XML 57 R44.htm IDEA: XBRL DOCUMENT v3.25.3
Acquisitions - Purchase Price Allocation (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Feb. 14, 2025
Sep. 30, 2025
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2024
Sep. 30, 2025
Dec. 31, 2024
Assets:              
Short-term receivables   $ 23,292       $ 23,292  
LIABILITIES              
Goodwill   $ 632,380       $ 632,380 $ 0
Common stock, shares issued (in shares)   642,210,145       642,210,145 399,235,632
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period           3,248,192  
Common Stock              
LIABILITIES              
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period   46,000 2,139,000        
Common Stock | Royalty Settlement [Domain]              
LIABILITIES              
Common stock issued for investment (in shares)       595,000 738,000    
SilverCrest              
Business Combination [Line Items]              
Common shares issued (value) $ 1,580,000 $ 1,581,983          
Fair value of replacement stock-based compensation awarded(1) [1]   8,539          
Fair value of Coeur payable to SilverCrest repurchased   72,311          
Total purchase price   1,518,211          
Assets:              
Cash and cash equivalents   103,724       $ 103,724  
Inventory   153,826       153,826  
Prepaid expenses and other   15,213       15,213  
Property, plant and equipment and mining properties   1,006,736       1,006,736  
Other   5,596       5,596  
Total Assets   1,308,387       1,308,387  
LIABILITIES              
Accounts payable   16,774       16,774  
Accrued liabilities and other   25,636       25,636  
Debt   846       846  
Reclamation   8,644       8,644  
Deferred tax liabilities [2]   350,218       350,218  
Other long-term liabilities   20,438       20,438  
Total liabilities   422,556       422,556  
Net assets acquired   885,831       885,831  
Goodwill   632,380       632,380  
Net assets acquired   $ 1,518,211       $ 1,518,211  
Common stock, shares issued (in shares) 239,331,799 239,331,799       239,331,799  
Shares issued (in dollars per share)   $ 6.61       $ 6.61  
SilverCrest | Common Stock | SilverCrest Acquisition              
LIABILITIES              
Common stock issued for investment (in shares)           2,300,000  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period           3,200,000  
[1] As of September 30, 2025, 2.3 million common shares were issued related to the exercise of 3.2 million replacement options.
[2] Deferred income tax liabilities represent the future tax expense associated with the differences between the preliminary fair value allocated to assets (excluding goodwill) and liabilities and a tax basis increase to the preliminary fair value of the assets acquired in Mexico and the historical carryover tax basis of assets and liabilities in all other jurisdictions. No deferred tax liability is recognized for the basis difference inherent in the preliminary fair value allocated to goodwill.