XML 96 R61.htm IDEA: XBRL DOCUMENT v3.22.1
Royalty, Stream and Other Interests - Schedule of Consideration Paid and Net Assets Acquired (Details)
1 Months Ended
Jan. 11, 2021
USD ($)
shares
Dec. 23, 2020
USD ($)
shares
Nov. 19, 2020
USD ($)
$ / shares
shares
Sep. 28, 2020
USD ($)
shares
Jul. 31, 2020
USD ($)
$ / shares
shares
May 27, 2020
USD ($)
$ / shares
shares
May 31, 2021
USD ($)
shares
May 31, 2021
USD ($)
$ / shares
shares
Dec. 16, 2021
USD ($)
Dec. 14, 2021
USD ($)
Aug. 31, 2021
USD ($)
Jul. 31, 2020
$ / shares
Disclosure of detailed information about property, plant and equipment [line items]                        
Transaction costs           $ 1,102,000            
Total consideration transferred in relation to asset acquisition           $ 23,947,000            
Number of common shares per unit issued | shares         0.1              
Weighted average | Share Options | Risk Free Interest Rate, Measurement Input | Option pricing model                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments           0.004            
Weighted average | Share Options | Average Projected Volatility, Measurement Input | Option pricing model                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments           0.41            
Weighted average | Share Options | Dividend Yield, Measurement Input | Option pricing model                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments           0.022            
Common shares                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Number of common shares per unit issued | shares           0.1            
Price per share (in CAD per share) | $ / shares           $ 9.00            
Platreef Gold Stream                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Cash                 $ 18,750,000      
Transaction costs                 188,000      
Total consideration transferred in relation to asset acquisition                 18,938,000      
Royalty interests                 18,938,000      
Assets acquired and liabilities assumed                 $ 18,938,000      
Greenstone Gold Stream                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Cash                   $ 13,300,000    
Transaction costs                   322,000    
Total consideration transferred in relation to asset acquisition                   13,622,000    
Royalty interests                   13,622,000    
Assets acquired and liabilities assumed                   $ 13,622,000    
Blackwater Gold Royalty                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Cash $ 876,000 $ 861,000                    
Transaction costs 3,000 30,000                    
Total consideration transferred in relation to asset acquisition 1,548,000 1,519,000                    
Cash acquired   0                    
Other net assets acquired (net liabilities assumed)   0                    
Royalty interests 1,548,000 1,519,000                    
Assets acquired and liabilities assumed $ 1,548,000 $ 1,519,000                    
Blackwater Gold Royalty | Common shares | Private Vendor                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Number of shares issued as consideration, after consolidation | shares   79,185                    
Number of shares issued as consideration | shares 79,185                      
Common shares issued as consideration $ 669,000 $ 628,000                    
Blackwater Gold Royalty | Warrants | Private Vendor                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Number of shares issued as consideration | shares         2,884,616              
Blackwater Gold Royalty | Warrants | Coral Gold Resources Ltd.                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Number of shares issued as consideration | shares     19,997,118                  
Caserones Copper Royalty                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Transaction costs             $ 176,000 $ 176,000        
Total consideration transferred in relation to asset acquisition             24,166,000 24,166,000        
Caserones Copper Royalty | Private Vendor                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Cash             $ 23,000,000 $ 23,000,000        
Caserones Copper Royalty | Private Vendor | Weighted average | Risk Free Interest Rate, Measurement Input | Option pricing model | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments             0.0035 0.0035        
Caserones Copper Royalty | Private Vendor | Weighted average | Average Projected Volatility, Measurement Input | Option pricing model | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments             0.45 0.45        
Caserones Copper Royalty | Private Vendor | Weighted average | Dividend Yield, Measurement Input | Option pricing model | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments             0.0196 0.0196        
Caserones Copper Royalty | Compañia Minera Caserones                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Cash                     $ 27,250,000  
Pre-held interest (Note 11)                     23,180,000  
Adjustment to purchase price                     (1,196,000)  
Transaction costs                     109,000  
Non-controlling interest                     23,757,000  
Total consideration transferred in relation to asset acquisition                     73,100,000  
Cash acquired                     2,311,000  
Other net assets acquired (net liabilities assumed)                     (2,295,000)  
Royalty interests                     73,084,000  
Assets acquired and liabilities assumed                     $ 73,100,000  
Caserones Copper Royalty | Warrants | Private Vendor                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Number of shares issued as consideration | shares             2,000,000 2,000,000        
Common shares issued as consideration             $ 324,000 $ 324,000        
Number of common shares per unit issued | shares             200,000 200,000        
Price per share (in CAD per share) | $ / shares               $ 10.85        
Weighted average remaining contractual life of outstanding warrants             3 years 3 years        
Weighted average share price             $ 0.162          
Troilus Gold Royalty                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Transaction costs         $ 41,000              
Total consideration transferred in relation to asset acquisition         8,575,000              
Cash acquired         0              
Other net assets acquired (net liabilities assumed)         0              
Royalty interests         8,575,000              
Assets acquired and liabilities assumed         $ 8,575,000              
Weighted average remaining contractual life of outstanding warrants         2 years              
Weighted average trading price, threshold | $ / shares                       $ 21.90
Number of consecutive trading days         20 days              
Troilus Gold Royalty | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Weighted average share price | $ / shares         $ 0.10              
Troilus Gold Royalty | Weighted average | Risk Free Interest Rate, Measurement Input | Option pricing model | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments         0.003              
Troilus Gold Royalty | Weighted average | Average Projected Volatility, Measurement Input | Option pricing model | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments         0.49              
Troilus Gold Royalty | Weighted average | Dividend Yield, Measurement Input | Option pricing model | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments         0.013              
Troilus Gold Royalty | Private Vendor                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Cash         $ 1,869,000              
Number of common shares per unit issued | shares         0.1              
Troilus Gold Royalty | Common shares | Private Vendor                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Number of shares issued as consideration, after consolidation | shares         576,923              
Number of shares issued as consideration | shares         5,769,231              
Common shares issued as consideration         $ 6,456,000              
Troilus Gold Royalty | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Number of common shares per unit issued | shares         0.1              
Price per share (in CAD per share) | $ / shares         $ 17.50              
Troilus Gold Royalty | Warrants | Private Vendor                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Common shares issued as consideration         $ 209,000              
Moss Gold Royalty                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Transaction costs       $ 366,000                
Total consideration transferred in relation to asset acquisition       9,272,000                
Cash acquired       77,000                
Other net assets acquired (net liabilities assumed)       109,000                
Royalty interests       9,086,000                
Assets acquired and liabilities assumed       $ 9,272,000                
Moss Gold Royalty | Common shares | Valkyrie Royalty Inc.                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Number of shares issued as consideration, after consolidation | shares       739,997                
Common shares issued as consideration       $ 8,906,000                
Robertson Gold Royalty                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Transaction costs     $ 531,000                  
Total consideration transferred in relation to asset acquisition     42,672,000                  
Cash acquired     8,118,000                  
Other net assets acquired (net liabilities assumed)     (111,000)                  
Royalty interests     34,665,000                  
Assets acquired and liabilities assumed     $ 42,672,000                  
Number of common shares per unit issued | shares     0.1                  
Robertson Gold Royalty | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Weighted average share price | $ / shares     $ 0.17                  
Robertson Gold Royalty | Weighted average | Risk Free Interest Rate, Measurement Input | Option pricing model | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments     0.0027                  
Robertson Gold Royalty | Weighted average | Average Projected Volatility, Measurement Input | Option pricing model | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments     0.49                  
Robertson Gold Royalty | Weighted average | Dividend Yield, Measurement Input | Option pricing model | Warrants                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Significant unobservable input, entity's own equity instruments     0.0163                  
Robertson Gold Royalty | Coral Gold Resources Ltd.                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Common shares issued as consideration     $ 2,629,000                  
Cash     $ 1,909,000                  
Number of common shares per unit issued | shares     0.1                  
Price per share (in CAD per share) | $ / shares     $ 17.10                  
Weighted average remaining contractual life of outstanding warrants     2 years                  
Weighted average trading price, daily volume, percentage threshold     25.00%                  
Number of consecutive trading days     20 days                  
Robertson Gold Royalty | Common shares | Coral Gold Resources Ltd.                        
Disclosure of detailed information about property, plant and equipment [line items]                        
Number of shares issued as consideration, after consolidation | shares     3,999,423                  
Common shares issued as consideration     $ 37,603,000