XML 151 R3.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents (Note 4) $ 13,692 $ 23,020
Marketable securities (Note 5) 1,617 1,743
Receivables, prepaids and other current assets (Note 6) 7,486 5,578
Due from McEwen Copper Inc. (Note 15) $ 286 $ 2,376
Other Receivable, after Allowance for Credit Loss, Current, Related Party, Name [Extensible Enumeration] Mcewen Copper Inc [Member] Mcewen Copper Inc [Member]
Inventories (Note 7) $ 18,111 $ 19,944
Total current assets 41,192 52,661
Mineral property interests and plant and equipment, net (Note 8) 210,922 169,950
Investment in McEwen Copper Inc. (Note 9) 298,947 326,147
Investment in Minera Santa Cruz S.A. (Note 9) 101,854 93,218
Inventories (Note 7) 7,834 10,100
Restricted cash (Note 4) 3,772 4,490
Other assets 102 673
TOTAL ASSETS 664,623 657,239
Current liabilities:    
Accounts payable and accrued liabilities 28,448 22,656
Reclamation and remediation liabilities (Note 12) 4,988 3,105
Contract liability (Note 17) 3,544  
Flow-through share premium (Note 13) 5,447 1,661
Tax liabilities (Note 19) 4,478 1,603
Lease liabilities (Note 10) 788 978
Total current liabilities 47,693 30,003
Reclamation and remediation liabilities (Note 12) 41,075 39,916
Long-term debt (Note 11) 40,000 40,000
Deferred tax liabilities (Note 19) 36,630 40,572
Lease liabilities (Note10) 1,323 488
Other liabilities 2,927 3,840
Total liabilities 169,648 154,819
Shareholders' equity:    
Common shares: 53,054 as at December 31, 2024, and 49,440 as of December 31, 2023 issued and outstanding (in thousands) (Note 13) 1,804,702 1,768,456
Accumulated deficit (1,309,727) (1,266,036)
Total shareholders' equity 494,975 502,420
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY $ 664,623 $ 657,239