XML 85 R60.htm IDEA: XBRL DOCUMENT v3.24.0.1
Aris Gold Transaction - Acquisition Date Fair Value (Details)
$ / shares in Units, $ in Thousands
12 Months Ended
Oct. 02, 2023
Year
shares
$ / shares
May 12, 2023
shares
Year
$ / shares
Jan. 12, 2023
shares
Year
$ / shares
Sep. 26, 2022
USD ($)
shares
$ / shares
Jun. 01, 2022
shares
Year
$ / shares
Apr. 01, 2022
Year
shares
$ / shares
Mar. 23, 2022
Year
shares
$ / shares
Jan. 26, 2022
shares
Year
$ / shares
Dec. 31, 2023
shares
$ / shares
Dec. 31, 2022
shares
$ / shares
Dec. 31, 2023
shares
$ / shares
Dec. 31, 2022
shares
$ / shares
Sep. 26, 2022
$ / shares
Dec. 31, 2021
shares
Purchase Price:                            
Exercise price (in CAD per share) | $ / shares $ 3.09 $ 3.40 $ 4.03   $ 3.72 $ 5.84 $ 3.80 $ 5.45            
Number of stock options, granted (in shares) 60,152 26,815 1,691,964   208,115 1,091,000 702,257 600,000 1,778,931 1,691,000        
Expected life of warrants | Year 3 3.01 3   2.7 2.5 2.5 2.5            
Expected volatility 46.95% 55.47% 58.36%   52.22% 54.49% 45.43% 55.33%            
Dividends yield 0.00% 0.00% 0.00%   0.00% 3.29% 0.00% 3.30%            
Risk-free interest rate 4.64% 3.50% 3.67%   3.74% 2.24% 3.74% 1.22%            
Number of shares outstanding (in shares)                 137,569,590 136,057,661 137,569,590 136,057,661    
Share price (in USD and CAD per share) | (per share)                 $ 4.43 $ 3.40 $ 3.35 $ 2.51 $ 3.19  
Exchange ratio for former shareholders of Aris God       0.5         0.5   0.5      
Aris Gold                            
Purchase Price:                            
Share price (in USD and CAD per share) | $ / shares                         1.64  
Unlisted Warrants                            
Purchase Price:                            
Expected life of warrants       2.2                    
Expected volatility       45.40%                    
Dividends yield       3.30%                    
Risk-free interest rate       3.77%                    
Liquidity discount       24.00%                    
Performance Share Units (PSU)                            
Purchase Price:                            
Number of other equity instruments outstanding in share-based payment arrangement                 1,472,719 706,286 1,472,719 706,286   378,613
Director Share Unit (DSU)                            
Purchase Price:                            
Number of other equity instruments outstanding in share-based payment arrangement                 575,041 333,818 575,041 333,818   705,880
Aris Gold                            
Purchase Price:                            
Share consideration | $       $ 90,317                    
Total consideration | $       $ 223,601                    
Issuance of common shares (in shares)       38,420,690                    
Aris Gold | Aris Gold Common Shares                            
Purchase Price:                            
Acquisition-date fair value of equity interest in acquiree held by acquirer immediately before acquisition date | $       $ 73,632                    
Aris Gold | Listed and Unlisted Warrants                            
Purchase Price:                            
Acquisition-date fair value of equity interest in acquiree held by acquirer immediately before acquisition date | $       3,511                    
Aris Gold | Convertible Debenture                            
Purchase Price:                            
Acquisition-date fair value of equity interest in acquiree held by acquirer immediately before acquisition date | $       35,000                    
Aris Gold | Gold Notes                            
Purchase Price:                            
Acquisition-date fair value of equity interest in acquiree held by acquirer immediately before acquisition date | $       9,147                    
Aris Gold | Share options                            
Purchase Price:                            
Option, listed and unlisted warrants, and PSU and DSU consideration | $       $ 2,075                    
Exercise price (in CAD per share) | $ / shares       $ 4.36                    
Number of stock options, granted (in shares)       3,615,912                    
Expected life of warrants       2.3                    
Expected volatility       44.70%                    
Dividends yield       3.30%                    
Risk-free interest rate       3.74%                    
Aris Gold | Listed and Unlisted Warrants                            
Purchase Price:                            
Option, listed and unlisted warrants, and PSU and DSU consideration | $       $ 8,813                    
Aris Gold | Listed Warrants                            
Purchase Price:                            
Number of shares outstanding (in shares)       58,168,755                    
Exercised price (in CAD per share) | $ / shares                         0.20  
Forfeited exercise price (in CAD per share) | $ / shares       $ 0.20                    
Aris Gold | Unlisted Warrants                            
Purchase Price:                            
Exercise price (in CAD per share) | $ / shares       $ 3.00                    
Warrant (in shares)       3,300,000                    
Aris Gold | PSU and DSU                            
Purchase Price:                            
Option, listed and unlisted warrants, and PSU and DSU consideration | $       $ 1,106                    
Aris Gold | Performance Share Units (PSU)                            
Purchase Price:                            
Number of other equity instruments outstanding in share-based payment arrangement       1,412,571                    
Aris Gold | Director Share Unit (DSU)                            
Purchase Price:                            
Number of other equity instruments outstanding in share-based payment arrangement       467,352                    
Aris Gold | Common shares                            
Purchase Price:                            
Issuance of common shares (in shares)       38,420,690                    
Aris Gold | Forfeited Unlisted Warrants                            
Purchase Price:                            
Expected life of warrants       2.2                    
Expected volatility       45.40%                    
Dividends yield       3.30%                    
Risk-free interest rate       3.77%                    
Liquidity discount       24.00%                    
Exercise price (in CAD per share) | $ / shares                         $ 6.00