XML 76 R56.htm IDEA: XBRL DOCUMENT v3.25.4
Acquisitions - Purchase Price Allocation (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Feb. 14, 2025
Dec. 31, 2025
Dec. 31, 2025
Dec. 31, 2024
Assets:        
Short-term receivables   $ 23,292 $ 23,292  
LIABILITIES        
Goodwill   $ 625,812 $ 625,812 $ 0
Common stock, shares issued (in shares)   642,092,761 642,092,761 399,235,632
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period     3,304,104  
Common Stock        
LIABILITIES        
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period     2,212,000  
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   1,008,962 1,008,962  
Other   5,596 5,596  
Total Assets   1,310,613 1,310,613  
LIABILITIES        
Accounts payable   16,774 16,774  
Accrued liabilities and other   25,636 25,636  
Debt   846 846  
Reclamation   10,870 10,870  
Deferred tax liabilities [2]   343,650 343,650  
Other long-term liabilities   20,438 20,438  
Total liabilities   418,214 418,214  
Net assets acquired   892,399 892,399  
Goodwill   625,812 625,812  
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     3,300,000  
[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.