XML 153 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY - USD ($)
shares in Thousands, $ in Thousands
Common Shares and Additional Paid-in Capital
McEwen Copper
Common Shares and Additional Paid-in Capital
Accumulated Deficit
Non-controlling Interests
McEwen Copper
Non-controlling Interests
McEwen Copper
Total
Balance at Dec. 31, 2021   $ 1,615,424 $ (1,240,260)   $ 14,777   $ 389,941
Balance (in shares) at Dec. 31, 2021   45,919          
Increase (Decrease) in Shareholders' Equity              
Stock-based compensation   $ 340         340
Exercise of warrants   4         4
Sale of flow-through shares (Note 13)   $ 10,320         10,320
Sale of flow-through shares (Note 13) (in shares)   1,450          
Shares issued for debt refinancing   $ 500         500
Shares issued for debt refinancing (in shares)   59          
Issuance of equity by subsidiary   $ 17,643     23,707   41,350
Share repurchase   (87)         (87)
Net income (loss) and comprehensive income (loss)     (81,075)   (5,019)   (86,094)
Balance at Dec. 31, 2022   $ 1,644,144 (1,321,335)   33,465   356,274
Balance (in shares) at Dec. 31, 2022   47,428          
Increase (Decrease) in Shareholders' Equity              
Stock-based compensation   $ 605         605
Stock-based compensation (in shares)   66          
Restricted shares issued   $ 366         366
Restricted shares issued (in shares)   43          
Sale of flow-through shares (Note 13)   $ 13,428         13,428
Sale of flow-through shares (Note 13) (in shares)   1,903          
Shares issued for debt refinancing $ 109,913     $ 75,477   $ 185,390  
Net income (loss) and comprehensive income (loss)     55,299   $ (22,122)   33,177
McEwen Copper Inc. deconsolidation       $ (86,820)   $ (86,820)  
Balance at Dec. 31, 2023   $ 1,768,456 (1,266,036)       502,420
Balance (in shares) at Dec. 31, 2023   49,440          
Increase (Decrease) in Shareholders' Equity              
Stock-based compensation   $ 3,244         3,244
Stock-based compensation (in shares)   241          
Exercise of warrants   $ 9         9
Exercise of warrants (in shares)   1          
Sale of flow-through shares (Note 13)   $ 14,374         14,374
Sale of flow-through shares (Note 13) (in shares)   1,533          
Shares issued to acquire Timberline Resources Corporation (Note 13)   $ 17,706         17,706
Shares issued to acquire Timberline Resources Corporation (Note 13) (in shares)   1,839          
Warrants assumed in acquisition of Timberline Resources Corporation (Note 13)   $ 913         913
Net income (loss) and comprehensive income (loss)     (43,691)       (43,691)
McEwen Copper Inc. deconsolidation             (86,800)
Balance at Dec. 31, 2024   $ 1,804,702 $ (1,309,727)       $ 494,975
Balance (in shares) at Dec. 31, 2024   53,054