Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2024 and 2023
(expressed in thousands of United States dollars)
(Unaudited)
| | | | | |
Condensed Consolidated Interim Statements of Financial Position (Unaudited; Expressed in thousands of US dollars) | |
| | | | | | | | | | | | | | |
| Notes | March 31,
2024 | December 31,
2023 | January 1,
2023 |
| | | | (Restated - Note 3) |
| ASSETS | | | | |
| Current | | | | |
| Cash and cash equivalents | | $ | 147,497 | | $ | 194,622 | | $ | 299,461 | |
| Gold in trust | 9b | 1,704 | | 1,704 | | 907 | |
| Trade and other receivables | 13b | 58,372 | | 49,269 | | 48,526 | |
| Inventories | 5 | 41,191 | | 38,864 | | 26,633 | |
| Prepaid expenses and deposits | | 5,046 | | 4,641 | | 2,674 | |
| | 253,810 | | 289,100 | | 378,201 | |
| Non-current | | | | |
| Cash in trust | | 1,725 | | 1,612 | | 1,110 | |
| Mining interests, plant and equipment | 7 | 975,134 | | 943,453 | | 749,146 | |
| Investments in associates | 6 | 109,605 | | 108,780 | | 113,527 | |
| Other financial assets | 6b | 12,837 | | 9,756 | | — | |
| Other long-term assets | 13b | 155 | | 170 | | 136 | |
| Total assets | | $ | 1,353,266 | | $ | 1,352,871 | | $ | 1,242,120 | |
| LIABILITIES AND EQUITY | | | | |
| Current | | | | |
| Accounts payable and accrued liabilities | 8 | $ | 58,700 | | $ | 69,348 | | $ | 47,282 | |
| Income tax payable | | 10,404 | | 6,285 | | 25,765 | |
| Note payable | 6a | — | | — | | 51,504 | |
| Current portion of long-term debt | 9 | 31,310 | | 36,826 | | 28,706 | |
| Warrant liabilities | 12c | 25,982 | | 26,606 | | 21,794 | |
| Current portion of deferred revenue | 11 | 1,728 | | 1,163 | | 1,606 | |
| Current portion of provisions | 10 | 2,775 | | 2,950 | | 1,153 | |
| Current portion of lease obligations | | 1,472 | | 2,015 | | 2,416 | |
| | 132,371 | | 145,193 | | 180,226 | |
| Non-current | | | | |
| Long-term debt | 9 | 341,276 | | 341,005 | | 349,727 | |
| Deferred revenue | 11 | 147,885 | | 147,383 | | 143,052 | |
| Provisions | 10 | 30,456 | | 30,378 | | 20,963 | |
| Deferred income taxes | | 61,759 | | 60,364 | | 48,255 | |
| Lease obligations | | 3,609 | | 3,080 | | 3,710 | |
| Other long-term liabilities | 12g | 1,316 | | 813 | | 292 | |
| Total liabilities | | 718,672 | | 728,216 | | 746,225 | |
| Equity | | | | |
| Share capital | 12a | 733,945 | | 719,806 | | 715,035 | |
| Share purchase warrants | 12d | 9,442 | | 9,708 | | 10,183 | |
| Contributed surplus | | 182,000 | | 181,758 | | 180,674 | |
| Accumulated other comprehensive loss | | (74,611) | | (71,179) | | (183,140) | |
| Retained earnings (deficit) | | (216,182) | | (215,438) | | (226,857) | |
| Total equity | | 634,594 | | 624,655 | | 495,895 | |
| Total liabilities and equity | | $ | 1,353,266 | | $ | 1,352,871 | | $ | 1,242,120 | |
| | | | | |
| Commitments and contingencies | Note 10d, 13c |
| Subsequent Events | Note 9c, 12c,d,e |
Approved by the Board of Directors and authorized for issue on May 14, 2024:
| | | | | | | | | | | |
(signed) Neil Woodyer | Director | (signed) David Garofalo | Director |
See accompanying notes to the Consolidated Financial Statements.
Page | 2
| | | | | |
Condensed Consolidated Interim Statements of Income (Loss) (Unaudited; Expressed in thousands of US dollars, except share and per share amounts) | |
| | | | | | | | | | | |
| | Three months ended March 31, |
| Notes | 2024 | 2023 |
| | | (Recast - Note 12c) |
| | | |
| Revenue | 14 | $ | 107,620 | | $ | 96,907 | |
| | | |
| Cost of sales | 15 | (71,333) | | (53,705) | |
| Depreciation and depletion | | (7,519) | | (7,646) | |
| Social contributions | | (3,455) | | (2,404) | |
| | | |
| Income (loss) from mining operations | | 25,313 | | 33,152 | |
| | | |
| General and administrative costs | | (4,207) | | (2,235) | |
| Income (loss) from investments in associates | 6 | (551) | | (3,241) | |
| Share-based compensation | 12h | (1,842) | | (1,147) | |
| Other income (expense) | | (212) | | 83 | |
| | | |
| Income (loss) from operations | | 18,501 | | 26,612 | |
| | | |
| Gain (loss) on financial instruments | 17 | (3,742) | | (11,779) | |
| Finance income | | 2,246 | | 2,173 | |
| Interest and accretion | 16 | (6,803) | | (8,881) | |
| Foreign exchange gain (loss) | | 108 | | (2,343) | |
| | | |
| Income (loss) before income tax | | 10,310 | | 5,782 | |
| | | |
| Income tax (expense) recovery | | | |
| Current | | (9,369) | | (12,583) | |
| Deferred | | (1,685) | | 431 | |
| | | |
| Net income (loss) | | $ | (744) | | $ | (6,370) | |
| | | |
Earnings (loss) per share – basic | 12i | $ | (0.01) | | $ | (0.05) | |
| | | |
| Weighted average number of outstanding common shares – basic | 138,381,653 | | 136,188,570 | |
| | | |
| Earnings (loss) per share - diluted | 12i | $ | (0.01) | | $ | (0.05) | |
| | | |
| Weighted average number of outstanding common shares – diluted | 138,381,653 | | 136,188,570 | |
See accompanying notes to the Consolidated Financial Statements.
Page | 3
| | | | | |
Condensed Consolidated Interim Statements of Comprehensive Income (Loss) (Unaudited; Expressed in thousands on US dollars) | |
| | | | | | | | | | | |
| | Three months ended March 31, |
| Notes | 2024 | 2023 |
| | | (Recast - Note 12c) |
| | | |
| Net income (loss) | | $ | (744) | | $ | (6,370) | |
| | | |
| Other comprehensive earnings (loss): | | | |
| | | |
| Items that will not be reclassified to profit in subsequent periods: | | | |
| Unrealized gain on Convertible Debentures due to change in credit risk ($nil tax effect) | 9c | 103 | | 69 | |
| Actuarial gain (loss) on health plan obligation ($nil tax effect) | 10 | — | | (341) | |
Unrealized loss on Gold Notes due to changes in credit risk (net of tax effect) (1) | 9b | (1,516) | | 2,269 | |
| | | |
| Items that may be reclassified to profit in subsequent periods: | | | |
| Equity accounted investees – share of other comprehensive income (loss) ($nil tax effect) | 6b | — | | 64 | |
| Reclassification of OCI to net earnings due to Denarius dilution and derecognition ($nil tax effect) | | — | | 536 | |
| Foreign currency translation adjustment (net of tax effect) | | (2,019) | | 13,726 | |
| | | |
| Other comprehensive income (loss) | | (3,432) | | 16,323 | |
| | | |
| Comprehensive income (loss) | | $ | (4,176) | | $ | 9,953 | |
(1)Tax effect for Gold Notes for the three months ended March 31, 2024 is $nil (2023 - $839).
See accompanying notes to the Consolidated Financial Statements.
Page | 4
| | | | | |
Condensed Consolidated Interim Statements of Equity (Unaudited; Expressed in thousands of US dollars, except share and per share amounts) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Share Capital - common shares | Share purchase
warrants | Contributed
surplus | Accumulated
OCI | Retained
earnings | Total
equity |
| Three months ended March 31, 2024 | Notes | Number | Amount |
| At December 31, 2023 | | 137,569,590 | $ | 719,806 | | $ | 9,708 | | $ | 181,758 | | $ | (71,179) | | $ | (215,438) | | $ | 624,655 | |
| Exercise of options | 12b,e | 460,102 | 1,578 | | — | | (296) | | — | | — | | 1,282 | |
| Exercise of warrants | 12b,c,d | 3,850,732 | 12,561 | | (266) | | — | | — | | — | | 12,295 | |
| Stock-based compensation | | — | | — | | — | | 538 | | — | | — | | 538 | |
| Comprehensive earnings (loss) | | — | | — | | — | | — | | (3,432) | | (744) | | (4,176) | |
| At March 31, 2024 | | 141,880,424 | $ | 733,945 | | $ | 9,442 | | $ | 182,000 | | $ | (74,611) | | $ | (216,182) | | $ | 634,594 | |
| | | | | | | | |
| | Share Capital - common shares | Share purchase
warrants | Contributed
surplus | Accumulated
OCI | Retained
earnings | Total
equity |
| Three months ended March 31, 2023 | Notes | Number | Amount |
| | | | | | | (Recast - Note 12c) | |
| At December 31, 2022 | | 136,057,661 | $ | 715,035 | | $ | 10,183 | | $ | 180,674 | | $ | (183,140) | | $ | (226,857) | | $ | 495,895 | |
| Exercise of options | 12e | 100,000 | 311 | | — | | (72) | | — | | — | | 239 | |
| Exercise of warrants | 12c,d | 101,246 | 415 | | (235) | | — | | — | | — | | 180 | |
| Stock based compensation | | — | | — | | — | | 388 | | — | | — | | 388 | |
| Comprehensive earnings (loss) | | — | | — | | — | | — | | 16,323 | | (6,370) | | 9,953 | |
| At March 31, 2023 | | 136,258,907 | $ | 715,761 | | $ | 9,948 | | $ | 180,990 | | $ | (166,817) | | $ | (233,227) | | $ | 506,655 | |
See accompanying notes to the Consolidated Financial Statements.
Page | 5
| | | | | |
Condensed Consolidated Interim Statements of Cash Flows (Unaudited; Expressed in thousands of US dollars) | |
| | | | | | | | | | | |
|
| Three months ended March 31, |
| Notes | 2024 | 2023 |
| | | (Recast - Note 12c) |
| Operating Activities |
|
|
|
| Net income (loss) |
| $ | (744) | $ | (6,370) |
| Adjusted for the following items: |
|
|
|
| Depreciation | | 7,762 | 7,930 |
| Loss from investments in associates | 6 | 551 | 3,241 |
| Materials and supplies inventory provision | | 14 | — |
| Share-based compensation | 12h | 1,842 | 1,147 |
| Interest and accretion | 16 | 6,803 | 8,881 |
| Loss (gain) on financial instruments | 17 | 3,742 | 11,779 |
| Loss (gain) on gold in trust | | — | (83) |
| Amortization of deferred revenue | 11 | (954) | (733) |
| Unrealized foreign exchange loss (gain) | | (60) | 1,858 |
| Change in provisions | 10 | (52) | 357 |
| Income tax expense | | 11,054 | 12,152 |
| Payment of PSUs and DSUs | 12f,g | (981) | (46) |
| Settlement of provisions | 10 | (295) | (164) |
| Increase in cash in trust | | (126) | (28) |
| Changes in non-cash operating working capital items | 18 | (29,343) | (20,153) |
| Operating cash flows before taxes | | (787) | 19,768 |
| Income taxes paid | | — | — |
| Net cash (used in) provided by operating activities | | (787) | 19,768 |
| Investing Activities |
|
|
|
| Additions to mining interests, plant and equipment (net) | 7 | (34,771) | (19,764) |
| Acquisition of interest in Soto Norte | 6a | — | (50,000) |
| Contributions to investment in associates | 6a | (1,376) | (2,262) |
| Capitalized interest paid (net) | | (2,594) | (1,307) |
| Net cash used in investing activities | | (38,741) | (73,333) |
| Financing Activities |
|
|
|
| Repayment of Gold Notes | 9b | (3,694) | (1,847) |
| Payment of lease obligations | | (654) | (951) |
| Interest paid | | (10,598) | (14,235) |
| Proceeds from exercise of stock options and warrants | | 7,671 | 417 |
| Net cash used in financing activities | | (7,275) | (16,616) |
| Impact of foreign exchange rate changes on cash and equivalents |
| (322) | 70 |
| Increase (decrease) in cash and cash equivalents |
| (47,125) | (70,111) |
| Cash and cash equivalents, beginning of period | | 194,622 | 299,461 |
| Cash and cash equivalents, end of period | | $ | 147,497 | $ | 229,350 |
See accompanying notes to the Consolidated Financial Statements.
Page | 6
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
1. Nature of Operations
Aris Mining Corporation (the “Company” or “Aris Mining”), is a company incorporated under the laws of the Province of British Columbia, Canada. The address of the Company’s registered and records office is 2900 – 550 Burrard Street, Vancouver, British Columbia, V6C 0A3. The Company’s common shares are listed on the Toronto Stock Exchange (“TSX”) under the symbol “ARIS” and on the NYSE American LLC (“NYSE American”) under the symbol “ARMN”.
Aris Mining is primarily engaged in the acquisition, exploration, development and operation of gold properties in Colombia, Guyana and Canada. Aris Mining operates the Segovia Operations and Marmato Mine in Colombia. The Company is also the operator and 20% owner of the Soto Norte Project in Colombia, with an option to increase its ownership to 50%. Aris Mining also owns the advanced stage Toroparu Project in Guyana and the Juby Project in Ontario, Canada.
2. Basis of Presentation
These condensed consolidated interim financial statements, as approved by the Company's Board of Directors on May 14, 2024, have been prepared in accordance with International Accounting Standards (“IAS”) 34, Interim Financial Reporting, using accounting policies consistent with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). Certain disclosures required by IFRS have been condensed or omitted in the following note disclosures or are disclosed or have been disclosed on an annual basis only. Accordingly, these condensed consolidated interim financial statements should be read in conjunction with the consolidated financial statements for the years ended December 31, 2023 and 2022 (“annual financial statements”), which have been prepared in accordance with IFRS as issued by the IASB.
The financial statements have been prepared under the historical cost basis, except for certain financial assets and liabilities which are measured at fair value and are presented in U.S. dollars. They have been prepared on a going concern basis assuming that the Company will be able to realize its assets and discharge its liabilities in the normal course of business as they come due for the foreseeable future.
3. Summary of Material Accounting Policies
Consolidation
The material accounting policies are the same as those applied in preparing the annual financial statements for the year ended December 31, 2023, except for the adoption of the amendments to IAS 1, as noted below.
These financial statements comprise the financial results of the Company and its subsidiaries. Details regarding the Company and its principal subsidiaries as of March 31, 2024 are as follows:
| | | | | | | | | | | |
| Entity | Property/
function | Registered | Functional currency (1) |
| Aris Mining Corporation | Corporate | Canada | USD |
| Aris Mining Holdings Corp. | Corporate | Canada | USD |
| Aris Mining Guyana Holdings | Corporate | Canada | USD |
| Aris Mining Segovia Holdings, S.A. | Corporate | Panama | USD |
| Aris Mining (Panama) Marmato Inc. | Corporate | Panama | USD |
| Aris Mining Segovia | Segovia Operations | Colombia | COP |
| Aris Mining Marmato | Marmato Mine | Colombia | COP |
| Minerales Andinos de Occidente, S.A.S. | Marmato Zona Alta | Colombia | COP |
| Minera Croesus S.A.S. | Marmato Zona Alta | Colombia | COP |
| Aris Gold Switzerland AG | Soto Norte Project | Switzerland | USD |
| ETK Inc. | Toroparu Project | Guyana | USD |
| Aris Mining Toroparu Holdings Ltd. | Toroparu Project | BVI | USD |
(1)“USD” = U.S. dollar; “COP” = Colombian peso.
Intercompany transactions, balances and unrealized gains on transactions between group companies are eliminated. Accounting policies of subsidiaries have been aligned, where necessary, to ensure consistency with the policies adopted by the Company.
See accompanying notes to the Consolidated Financial Statements.
Page | 7
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
3. Summary of Material Accounting Policies (cont.)
New accounting standards issued
IAS 1 – Presentation of Financial Statements
The IASB issued an amendment to IAS 1, Presentation of Financial Statements that clarifies that the classification of liabilities as current or non-current depends on the rights existing at the end of the reporting period as opposed to the expectations of exercising the right for settlement of the liability. The amendments were effective January 1, 2024 and have been applied retrospectively. Under existing IAS 1 requirements, companies classify a liability as current when they do not have an unconditional right to defer settlement for at least 12 months after the reporting date. The IASB has removed the requirement for a right to be unconditional and instead now requires that a right to defer settlement must exist at the reporting date and have substance. The amendments therefore resulted in a change in the classification of liabilities that can be settled in an entity's own shares. Previously, counterparty conversion options were not considered when classifying the related liabilities as current or non-current. Subsequent to the application of the amendments, when a liability includes a counterparty conversion option that may be settled by a transfer of an entity's own shares, the Company takes into account the conversion option in classifying the liability as current or non-current. The Company's convertible debentures and warrant liabilities were impacted by the amendments.
Previously, the Company's convertible debentures were recorded as long-term debt and were classified as current when the instrument was maturing within 12 months after the reporting period. However, given the holders of the debenture have the option from issuance to maturity to convert the principal into common shares of the Company, the related liability is classified as current as at January 1, 2023 under the revised policy because the conversion option can be exercised by the holders within 12 months after the reporting period. Similarly, the Company's warrant liabilities were previously classified as non-current and warrants expiring within 12 months after the reporting period were classified as current. Under the revised policy, the warrant liabilities are classified as current as at January 1, 2023 and December 31, 2023 because the warrants can be exercised by the holders at any time subsequent to issuance.
As a result of the adoption of the IAS 1 amendments, the statement of financial position as at January 1, 2023 has been restated, with a reclassification of $13.2 million from non-current portion of long-term debt to current portion of long-term debt, and a reclassification of $21.8 million from non-current portion of warrant liabilities to current portion of warrant liabilities. The statement of financial position as at December 31, 2023 has also been restated, with a reclassification of $11.0 million from non-current portion of warrant liabilities to current portion of warrant liabilities.
There was no impact on the statement of income (loss), statement of other comprehensive income (loss), statement of equity, and statement of cash flows for the three months ended March 31, 2023.
| | | | | | | | | | | | | | | | | | | | |
| As at January 1, 2023 | As at December 31, 2023 |
| As previously disclosed | Adjustment | Adjusted balances | As previously disclosed | Adjustment | Adjusted balances |
| Current portion of long-term debt | $ | 15,525 | | $ | 13,182 | | $ | 28,707 | | $ | 36,826 | | $ | — | | $ | 36,826 | |
| Current portion of warrant liabilities | — | | 21,794 | | 21,794 | | 15,625 | | 10,981 | | 26,606 | |
| Long-term debt | 362,909 | | (13,182) | | 349,727 | | 341,005 | | — | | 341,005 | |
| Warrant liabilities | 21,794 | | (21,794) | | — | | 10,981 | | (10,981) | | — | |
New accounting standards issued but not effective
IFRS 18 – Presentation and Disclosure in Financial Statements
The IASB issued IFRS 18, Presentation and Disclosure in Financial Statements to improve reporting of financial performance. IFRS 18 replaces IAS 1, Presentation of Financial Statements.
IFRS 18 applies for annual reporting periods beginning on or after January 1, 2027. Earlier application is permitted. The extent of the impact of adoption of this standard is currently under evaluation.
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
4. Significant Accounting Judgments, Estimates and Assumptions
Judgments, estimates and assumptions are continually evaluated and are based on management’s experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The significant judgments, estimates and assumptions made by management in applying the Company’s accounting policies are the same as those that applied to the consolidated financial statements for the years ending December 31, 2023 and 2022 (annual financial statements).
5. Inventories
| | | | | | | | |
| March 31,
2024 | December 31,
2023 |
| Finished goods | $ | 8,680 | | $ | 7,907 | |
| Metal in circuit | 722 | | 783 | |
| Ore stockpiles | 709 | | 794 | |
| Materials and supplies | 31,080 | | 29,380 | |
| As at March 31, 2024 | $ | 41,191 | | $ | 38,864 | |
During the three months ended March 31, 2024, the total cost of inventories recognized in the consolidated statement of income (loss) amounted to $71.3 million (2023 - $53.7 million).
As at March 31, 2024, materials and supplies are recorded net of an obsolescence provision of $2.7 million (2023 - $2.7 million).
6. Investments in Associates
| | | | | | | | | | | | | | |
| Percentage of
ownership | Common
shares | March 31,
2024 | December 31,
2023 |
| Soto Norte (a) | 20.0 | % | 1,825,721 | | $ | 109,373 | | $ | 108,527 | |
| Denarius (b) | — | % | — | — | | — |
| Western Atlas (c) | 25.4 | % | 29,910,588 | 232 | | 253 | |
| Total | | | $ | 109,605 | | $ | 108,780 | |
The income (loss) from investments in associates during the three months ended March 31, 2024 and 2023 comprises:
| | | | | | | | |
| Three months ended March 31, |
| 2024 | 2023 |
| Soto Norte (a) | $ | (530) | | $ | (1,301) | |
| Denarius (b) | — | | (1,899) | |
| Western Atlas (c) | (21) | | (41) | |
| Total | $ | (551) | | $ | (3,241) | |
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
6. Investments in Associates (cont.)
a)Soto Norte
The Company has a 20% interest in the Soto Norte gold project, with MDC Industry Holding Company LLC (“Mubadala”) holding the
remaining 80% interest. The Company is the operator of the joint venture company, and the joint venture partners will share project
costs on a pro-rata ownership basis (“Soto Norte Project”).
The following table summarizes the change in the carrying amount of the Company’s investment in Soto Norte:
| | | | | |
| Amount |
| Investment in associate as of December 31, 2022 | $ | 100,772 | |
| Company’s share of the income from the associate | 2,650 | |
| Cash contributions to Soto Norte | 5,105 | |
| Investment in associate as of December 31, 2023 | 108,527 | |
| Company’s share of the loss from the associate | (530) | |
| Cash contributions to Soto Norte | 1,376 | |
| Investment in associate as of March 31, 2024 | $ | 109,373 | |
The Company previously recognized a note payable related to the deferred $50 million tranche payment due to Mubadala. The note incurred interest at 7.5% and was amortized using the effective interest method, resulting in an effective interest rate of 11.87%. The note was repaid on March 21, 2023.
| | | | | |
| Amount |
| As at December 31, 2022 | $ | 51,504 | |
| Interest expense | 2,246 | |
| Repayment | (50,000) | |
| Interest paid | (3,750) | |
| As at December 31, 2023 | $ | — | |
Summarized financial information for the Soto Norte Project, on a 100% basis and reflecting adjustments made by the Company, including fair value adjustments made at the time of acquisition and adjustments for differences in accounting policies, is as follows:
| | | | | | | | |
| March 31, 2024 | March 31, 2023 |
| Revenues | $ | — | | $ | — | |
| Operating expenses | (5,761) | | (3,919) | |
| Depreciation and depletion | (194) | | (278) | |
| Loss before finance expenses and income tax | (5,955) | | (4,197) | |
| Finance income (expense) | 13 | | (842) | |
| Income tax recovery (expense) | 3,290 | | (1,464) | |
| Net loss and comprehensive loss of associate | (2,652) | | (6,503) | |
| Company’s equity share of the net loss and comprehensive loss of associate – 20% | $ | (530) | | $ | (1,301) | |
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
6. Investments in Associates (cont.)
The assets and liabilities of the Soto Norte Project at 100% are as follows:
| | | | | | | | |
| March 31, 2024 | December 31, 2023 |
| Current assets | $ | 3,482 | | $ | 3,922 | |
| Non-current assets | 681,467 | | 678,206 | |
| Total | 684,949 | | 682,128 | |
| Current liabilities | 3,076 | | 1,851 | |
| Non-current liabilities | 135,009 | | 137,641 | |
| Total | 138,085 | | 139,492 | |
| Net assets | $ | 546,864 | | $ | 542,636 | |
| Company’s share of the net assets of Soto Norte – 20% | $ | 109,373 | | $ | 108,527 | |
b)Denarius
During the year ended December 31, 2023, Denarius Metals Corp. (“Denarius”) completed the following equity offerings:
•a rights offering whereby the Company participated for less than its pro rata ownership interest and acquired 3,750,000 common shares in Denarius for cash consideration of $1.1 million, decreasing its equity interest in Denarius to approximately 24.9%; and
•a private placement in which the Company did not participate, decreasing its equity investment in Denarius to approximately 17.2% as at December 31, 2023.
As a result of the reduced ownership percentage subsequent to the private placement, the Company concluded that it no longer had significant influence in the investee, and therefore, discontinued accounting for the investment using the equity method from April 4, 2023, being the date of the completion of the private placement and began carrying the investment at fair value through profit or loss. The Company recorded a loss on discontinuation of the equity method of $10.0 million and reclassified the fair value of the Denarius investment of $3.5 million to other financial assets. The loss was calculated as the difference between the fair value of Aris Mining’s retained interest and the carrying amount of the investment in Denarius at the date the equity method was discontinued, including a $1.9 million loss previously recognized in other comprehensive income that was reclassified to profit and loss on discontinuation of the equity method.
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
6. Investments in Associates (cont.)
The following table summarizes the change in the carrying amount of the Company’s investment in Denarius:
| | | | | | | | | | | |
| Common shares | Warrants | Total |
| As of December 31, 2022 | $ | 11,960 | | $ | 409 | | $ | 12,369 | |
| Additions | 1,122 | | — | | 1,122 | |
| Company’s share of the loss from the associate | (783) | | — | | (783) | |
| Equity share of other comprehensive loss | 600 | | — | | 600 | |
| Loss on dilution | (1,680) | | — | | (1,680) | |
| Loss on derecognition | (8,142) | | — | | (8,142) | |
| Reclassification of investment | (3,077) | | (409) | | (3,486) | |
| Investment in Denarius at at December 31, 2023 | $ | — | | $ | — | | $ | — | |
During the year-ended December 31, 2023, the Company also subscribed for C$5.0 million of Denarius Convertible Debentures ("Denarius Debenture"). The Denarius Debenture is due, in cash, on October 19, 2028 and may be converted at the Company’s sole discretion into common shares of Denarius at a conversion price of C$0.45 per share. The Denarius Debenture will pay interest monthly at a rate of 12.0% per annum and also pay quarterly in cash an amount equal to the Gold Premium (as defined below) multiplied by the principal amount of the Denarius Debenture. The Gold Premium is calculated as the percentage equal to (i) 25% of the amount, if any, by which the London P.M. Fix exceeds $1,800 per ounce, divided by (ii) $1,800. The Company concluded that these debentures are not considered exercisable or convertible as at period-end under the guidance in IAS 28 and therefore, are excluded in assessing significant influence.
The Company’s investment in Denarius is carried at $12.8 million at March 31, 2024. During the three months ended March 31, 2024, the Company recognized a gain of $3.1 million in gain (loss) on financial instruments related to the change in fair value of the investment in the period (year ended December 31, 2023 - $2.7 million).
| | | | | | | | | | | | | | |
| Common shares | Warrants | Convertible Debenture | Total |
| Reclassification of investment | $ | 3,077 | | $ | 409 | | $ | — | | $ | 3,486 | |
| Purchase of Denarius Debenture | — | | — | | 3,603 | | 3,603 | |
| Change in fair value | 919 | | (160) | | 1,908 | | 2,667 | |
| Other financial asset as at December 31, 2023 | $ | 3,996 | | $ | 249 | | $ | 5,511 | | $ | 9,756 | |
| Change in fair value | 1,355 | | (163) | | 1,889 | | 3,081 | |
| Other financial asset as at March 31, 2024 | $ | 5,351 | | $ | 86 | | $ | 7,400 | | $ | 12,837 | |
c)Western Atlas
The following table summarizes the change in the carrying amount of the Company’s investment in Western Atlas:
| | | | | | | | |
| | Amount |
| As of December 31, 2022 | | $ | 381 | |
| Company’s share of the loss from the associate | | (128) | |
| As of December 31, 2023 | | $ | 253 | |
| Company’s share of the loss from the associate | | (21) | |
| Investment in Western Atlas as of March 31, 2024 | | $ | 232 | |
| | | | | |
Notes to the Consolidated Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
7. Mining Interest, Plant & Equipment
| | | | | | | | | | | | | | | | | |
| Plant and
equipment | Depletable mineral properties | Non-Depletable development
projects | Exploration
projects | Total |
| Cost | | | | | |
| Balance at December 31, 2023 | $ | 253,861 | | $ | 427,182 | | $ | 216,723 | | $ | 521,200 | $ | 1,418,966 |
| Additions | 11,643 | | 11,054 | | 12,789 | | 1,942 | 37,428 |
| Disposals | (349) | | — | | — | | — | (349) |
| | | | | |
| Change in decommissioning liability (Note 10) | — | | (105) | | — | | — | (105) |
| Capitalized interest | — | | — | | 4,615 | | — | 4,615 |
| Exchange difference | (910) | | (2,363) | | (326) | | (73) | | (3,672) | |
| Balance at March 31, 2024 | $ | 264,245 | | $ | 435,768 | | $ | 233,801 | | $ | 523,069 | $ | 1,456,883 |
| Accumulated Depreciation and Impairment Charges | | | | |
| Balance at December 31, 2023 | $ | (91,854) | | $ | (204,183) | | $ | — | | $ | (179,476) | $ | (475,513) |
| Depreciation | (3,867) | | (3,895) | | — | | — | (7,762) |
| Disposals | 119 | | — | | — | | — | 119 |
| Exchange difference | 436 | | 971 | | — | | — | 1,407 |
| Balance at March 31, 2024 | $ | (95,166) | | $ | (207,107) | | $ | — | | $ | (179,476) | $ | (481,749) |
| | | | | |
| Net book value at December 31, 2023 | $ | 162,007 | | $ | 222,999 | | $ | 216,723 | | $ | 341,724 | $ | 943,453 |
| Net book value at March 31, 2024 | $ | 169,079 | | $ | 228,661 | | $ | 233,801 | | $ | 343,593 | $ | 975,134 |
| | | | | | | | | | | | | | | | | |
| Plant and
equipment | Depletable mineral properties | Non-Depletable development
projects | Exploration
projects | Total |
| Cost | | | | | |
| Balance at December 31, 2022 | $ | 182,566 | | $ | 292,386 | | $ | 153,540 | | $ | 503,759 | | $ | 1,132,251 | |
| Additions | 33,455 | | 36,190 | | 30,412 | | 14,969 | | 115,026 | |
| Disposals | (1,937) | | — | | — | | — | | (1,937) | |
| Transfers | 105 | | (105) | | — | | — | | — | |
| Change in decommissioning liability (Note 10) | — | | 3,182 | | — | | — | | 3,182 | |
| Capitalized interest | — | | — | | 14,550 | | — | | 14,550 | |
| Exchange difference | 39,672 | | 95,529 | | 18,221 | | 2,472 | | 155,894 | |
| Balance at December 31, 2023 | $ | 253,861 | | $ | 427,182 | | $ | 216,723 | | $ | 521,200 | | $ | 1,418,966 | |
| Accumulated Depreciation and Impairment Charges | | | | |
| Balance at December 31, 2022 | $ | (60,844) | | $ | (142,785) | | $ | — | | $ | (179,476) | | $ | (383,105) | |
| Depreciation | (13,478) | | (23,034) | | — | | — | | (36,512) | |
| Disposals | 668 | | — | | — | | — | | 668 | |
| Exchange difference | (18,200) | | (38,364) | | — | | — | | (56,564) | |
| Balance at December 31, 2023 | $ | (91,854) | | $ | (204,183) | | $ | — | | $ | (179,476) | | $ | (475,513) | |
| | | | | |
| Net book value at December 31, 2022 | $ | 121,722 | | $ | 149,601 | | $ | 153,540 | | $ | 324,283 | | $ | 749,146 | |
| Net book value at December 31, 2023 | $ | 162,007 | | $ | 222,999 | | $ | 216,723 | | $ | 341,724 | | $ | 943,453 | |
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
7. Mining Interest, Plant, & Equipment (cont.)
The capitalized interest is broken down as follows:
| | | | | | | | |
| March 31,
2024 | December 31,
2023 |
| Capitalized Interest - Gold Notes (Note 9b) | $ | 2,670 | | $ | 7,484 | |
| Capitalized Interest - Deferred Revenue (Note 11) | 2,021 | | 7,818 | |
| Capitalized Interest - Income | (76) | | (752) | |
| Total | $ | 4,615 | | $ | 14,550 | |
Plant and equipment as of March 31, 2024 include Right of Use assets with a net book value of $4.4 million (December 31, 2023 - $4.3 million).
8. Accounts Payable and Accrued Liabilities
| | | | | | | | |
| March 31,
2024 | December 31,
2023 |
| Trade payables related to operating, general and administrative expenses | $ | 41,506 | | $ | 53,913 | |
| Trade payables related to capital expenditures | 4,090 | | 1,591 | |
| Other provisions | 8,752 | | 9,312 | |
| Acquisitions of mining interests | 623 | | 623 | |
| DSU and PSU Liability (Note 12g,f) | 3,714 | | 3,894 | |
| Other taxes payable | 15 | | 15 | |
| Total | $ | 58,700 | | $ | 69,348 | |
9. Long-term Debt
| | | | | | | | |
| March 31,
2024 | December 31,
2023 |
| Senior Notes (a) | $ | 296,109 | | $ | 300,608 | |
| Gold Notes (b) | 63,170 | | 63,310 | |
| Convertible Debentures (c) | 13,307 | | 13,913 | |
| Total | 372,586 | | 377,831 | |
| Less: current portion | (31,310) | | (36,826) | |
| Non-current portion | $ | 341,276 | | $ | 341,005 | |
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
9. Long-term Debt (cont.)
a)Senior Unsecured Notes due 2026 (“Senior Notes”)
The key terms of the Senior Notes are summarized in the annual financial statements.
| | | | | |
| Amount |
| Carrying value of the debt as at December 31, 2022 | $ | 298,107 | |
| Interest expense accrued | 20,625 | |
| Interest expense paid | (20,625) | |
| Accretion of discount | 2,501 | |
| Carrying value of the debt as at December 31, 2023 | $ | 300,608 | |
| Interest expense accrued | 5,156 | |
| Interest expense paid | (10,313) | |
| Accretion of discount (Note 16) | 658 | |
| As at March 31, 2024 | 296,109 | |
| Less: current portion, represented by accrued interest | (2,979) | |
| Non-current portion as at March 31, 2024 | $ | 293,130 | |
b)Gold Notes
The key terms of the Gold Notes are summarized in the annual financial statements. The fair value of the Gold Notes was calculated using valuation pricing models as at March 31, 2024. Significant inputs used in the valuation model include a credit spread, risk free rates, gold prices, implied volatility of gold prices and recent trading history.
| | | | | | | | |
| Number of
Gold Notes | Amount |
| Fair value of Gold Notes as at December 31, 2022 | 66,006,346 | $ | 67,145 | |
| Repayments | (7,388,882) | (7,388) | |
| Change in fair value through profit and loss (Note 17) | — | 8,950 | |
| Change in fair value through other comprehensive income due to changes in credit risk | — | (5,397) | |
| Fair value of Gold Notes as at December 31, 2023 | 58,617,464 | 63,310 | |
| Repayments | (3,694,378) | (3,694) | |
| Change in fair value through profit and loss (Note 17) | — | 2,038 | |
| Change in fair value through other comprehensive income due to changes in credit risk | — | 1,516 | |
| Fair value of Gold Notes as at March 31, 2024 | 54,923,086 | 63,170 | |
| Less: current portion | (15,023,804) | (15,024) | |
| Non-current portion as at March 31, 2024 | 39,899,282 | $ | 48,146 | |
Payments made to Gold Note holders are as follows:
| | | | | | | | |
| 2024 | 2023 |
| Repayments | $ | 3,694 | | $ | 1,847 | |
| Gold premiums | 1,594 | | 569 | |
| Interest payment | 1,076 | | 1,281 | |
As at March 31, 2024, there were 880 ounces (December 31, 2023 - 880 ounces) of gold held in gold in trust with a carrying value of $1.7 million (December 31, 2023 - $1.7 million).
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
9. Long-term Debt (cont.)
c)Convertible Debentures
| | | | | | | | |
| Number of Debentures | Amount |
| As at December 31, 2022 | 18,000 | $ | 13,182 | |
| Change in fair value through profit and loss (Note 17) | — | 1,032 | |
| Change in FVOCI due to changes in credit risk | — | (301) | |
| As at December 31, 2023 | 18,000 | $ | 13,913 | |
| Change in fair value through profit and loss (Note 17) | — | (503) | |
| Change in FVOCI due to changes in credit risk | — | (103) | |
| Current portion as at March 31, 2024 ⁽¹⁾ | 18,000 | $ | 13,307 | |
(1)Subsequent to March 31, 2024, the convertible debentures matured on April 5, 2024 and C$16.2 million of the debentures with a principal value of C$16.2 million were converted, resulting in the issuance of 3,410,526 common shares, and C$1.8 million of the debentures were settled through the repayment of C$1.8 million.
The key terms of the Convertible Debentures are summarized in the annual financial statements. The Convertible Debentures are a
financial liability and have been designated at FVTPL. At March 31, 2024, the fair value of the Convertible Debentures has been
determined using the binomial pricing model and Level 2 inputs, including share price volatility, risk free interest rate and credit spread.
10. Provisions
A summary of changes to the provisions is as follows:
| | | | | | | | | | | | | | |
| Reclamation and
rehabilitation | Environmental
fees | Health plan
obligations | Total |
| As at December 31, 2023 | $ | 15,984 | | $ | 5,480 | | $ | 11,864 | | $ | 33,328 | |
| Recognized in period | — | | 16 | | — | | 16 | |
| Change in assumptions | (105) | | — | | (68) | | (173) | |
| Settlement of provisions | (116) | | — | | (179) | | (295) | |
| Accretion expense (Note 16) | 209 | | 11 | | 301 | | 521 | |
| Exchange difference | (79) | | (29) | | (58) | | (166) | |
| As at March 31, 2024 | $ | 15,893 | | $ | 5,478 | | $ | 11,860 | | $ | 33,231 | |
| Less: current portion | (2,007) | | (81) | | (687) | | (2,775) | |
| Non-current portion | $ | 13,886 | | $ | 5,397 | | $ | 11,173 | | $ | 30,456 | |
| | | | |
| As at December 31, 2022 | $ | 9,540 | | $ | 4,299 | | $ | 8,277 | | $ | 22,116 | |
| Recognized in period | — | | 57 | | — | | 57 | |
| Change in assumptions | 3,182 | | — | | 215 | | 3,397 | |
| Settlement of provisions | (83) | | (79) | | (618) | | (780) | |
| Accretion expense (Note 16) | 715 | | 86 | | 1,546 | | 2,347 | |
| Exchange difference | 2,630 | | 1,117 | | 2,444 | | 6,191 | |
| As at December 31, 2023 | $ | 15,984 | | $ | 5,480 | | $ | 11,864 | | $ | 33,328 | |
| Less: current portion | (2,194) | | (65) | | (691) | | (2,950) | |
| Non-current portion | $ | 13,790 | | $ | 5,415 | | $ | 11,173 | | $ | 30,378 | |
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
10. Provision (cont.)
a)Reclamation and rehabilitation provision
As of March 31, 2024, the Company estimated the inflated undiscounted costs to be incurred with respect to future mine closure and reclamation activities related to the existing mining operation of the Marmato mine to be COP 43.3 billion (December 31, 2023 – COP 46.2 billion), equivalent to $11.3 million at the March 31, 2024 exchange rate (December 31, 2023 - $12.1 million).
As of March 31, 2024, the Company estimated the inflated undiscounted costs to be incurred with respect to future mine closure and reclamation activities related to the existing mining operation of the Segovia Operations to be COP 83.6 billion (December 31, 2023 – COP 81.8 billion), equivalent to $21.7 million at the March 31, 2024 exchange rate (December 31, 2023 - $21.4 million).
The following table summarizes the assumptions used to determine the decommissioning provision:
| | | | | | | | | | | |
| Expected date
of expenditures | Inflation rate | Pre-tax risk-free
rate |
| Marmato Mine | 2024-2042 | 2.58 | % | 10.27 | % |
| Segovia Operations | 2024-2034 | 3.08 | % | 9.64 | % |
b)Environmental fees
The Company’s mining and exploration activities are subject to Colombian laws and regulations governing the protection of the environment. Colombian regulations provide for fees applicable to entities discharging effluents to river basins. The local environmental authority in Segovia has issued two resolutions assessing fees totaling COP 34.6 billion ($9.1 million), which the Company is disputing. The Company has a provision in the amount of COP 20.9 billion ($5.5 million) related to the present value of its best estimate of the potential liability for these fees (December 31, 2023 – COP 20.9 billion equivalent to approximately $5.5 million).
c)Health plan obligations
The health plan obligation of COP 45.6 billion (approximately $11.9 million) is based on an actuarial report prepared as at December 31, 2023 with an inflation rate of 6.6% and a discount rate of 10.9%. The Company is currently paying approximately COP 0.2 billion (approximately less than $0.1 million) monthly to fund the obligatory health plan contributions. At March 31, 2024, non-current cash in trust includes approximately $0.9 million deposited in a restricted cash account as security against this obligation (December 31, 2023 - $0.9 million).
d)Claims
In the ordinary course of business, the Company is involved in and potentially subject to legal actions and proceedings. The Company records provisions for such claims when considered material and an outflow of resources is considered probable.
The Company is subject to tax audits from various tax authorities on an ongoing basis. As a result, from time to time, tax authorities may disagree with the positions and conclusions taken by the Company in its tax filings or legislation could be amended or interpretations of current legislation could change, and any of these events could lead to reassessments. The Company records provisions for such claims when it determines it is not probable that the taxation authority will accept its filing position. No such provisions have been recorded by the Company.
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
11. Deferred Revenue
| | | | | | | | |
| March 31,
2024 | December 31,
2023 |
| Marmato (a) | $ | 65,613 | | $ | 64,546 | |
| Toroparu (b) | 84,000 | | 84,000 | |
| Total | $ | 149,613 | | $ | 148,546 | |
| Less: current portion | (1,728) | | (1,163) | |
| Non-current portion | $ | 147,885 | | $ | 147,383 | |
a)Marmato
The Company is party to a Precious Metals Purchase Agreement at the Marmato Mine (the “Marmato PMPA”) with WPMI. Under the arrangement, WPMI will provide aggregate funding amount to $175 million with the remaining balance of $122 million to be received during the construction and development of the Marmato Lower Mine.
The contract will be settled by the Company delivering precious metal credits to WPMI. The Company recorded the deposit received as deferred revenue and recognizes amounts in revenue as gold and silver are delivered under the PMPA. Each period management estimates the cumulative amount of the deferred revenue obligation that has been satisfied and, therefore, recognised as revenue.
Accretion will be capitalized during the development of the Marmato Lower Mine (Note 7).
The following are the key inputs for the Marmato PMPA contract as of March 31, 2024:
| | | | | | | | |
| Key inputs in the estimate | March 31, 2024 | December 31, 2023 |
| Estimated financing rate | 12.50 | % | 12.50 | % |
| Gold price | $1,790 - $2,025 | $1,724 - $1,939 |
| Silver price | $23.04 - $24.54 | $22.71 - $24.33 |
| Construction milestone timelines | 2024 - 2025 | 2024 - 2025 |
A summary of changes to the deferred revenue balance is as follows:
| | | | | |
| Total |
| As at December 31, 2022 | $ | 60,658 | |
| Acquisition of Aris Gold’s deferred revenue liability | (3,878) | |
| Recognition of revenue on ounces delivered | (52) | |
| Accretion (Note 7) | 7,818 | |
| As at December 31, 2023 | $ | 64,546 | |
| Recognition of revenue on ounces delivered | (937) | |
| Cumulative catch-up adjustment | (17) | |
| Accretion (Note 7) | 2,021 | |
| As at March 31, 2024 | $ | 65,613 | |
| Less: current portion | (1,728) | |
| Non-current portion as at March 31, 2024 | $ | 63,885 | |
b)Toroparu
The Company is also party to a Precious Metals Purchase Agreement (“Toroparu PMPA”) with WPMI. The key terms of the Toroparu
PMPA are summarized in the annual financial statements. The Company recorded deferred revenue of $84.0 million, all non-current which represents the estimated future cash flows attributable to expected future gold and silver deliveries to Wheaton.
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
12. Share Capital
a)Authorized
Unlimited number of common shares with no par value.
b)Issued and fully paid
As at March 31, 2024, the Company had 141,880,424 common shares issued and outstanding (December 31, 2023 – 137,569,590 common shares). During the three months ended March 31, 2024, the Company issued a total of 460,102 common shares for the exercise of stock options and 3,850,732 common shares for the exercise of warrants.
c)Share Purchase Warrants – liability classified
The following table summarizes the change in the number of issued and outstanding share purchase warrants and the associated warrant liabilities during the period ended March 31, 2024:
| | | | | | | | |
| Units | Amount |
Listed Warrants(1) – exercise price C$2.21, exercisable until Apr 30, 2024 | | |
| As at December 31, 2022 | 10,064,255 | $ | 9,667 | |
| Exercised | (763,103) | (924) | |
| Fair value adjustment (Note 17) | — | 6,329 | |
| Balance at December 31, 2023 | 9,301,152 | $ | 15,072 | |
| Exercised | (3,723,152) | (5,909) | |
| Fair value adjustment (Note 17) | — | 1,712 | |
| Balance at March 31, 2024 | 5,578,000 | $ | 10,875 | |
Aris Unlisted Warrants(2) – exercise price C$6.00, exercisable until Dec 19, 2024 | | |
| Balance at December 31, 2022 | 1,650,000 | 588 |
| Fair value adjustment (Note 17) | — | (35) | |
| Balance at December 31, 2023 | 1,650,000 | $ | 553 | |
| Fair value adjustment (Note 17) | — | (39) | |
| Balance at March 31, 2024 | 1,650,000 | $ | 514 | |
Aris Listed Warrants(2) – exercise price C$5.50, exercisable until Jul 29, 2025 | | |
| Balance at December 31, 2022 | 29,084,377 | 11,173 |
| Exercised | (25,000) | (21) | |
| Fair value adjustment (Note 17) | — | (171) | |
| Balance at December 31, 2023 | 29,059,377 | $ | 10,981 | |
| Fair value adjustment (Note 17) | — | 3,612 | |
| Balance at March 31, 2024 | 29,059,377 | $ | 14,593 | |
| | |
| Balance at December 31, 2023 | | $ | 26,606 | |
| Balance at March 31, 2024 | | $ | 25,982 | |
(1)Subsequent to March 31, 2024, 4,823,097 warrants were exercised and 754,903 warrants expired.
(2)Number of replacement warrants and exercise price have been adjusted by the share Exchange Ratio of 0.5.
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
12. Share Capital (cont.)
Valuation inputs for Unlisted Warrants
The fair value of the Unlisted Warrants was determined using the Black-Scholes option pricing model and Level 2 fair value inputs as follows:
| | | | | |
| Valuation Inputs | Aris Unlisted Warrants |
| Expected volatility | 46 | % |
| Liquidity discount | 1 | % |
| Risk-free interest rate | 4.17 | % |
| Expected life of warrants | 1.0 year |
| Dividend yield | 0 | % |
During the year ended December 31, 2023, the Company identified a non-material error in the fair value of the listed warrant liability previously reported. As a result, the statement of income (loss) for the three months ended March 31, 2023 has been recast, with the loss on financial instruments increasing by $1.0 million. The net impact of the recast was to increase net loss previously reported of $5.4 million (($0.04) basic and ($0.04) diluted loss per share) to a net loss of $6.4 million (($0.05) basic and ($0.05) diluted loss per share).
There was no impact on the statement of cash flows for the three months ended March 31, 2023, other than the amounts reported for net income (loss) and gain on financial instruments changing by the amounts described above within the Operating Activities section of the statement of cash flows.
d)Share Purchase Warrants – equity classified
The following table summarizes the change in the number of issued and outstanding share purchase warrants and the associated equity classified warrants during the periods ending March 31, 2024 and December 31, 2023:
| | | | | | | | | | | |
| Units | Common shares
issuable | Amount |
| As at December 31, 2022 | 7,224,965 | | 5,019,905 | | $ | 10,183 | |
Exercised (1) | (281,500) | | (195,586) | | (475) | |
| Expired | (2,795,090) | | (1,942,029) | | — | |
| As at December 31, 2023 | 4,148,375 | | 2,882,290 | | 9,708 | |
Exercised (2) | (183,624) | | (127,580) | | (266) | |
| Expired | — | | — | | — | |
| Balance at March 31, 2024 | 3,964,751 | 2,754,710 | $ | 9,442 | |
(1)The exercise price per Gold X Warrant exercised averaged C$2.14.
(2)The exercise price per Gold X warrant exercised averaged C$3.04.
The table below summarizes information about the equity classified warrants issued and outstanding as at March 31, 2024:
| | | | | | | | | | | |
|
Warrants outstanding | Common shares issuable | Exercise price
C$/common shares issuable |
| Gold X Warrants | | | |
June 12, 2024 (1) | 848,750 | 589,712 | $ | 1.90 |
| August 27, 2024 ⁽²⁾ | 3,116,001 | 2,164,998 | $ | 4.03 |
| Balance at March 31, 2024 | 3,964,751 | 2,754,710 | $ | 3.57 |
(1)Subsequent to March 31, 2024, 382,500 warrants were exercised with an exercise price of C$1.90.
(2)Subsequent to March 31, 2024, 1,168,159 warrants were exercised with an exercise price of C$4.03.
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
12. Share Capital (cont.)
e)Stock option plan
The Company has a rolling Stock Option Plan (the “Option Plan”) in compliance with the TSX policies for granting stock options. Under the Option Plan, the maximum number of common shares reserved for issuance may not exceed 10% of the total number of issued and outstanding common shares and, to any one option holder, may not exceed 5% of the issued common shares on a yearly basis. The exercise price of each stock option will not be less than the market price of the Company’s stock at the date of grant. Each stock option vesting period and expiry is determined on a grant-by-grant basis.
A summary of the change in the stock options outstanding during the periods ended March 31, 2024 and December 31, 2023 is as follows:
| | | | | | | | |
| Options
outstanding | Weighted average
exercise price (C$) |
| Balance at December 31, 2022 | 6,713,506 | $ | 4.71 | |
| Options granted | 1,778,931 | 3.99 | |
Exercised (1) | (528,241) | 3.27 | |
| Expired or cancelled | (683,076) | 5.11 | |
| Balance at December 31, 2023 | 7,281,120 | $ | 4.71 | |
| Options granted | 2,525,561 | 4.09 | |
Exercised (2) | (460,102) | 3.79 | |
| Expired or cancelled | (508,190) | 6.20 | |
Balance at March 31, 2024 (3) | 8,838,389 | $ | 4.38 | |
(1)The weighted average share price at the date stock options were exercised was C$4.10.
(2)The weighted average share price at the date stock options were exercised was C$4.43.
(3)Subsequent to March 31, 2024, 2,525,561 stock options with an exercise price of C$4.09 were granted by the Company, 964,331 stock options were exercised.
A summary of the inputs used in the determination of the fair values of the stock options granted in the periods ended March 31, 2024 and December 31, 2023, using the Black-Scholes option pricing model, is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| January 12,
2023 | May 12,
2023 | October 2,
2023 | January 31,
2024 |
| Total options issued | 1,691,964 | 26,815 | 60,152 | 2,525,561 |
| Market price of shares at grant date | $4.03 | | $3.40 | | $3.09 | | $4.09 | |
| Exercise price | $4.03 | | $3.40 | | $3.09 | | $4.09 | |
| Dividends expected | Nil | Nil | Nil | Nil |
| Expected volatility | 58.36 | % | 55.47 | % | 46.95 | % | 44.42 | % |
| Risk-free interest rate | 3.67 | % | 3.50 | % | 4.64 | % | 3.82% |
| Expected life of options | 3.0 years | 3.01 years | 3.00 years | 3.0 years |
| Vesting terms | 2 years | (1) | 2 years | (1) | 2 years | (1) | 2 years | (1) |
(1)50% of the options vest one year after issue date, the remaining 50% vest two years after issue date.
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
12. Share Capital (cont.)
The table below summarizes information about the stock options outstanding and the common shares issuable as at March 31, 2024:
| | | | | | | | | | | | | | |
| Expiry date | Outstanding | Vested stock options | Remaining contractual life in years | Exercise price
(C$/share) |
| April 1, 2025 | 445,000 | 445,000 | 1.25 | 4.05 | |
| July 2, 2025 | 50,000 | 50,000 | 1.51 | 6.88 | |
| April 1, 2026 | 730,000 | 730,000 | 2.25 | 6.04 | |
| January 26, 2027 | 90,000 | 90,000 | 3.07 | 5.45 | |
| April 1, 2027 | 801,000 | 801,000 | 3.25 | 5.84 | |
| April 6, 2024 | 4,439 | 4,439 | 0.27 | 4.70 | |
| March 1, 2025 | 1,860,000 | 1,860,000 | 1.17 | 4.00 | |
| March 23, 2025 | 599,806 | 599,806 | 1.23 | 3.80 | |
| May 31, 2025 | 66,300 | 66,300 | 1.42 | 3.72 | |
| June 26, 2025 | 30,000 | 30,000 | 1.49 | 5.00 | |
| January 12, 2026 | 1,549,316 | 834,089 | 2.03 | 4.03 | |
| May 12, 2026 | 26,815 | — | 2.37 | 3.40 | |
| October 2, 2026 | 60,152 | — | 2.76 | 3.09 | |
| January 31, 2027 | 2,525,561 | — | 2.83 | 4.09 | |
| Balance at March 31, 2024 | 8,838,389 | 5,510,634 | 1.93 | $ | 4.38 | |
f)DSUs
A summary of changes to the DSU liability, included in accounts payable and accrued liabilities, during the period ended March 31, 2024 and the year ended December 31, 2023 is as follows:
| | | | | | | | |
| Units | Amount |
| Balance at December 31, 2022 | 333,818 | $ | 826 | |
| Granted and vested during the period | 241,223 | 649 | |
| Change in fair value | — | 428 | |
| Balance at December 31, 2023 | 575,041 | $ | 1,903 | |
| Granted and vested during the period | 52,501 | 181 | |
| Paid | (108,219) | (312) | |
| Change in fair value | — | 91 | |
| Balance at March 31, 2024 | 519,323 | $ | 1,863 | |
The DSU liability at March 31, 2024 was determined based on the Company’s quoted closing share price on the TSX, a Level 1 fair value input, of C$4.69 ($3.45) (December 31, 2023 - C$4.43 ($3.35)) per share.
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
12. Share Capital (cont.)
g)PSUs
A summary of changes to the PSU liability during the period ended March 31, 2024 and the year ended December 31, 2023 is as follows:
| | | | | | | | |
| Units | Amount |
| Balance at December 31, 2022 | 706,286 | $ | 292 | |
| Unvested PSUs recognized in the period | 796,758 | 1,178 | |
| Vested PSUs recognized in the period | — | 29 | |
| Paid | (30,325) | (47) | |
| Change in fair value | — | 1,352 | |
| Balance at December 31, 2023 | 1,472,719 | $ | 2,804 | |
| Unvested PSUs recognized in the period | 915,319 | 389 | |
| Paid | (282,670) | (669) | |
| Change in fair value | — | 643 | |
| Balance at March 31, 2024 | 2,105,368 | $ | 3,167 | |
| Less: current portion | | (1,851) | |
| Non-current portion as at March 31, 2024 | | $ | 1,316 | |
h)Share-based compensation expense
| | | | | | | | |
| Three months ended March 31, |
| 2024 | 2023 |
| Stock-option expense | $ | 538 | | $ | 388 | |
| DSU expense | 272 | | 365 | |
| PSU expense | 1,032 | | 394 | |
| Total | $ | 1,842 | | $ | 1,147 | |
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
12. Share Capital (cont.)
i)Earnings (loss) per share
| | | | | | | | | | | | | | | | | | | | |
| March 31, 2024 | March 31, 2023 |
| | (Recast - Note 12c) |
| Weighted
average
shares
outstanding | Net
earnings
(loss) | Net
earnings
(loss) per
share | Weighted
average
shares
outstanding | Net
earnings
(loss) | Net
earnings
(loss) per
share |
| Basic EPS | 138,381,653 | $ | (744) | | $ | (0.01) | | 136,188,570 | $ | (6,370) | | $ | (0.05) | |
| Effect of dilutive stock-options | — | — | | — | — | |
| Effect of Convertible Debenture | — | — | | — | — | |
| Effect of dilutive warrants | — | — | | — | — | |
| | | | | | |
| Diluted EPS | 138,381,653 | $ | (744) | | $ | (0.01) | | 136,188,570 | $ | (6,370) | | $ | (0.05) | |
Diluted earnings per share amounts are calculated by adjusting the basic earnings per share to take into account the after-tax effect of interest and other finance costs associated with dilutive convertible debentures as if they were converted at the beginning of the period, and the effects of potentially dilutive stock options and share purchase warrants calculated using the treasury stock method. When the impact of potentially dilutive securities increases the earnings per share or decreases the loss per share, they are excluded for purposes of the calculation of diluted earnings per share.
The following table lists the number of warrants, stock options and Convertible Debenture which were excluded from the computation of diluted earnings per share. Instruments were excluded because either the instruments were not vested, the exercise prices exceeded the average market value of the common shares or the impact of including the in the money securities were anti-dilutive to EPS.
| | | | | | | | |
| Three months ended March 31, |
| 2024 | 2023 |
| Stock options | 8,838,389 | 8,176,470 |
| Convertible Debenture | 3,789,474 | 3,789,474 |
| Warrants | 40,252,128 | 50,984,377 |
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
13. Financial Risk Management
The nature of the acquisition, exploration, development and operation of gold properties exposes the Company to risks associated with fluctuations in commodity prices, foreign currency exchange rates and credit risk. The Company may at times enter into risk management contracts to mitigate these risks. It is the Company’s policy that no speculative trading in derivatives shall be undertaken.
a)Financial instrument risk
Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values. The three levels of the fair value hierarchy are:
•Level 1 – unadjusted quoted prices in active markets for identical assets or liabilities
•Level 2 – inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and
•Level 3 – inputs that are not based on observable market data.
The fair values of the Company’s cash and cash equivalents, cash in trust, accounts receivable, accounts payable and accrued liabilities, and, taxes payable approximate their carrying values due to their short-term nature.
The Senior Notes are recognized at amortized cost using the effective interest rate method. An observable fair value of the Company’s Senior Notes has been estimated using the trading value of the bonds on the Singapore exchange which indicate a fair value of $270.8 million (carrying amount - $293.1 million).
Financial liabilities measured at FVTPL on a recurring basis include the warrant derivative liabilities, the DSU payable, PSU payable, the Convertible Debenture and gold notes which are measured at their fair value at the end of each reporting period. The levels in the fair value hierarchy into which the Company’s financial assets and liabilities are recognized in the statements of financial position at fair value are categorized as follows:
| | | | | | | | | | | | | | | | | |
| March 31, 2024 | | December 31, 2023 |
| Level 1 | Level 2 | | Level 1 | Level 2 |
| Gold Notes (Note 9b) | $ | — | | $ | 63,170 | | | $ | — | | $ | 63,310 | |
| Warrant liabilities (Note 12c) | 25,468 | | 514 | | | 26,053 | | 553 | |
| DSU and PSU liabilities (Note 12,g,f) | 1,863 | | 3,167 | | | 1,903 | | 2,804 | |
| Investments and other assets (Note 6b) | 5,437 | | 7,400 | | | 4,254 | | 5,505 | |
| Convertible Debentures (Note 9c) | — | | 13,307 | | | — | | 13,913 | |
| Total | $ | 32,768 | | $ | 87,558 | | | $ | 32,210 | | $ | 86,085 | |
At March 31, 2024, there were no financial assets and liabilities measured and recognized at fair value on a non-recurring basis. There were no transfers between Level 1 and Level 2, and no financial assets or liabilities measured and recognized at fair value that would be categorized as Level 3 in the fair value hierarchy during the period.
b)Credit risk
| | | | | | | | |
| March 31,
2024 | December 31,
2023 |
Trade | $ | 3,009 | | $ | 3,505 | |
| VAT receivable | 49,034 | | 40,045 | |
| Tax recoverable | 5,188 | | 4,503 | |
| Other, net of allowance for doubtful accounts | 1,296 | | 1,386 | |
| Total | $ | 58,527 | | $ | 49,439 | |
The exposure to credit risk arises through the failure of a third party to meet its contractual obligations to the Company. The Company’s exposure to credit risk primarily arises from its cash balances (which are held with highly rated Canadian, Colombian and other international financial institutions) and accounts receivable. The timing of collection of the VAT recoverable is in accordance with Government of Colombia’s bi-monthly filing process. As at March 31, 2024, the Company expects to recover the outstanding amount of current VAT and HST receivable in the next 12 months.
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
13. Financial Risk Management (cont.)
Credit risk associated with trade accounts receivable arises from the Company’s delivery of its production to international customers from whom it receives 97.0% - 99.5% of the sales proceeds in the case of gold and silver, and 90% of sales proceeds in the case of concentrates, shortly after delivery of its production to an agreed upon transfer point in Colombia. The balance is received within a short settlement period thereafter, once final metal content has been agreed between the Company and the customer.
c)Liquidity risk
The Company manages its liquidity risk by continuously monitoring forecast cash flow requirements. The Company believes it has sufficient cash resources to pay its obligations associated with its financial liabilities as at March 31, 2024. The Company’s undiscounted commitments at March 31, 2024 are as follows:
| | | | | | | | | | | | | | | | | |
| Less than 1 year | 1 to 3 years | 4 to 5 years | Over 5 years | Total |
| Trade, tax and other payables | $ | 69,104 | | $ | — | | $ | — | | $ | — | | $ | 69,104 | |
| Reclamation and closure costs | 2,104 | | 2,040 | | 6,314 | | 22,563 | | 33,021 | |
| Lease payments | 2,361 | | 2,538 | | 621 | | 950 | | 6,470 | |
| Gold Notes | 25,314 | | 49,318 | | 10,243 | | — | | 84,875 | |
| Senior unsecured notes | 20,625 | | 346,865 | | — | | — | | 367,490 | |
| Convertible Debentures | 13,307 | | — | | — | | — | | 13,307 | |
| Other contractual commitments | 1,125 | | — | | — | | 55,400 | | 56,525 | |
| Total | $ | 133,940 | | $ | 400,761 | | $ | 17,178 | | $ | 78,913 | | $ | 630,792 | |
Following receipt of funds under the Marmato and Toroparu PMPA, Aris Mining’s silver and gold production from the Marmato Mine and Toroparu Project is subject to the terms of the PMPA with WPMI.
d)Foreign currency risk
The Company is exposed to foreign currency fluctuations. Such exposure arises primarily from:
•Translation of subsidiaries that have a functional currency, such as COP, which differ from the USD functional currency of the Company. The impact of such exposure is recorded through other comprehensive income (loss).
•Translation of monetary assets and liabilities denominated in foreign currencies, such as the Canadian dollar (“C$”) and Guyanese Dollar (“GYD”). The impact of such exposure is recorded in the consolidated statement of income (loss).
The Company monitors its exposure to foreign currency risks arising from foreign currency balances and transactions. To reduce its foreign currency exposure associated with these balances and transactions, the Company may enter foreign currency derivatives to manage such risks. In 2024 and 2023, the Company did not utilize derivative financial instruments to manage this risk.
The following table summarizes the Company’s net financial assets and liabilities denominated in Canadian dollars, Colombian pesos and Guyanese dollar (in US dollar equivalents) as of March 31, 2024 and December 31, 2023, as well as the effect on earnings and other comprehensive earnings after-tax of a 10% appreciation or depreciation in the foreign currencies against the US dollar on the financial and non-financial assets and liabilities of the Company, if all other variables remain constant:
| | | | | | | | | | | | | | |
| March 31,
2024 | Impact of a 10%
Change | December 31,
2023 | Impact of a 10%
Change |
| Canadian Dollars (C$) | (1,628) | | (149) | | (15,664) | | (1,425) | |
| Colombian Peso (COP) | 12,118 | | 1,101 | | 11,301 | | 1,027 | |
| Guyanese Dollar (GYD) | 475 | | 43 | | 100 | | 9 | |
| | | | | |
Notes to the Condensed Consolidated Interim Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands of US dollars unless otherwise noted) | |
13. Financial Risk Management (cont.)
e)Price risk
Price risk is the risk that the fair value or future cash flows of the Company’s financial instruments will fluctuate because of changes in market prices. Gold and silver prices can be subject to volatile price movements, which can be material and can occur over short periods of time and are affected by numerous factors, all of which are beyond the Company’s control. The Company may enter commodity hedging contracts from time to time to reduce its exposure to fluctuations in spot commodity prices.
The Company is required under the covenants of the Gold Notes to use commercially reasonable efforts to put in place commodity hedging contracts (put options) on a rolling four-quarters basis to establish a minimum selling price of $1,400 per ounce for the physical gold being accumulated in the Gold Escrow Account (Note 9b). Gold being accumulated in the Gold Escrow Account will be sold to meet the Company’s financial obligations for the quarterly Amortizing Payments of the Gold Notes. Under the terms of the agreement, such hedging will not be required if one of the following conditions is met:
•the Company determines that any such hedging contracts are not obtainable on commercially reasonable terms; or
•the failure to obtain any such hedging contracts would not reasonably be expected to materially adversely impact the ability of the Company to satisfy its obligations to make the quarterly Amortizing Payments.
As at March 31, 2024, the Company had no outstanding commodity hedging contracts in place.
14. Revenue
| | | | | | | | |
| Three months ended March 31, |
| 2024 | 2023 |
| Gold in dore | $ | 105,190 | | $ | 91,864 | |
| Silver in dore | 1,196 | | 1,109 | |
| Metals In concentrate | 1,234 | | 3,934 | |
| Total | $ | 107,620 | | $ | 96,907 | |
15. Cost of Sales
| | | | | | | | |
| Three months ended March 31, |
| 2024 | 2023 |
| Production costs | $ | 67,241 | | $ | 50,295 | |
| Royalties | 4,092 | | 3,410 | |
| Total | $ | 71,333 | | $ | 53,705 | |
16. Interest and Accretion
| | | | | | | | |
| Three months ended March 31, |
| 2024 | 2023 |
| Interest expense | $ | 5,435 | | $ | 7,687 | |
| Financing fees (income) | (18) | | (34) | |
| Accretion of Senior Notes (Note 9a) | 658 | | 607 | |
| Accretion of lease obligations | 207 | | 104 | |
| Accretion of provisions (Note 10) | 521 | | 517 | |
| Total | $ | 6,803 | | $ | 8,881 | |
| | | | | |
Notes to the Condensed Consolidated Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands in US dollars unless otherwise noted) | |
17. Gain (loss) on Financial Instruments
| | | | | | | | |
| Three months ended March 31, |
| 2024 | 2023 |
| | (Recast - Note 12c) |
| Financial Assets | | |
| Investment in Denarius (Note 6b) | $ | 1,355 | | $ | (1) | |
| Denarius convertible debenture | 1,889 | | — | |
| Denarius warrants | (163) | | — | |
| Other gain (loss) on financial instruments | (3) | | 2 | |
| 3,078 | | 1 | |
| Financial Liabilities | | |
| Gold Notes (Note 9b) | (2,038) | | (2,714) | |
| Convertible Debentures (Note 9c) | 503 | | (1,714) | |
| Unlisted Warrants (Note 12c) | 39 | | (566) | |
| Listed Warrants (Note 12c) | (5,324) | | (6,786) | |
| (6,820) | | (11,780) | |
| Total | $ | (3,742) | | $ | (11,779) | |
18. Changes in non-cash Operating Working Capital Items
| | | | | | | | |
| Three months ended March 31, |
| 2024 | 2023 |
| Accounts receivable | $ | (9,090) | | $ | (6,978) | |
| Inventories | (2,499) | | (1,965) | |
| Prepaid expenses and deposits | (408) | | 365 | |
| Accounts payable and accrued liabilities | (17,346) | | (11,575) | |
| Total | $ | (29,343) | | $ | (20,153) | |
19. Related Party Transactions
Key management personnel compensation
| | | | | | | | |
| Three months ended March 31, |
| 2024 | 2023 |
| Short-term employee benefits | $ | 828 | | $ | 993 | |
| Termination benefits | 1,394 | | — | |
| Share-based compensation | 976 | | 718 | |
| Total | $ | 3,198 | | $ | 1,711 | |
These transactions, occurring in the normal course of operations, are measured at the exchange amount, which is the amount of consideration established and agreed to by the related parties.
| | | | | |
Notes to the Condensed Consolidated Financial Statements Three months ended March 31, 2024 and 2023 (Tabular amounts expressed in thousands in US dollars unless otherwise noted) | |
20. Segment Disclosures
Reportable segments are consistent with the geographic regions in which the Company’s projects are located. In determining the Company’s segment structure, the basis on which management reviews the financial and operational performance was considered and whether any of the Company’s mining operations share similar economic, operational and regulatory characteristics. The Company considers its Segovia Operations and Marmato Mine in Colombia, its Toroparu Project in Guyana, its Soto Norte Project in Colombia and its corporate functions in Canada and Panama as its reportable segments.
| | | | | | | | | | | | | | | | | | | | |
| Segovia | Marmato | Toroparu | Soto Norte | Corporate
and Other | Total |
| Three months ended Mar 31, 2024 | | | | | | |
| Revenue | $ | 95,707 | | $ | 11,913 | | $ | — | | $ | — | | $ | — | | $ | 107,620 | |
| Cost of sales | (57,949) | | (13,384) | | — | | — | | — | | (71,333) | |
| Segment net income (loss) | 16,544 | | (1,938) | | — | | 3,420 | | (18,770) | | (744) | |
| Capital expenditures | 16,472 | | 17,947 | | 2,436 | | — | | 224 | | 37,079 | |
| Three months ended Mar 31, 2023 (Recast - Note 12c) | | | | | | |
| Revenue | $ | 88,854 | | $ | 8,053 | | $ | — | | $ | — | | $ | — | | $ | 96,907 | |
| Cost of sales | (44,083) | | (9,622) | | — | | — | | — | | (53,705) | |
| Segment net income (loss) | 18,662 | | (1,233) | | — | | (1,301) | | (22,498) | | (6,370) | |
| Capital expenditures | 9,973 | | 5,130 | | 4,654 | | — | | — | | 19,757 | |
| As at Mar 31, 2024 | | | | | | |
| Total assets | $ | 330,000 | | $ | 379,778 | | $ | 350,445 | | $ | 109,374 | | $ | 183,669 | | $ | 1,353,266 | |
| Total liabilities | (91,028) | | (132,896) | | (86,365) | | — | | (408,383) | | (718,672) | |
| As at Dec 31, 2023 | | | | | | |
| Total assets | $ | 311,680 | | $ | 367,188 | | $ | 348,397 | | $ | 108,527 | | $ | 217,079 | | $ | 1,352,871 | |
| Total liabilities | (90,953) | | (133,061) | | (86,174) | | — | | (418,028) | | (728,216) | |
