XML 58 R45.htm IDEA: XBRL DOCUMENT v3.26.1
Acquisitions - Purchase Price Allocation (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended
Mar. 20, 2026
Jun. 30, 2026
Mar. 31, 2026
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2026
Dec. 31, 2025
Assets:              
Short-term receivables   $ 13,669       $ 13,669  
Long-term stockpile [1]   281,078       281,078 $ 42,076
LIABILITIES              
Goodwill   $ 625,812       $ 625,812 $ 625,812
Common stock, shares issued (in shares)   1,028,536,378       1,028,536,378 642,092,761
Stock options exercised (in shares)           77,616  
Common Stock              
LIABILITIES              
Stock options exercised (in shares)   32,000 45,000 2,139,000      
Common Stock | Royalty Settlement [Domain]              
LIABILITIES              
Common stock issued for investment (in shares)         595,000    
SilverCrest | Common Stock | NewGold Acquisition Replacement Shares              
LIABILITIES              
Common stock issued for investment (in shares)           1,400,000  
NewGold              
Business Combination [Line Items]              
Common shares issued (value) $ 6,900,000 $ 6,938,701          
Total purchase price   6,938,701          
Assets:              
Cash and cash equivalents   128,259       $ 128,259  
Inventory   467,275       467,275  
Prepaid expenses and other   17,379       17,379  
Property, plant and equipment and mining properties   9,585,545       9,585,545  
Long-term stockpile   218,159       218,159  
Other   3,303       3,303  
Total Assets   10,433,589       10,433,589  
LIABILITIES              
Accounts payable   94,179       94,179  
Accrued liabilities and other(1) [2]   45,170       45,170  
Debt   414,767       414,767  
Reclamation   144,443       144,443  
Deferred tax liabilities [3]   2,793,678       2,793,678  
Other long-term liabilities   2,651       2,651  
Total liabilities   3,494,888       3,494,888  
Net assets acquired   $ 6,938,701       $ 6,938,701  
Common stock, shares issued (in shares) 392,682,578            
Shares issued (in dollars per share)   $ 17.67       $ 17.67  
[1] Includes $239.0 million and $42.1 million at Rainy River and Rochester at June 30, 2026, respectively. Includes $42.1 million at Rochester at December 31, 2025
[2] In connection with the transaction, 1.4 million cash-settled replacement restricted units were granted.
[3] Deferred income tax liabilities represent the future tax expense associated with the differences between the fair value allocated to assets and liabilities and a tax basis increase to the fair value of the assets acquired in Canada and the historical carryover tax basis of assets and liabilities in all other jurisdictions.