Acquisitions (Tables)

12 Months Ended

Dec. 31, 2025

Schedule of Purchase Price and Acquired Assets and Liabilities

The following table summarizes the purchase price allocation for the SilverCrest Transaction as of December 31, 2025:


(Amounts in thousands, except shares and share price amounts)
Common shares issued (239,331,799 at $6.61)	$	1,581,983
Fair value of replacement stock-based compensation awarded(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
Short-term receivables	23,292
Inventory	153,826



Prepaid expenses and other	15,213
Property, plant and equipment and mining properties	1,008,962
Other	5,596
Total Assets	$	1,310,613
Liabilities:
Accounts payable	16,774
Accrued liabilities and other	25,636
Debt	846
Reclamation	10,870
Deferred tax liabilities (2)	343,650
Other long-term liabilities	20,438
Total liabilities	$	418,214

Net identifiable assets acquired	$	892,399
Goodwill	625,812
Net assets acquired	$	1,518,211

(1) As of December 31, 2025, 2.3 million common shares were issued related to the exercise of 3.3 million replacement options.

(2) Deferred income tax liabilities represent the future tax expense associated with the differences between the fair value allocated to assets (excluding goodwill) and liabilities and a tax basis increase to the 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 fair value allocated to goodwill.

Schedule of Pro Forma Information

The following unaudited pro forma financial information presents consolidated results assuming the SilverCrest Transaction occurred on January 1, 2024.


	Twelve Months Ended
		December 31, 2025		December 31, 2024
Revenue		$	2,125,103	$	1,355,934
Net income (loss)		$	696,724	$	(47,633)