XML 46 R6.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Share capital [Member]
Other capital reserves [Member]
Foreign currency translation reserve [Member]
Remeasurement reserve [Member]
Retained earnings [Member]
Equity attributable to owners of parent [Member]
Non-controlling interests [Member]
Total
Balance, beginning of year at Dec. 31, 2021 $ 1,778,848 $ 57,328 $ 2,907 $ (60,417) $ (301,838)     $ 1,476,828
Statements [Line Items]                
Profit         70,382     70,382
Other comprehensive income (loss)     (17,666) 43,211       25,545
Total comprehensive income (loss)     (17,666) 43,211 70,382     95,927
Contributions by and distributions to owners:                
Dividends         (4,047)     (4,047)
Shares issued on acquisition of Copper Mountain, net of share issuance costs 0              
Shares and warrants issued on acquisition of Rockcliff 0              
Stock options   1,848           1,848
Issuance of shares related to stock options exercised 1,926 (673)           1,253
Total contributions by and distributions to owners 1,926 1,175     (4,047)     (946)
Balance, end of year at Dec. 31, 2022 1,780,774 58,503 (14,759) (17,206) (235,503) $ 1,571,809 $ 0 1,571,809
Statements [Line Items]                
Profit         66,367 66,367 3,176 69,543
Other comprehensive income (loss)     9,351 (8,473)   878 (124) 754
Total comprehensive income (loss)     9,351 (8,473) 66,367 67,245 3,052 70,297
Contributions by and distributions to owners:                
Dividends         (4,463) (4,463)   (4,463)
Shares issued on acquisition of Copper Mountain, net of share issuance costs 436,499         436,499 106,976 543,475
Shares and warrants issued on acquisition of Rockcliff 12,503 725       13,228 0 13,228
Flow-through shares issued, net of share issuance costs 10,166         10,166   10,166
Stock options   2,137       2,137   2,137
Issuance of shares related to stock options exercised 291 (101)       190   190
Total contributions by and distributions to owners 459,459 2,761     (4,463) 457,757 106,976 564,733
Balance, end of year at Dec. 31, 2023 $ 2,240,233 $ 61,264 $ (5,408) $ (25,679) $ (173,599) $ 2,096,811 $ 110,028 $ 2,206,839