance initial public offering                       $ 250,000,000      
Purchase price, per unit | $ / shares                       $ 10.00      
Deferred underwriting discount                     $ 9,280,173   $ 9,280,173   $ 9,280,173
Over-allotment option | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Underwriters option period                         45 days   45 days
Number of units sold | shares                     1,514,780 3,750,000 3,750,000   3,750,000
Proceeds from issuance of units                     $ 15,147,800        
Cash underwriting fees                     302,956        
Deferred underwriting discount percentage                   3.50%          
Proceeds from issuance initial public offering                   $ 9,280,173          
Deferred underwriting discount                     $ 530,173        
Legal Services Agreement | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Accrued fees                         $ 4,168,087 517,611 $ 3,373,124
Tax Planning Services Agreement | CIK0001853021 Metals Acquisition Corp [Member]                              
Deferred Liabilities, Commitments and Contingencies                              
Deferred fees                         $ 662,562 $ 0 $ 544,119