XML 36 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Shareholders' Equity
$ in Thousands
USD ($)
Share
shares
Private Placement
USD ($)
Share Capital
USD ($)
shares
Share Capital
Private Placement
USD ($)
shares
Contributed Surplus
USD ($)
AOCI
USD ($)
Deficit
USD ($)
Beginning balance (in shares) at Dec. 31, 2023 | shares     19,599,041        
Beginning balance at Dec. 31, 2023 $ 155,199   $ 177,424   $ 5,664 $ 1,280 $ (29,169)
Changes in equity [abstract]              
Shares issued for royalty interests (in shares) | shares     5,058,652        
Shares issued for royalty interests 40,762   $ 40,762        
Other cash issuance costs (91)   $ (91)        
Share-based payments 1,388       1,388    
Share cancellation (in shares) | shares     81,432        
Share cancellation (646)   $ (646)        
Forfeit of share options 0       (517)   517
Net income (loss) and comprehensive income (loss) for the year (228)         136 (364)
Ending balance (in shares) at Dec. 31, 2024 | shares     24,576,261        
Ending balance at Dec. 31, 2024 196,384   $ 217,449   6,535 1,416 (29,016)
Changes in equity [abstract]              
Other cash issuance costs (227)   $ (227)        
Acquisition of EMX Royalty Corp. (in shares) | shares     31,500,450        
Acquisition of EMX Royalty Corp. $ 477,289   $ 466,490   10,799    
Shares issued for private placement (in shares) | shares       7,502,502      
Shares issued in private placement   $ 100,000   $ 100,000      
Shares issued for exercise of share options (in shares) 242,282   242,282        
Shares issued for exercise of share options $ 2,779   $ 3,908   (1,129)    
Shares issued for settlement of PSUs (in shares) | shares     8,500        
Shares issued for settlement of PSUs (105)   $ 62   (167)    
Share-based payments 2,436       2,436    
Forfeit of share options 0       (993)   993
Net income (loss) and comprehensive income (loss) for the year $ 1,859         87 1,772
Ending balance (in shares) at Dec. 31, 2025 | shares 63,829,995   63,829,995        
Ending balance at Dec. 31, 2025 $ 780,415   $ 787,682   $ 17,481 $ 1,503 $ (26,251)