|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
1000
(Primary Standard Industrial
Classification Code Number) |
| |
32-0633823
(I.R.S. Employer
Identification Number) |
|
|
Danielle Carbone
James A. Mercadante Reed Smith LLP 599 Lexington Avenue New York, NY 10022 (212) 541-5400 |
| |
Quentin Markin
Stikeman Elliott LLP 666 Burrard Street, Suite 1700 Vancouver, British Columbia V6C 2X8 Canada (604) 631-1300 |
| |
Christopher J. Cummings
Paul, Weiss, Rifkind, Wharton & Garrison LLP 1285 Avenue of the Americas New York, NY 10019-6064 (212) 373-3000 |
| |
James Clare
Christopher Doucet Bennett Jones LLP 3400 One First Canadian Place, P.O. Box 130, Toronto, ON, M5X 1A4 Canada (416) 863-1200 |
|
| Large and accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | | | Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | | |
Emerging growth
company |
| | ☒ | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 20 | | | |
| | | | 22 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 61 | | | |
| | | | 70 | | | |
| | | | 79 | | | |
| | | | 131 | | | |
| | | | 138 | | | |
| | | | 145 | | | |
| | | | 149 | | | |
| | | | 151 | | | |
| | | | 154 | | | |
| | | | 158 | | | |
| | | | 161 | | | |
| | | | 165 | | | |
| | | | 172 | | | |
| | | | 172 | | | |
| | | | 173 | | | |
| | | | 173 | | | |
| | | | 174 | | | |
| | | | F-1 | | |
Domain
|
| |
Classification
|
| |
Tonnes
|
| |
Total
Cu % |
| |
Acid Soluble
Cu % |
| |
Total
Cu Tonnes |
| |
Acid Soluble
Cu Tonnes |
| ||||||||||||||||||
Total
|
| | | | Indicated | | | | | | 271,312,798 | | | | | | 0.95 | | | | | | 0.25 | | | | | | 2,577,188 | | | | | | 689,348 | | |
Total
|
| | | | Inferred | | | | | | 265,823,077 | | | | | | 0.92 | | | | | | 0.42 | | | | | | 2,455,978 | | | | | | 1,122,809 | | |
Name
|
| |
Title
|
| |
Experience
|
|
Eric Finlayson
|
| |
President
|
| |
•
Geologist with almost 40 years of global multi-commodity experience and extensive industry contacts
•
Served as Senior Advisor, Business Development from 2013 until 2015 of HPX before being appointed to President of Ivanhoe Electric in 2020
•
Previously, spent 24 years with Rio Tinto, including 5 years as Global Head of Exploration
•
Led teams at Rio Tinto responsible for discovery of major copper, nickel, iron ore, bauxite and diamond deposits
|
|
Charles Forster
|
| |
SVP, Exploration
|
| |
•
Professional geoscientist with more than 45 years of diversified mineral exploration in Canada, the U.S., Sub-Saharan Africa, Portugal, China, and Mongolia
•
Formerly, SVP Exploration at Oyu Tolgoi in Mongolia for Ivanhoe Mines
•
Led a team of multi-national and Mongolian geologists in the discovery and delineation of the world-class Oyu Tolgoi copper-gold porphyry deposit
|
|
Mark Gibson
|
| |
COO
|
| |
•
More than 32 years of wide-ranging experience as a geoscientist and manager in the natural resources sector
•
Joined HPX in 2011 as the founding CEO
•
Held previous positions at Anglo American and founded a geophysical services company focused on managing seismic surveys
|
|
Graham Boyd
|
| |
VP, U.S. Projects
|
| |
•
Geologist with over 16 years of base and precious metals experience
•
Held various senior roles at HPX and several Ivanhoe companies
•
Worked with Ivanhoe Australia in 2008, where he was part of the discovery team for Merlin, the world’s highest-grade molybdenum-rhenium deposit
•
A key contributor to delineation and resource development of the Mount Dore Cu, and Mt Elliott-SWAN Cu-Au deposits
|
|
Glen Kuntz
|
| |
Chief Technical and Innovation Officer
|
| |
•
Professional geologist and mining executive with over 30 years of experience in exploration, project development, open pit and underground mining operations and business development across a variety of commodities and mining types/methods
•
Formerly director of exploration projects at Yamana Gold Inc. (“Yamana Gold”)
•
Formerly President and CEO of Mega Precious Metals Inc., a successful junior exploration company, which was acquired by Yamana Gold
•
Managed over 200 technical studies on various projects and mines around the world over the past 10 years
|
|
Assumed Initial
Public Offering Price Per Share |
| |
Shares Issuable
Upon Conversion of Our Outstanding Convertible Notes(1) |
| |
Shares Issuable to
CAR Upon closing of this Offering(2) |
| |
Shares Outstanding
After this Offering |
|
$ | | | | | | | | | | |
$ | | | | | | | | | | |
$ | | | | | | | | | | |
| | |
December 31, 2021
|
| |||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | | | | | $ | | | ||
Convertible Notes
|
| | | $ | | | | | $ | | | ||
Stockholders’ equity
|
| | | | | | | | | | | | |
Common stock, $0.0001 par value; 300,000,000 shares authorized; 191,776,192 shares outstanding, actual; shares authorized; shares outstanding, pro forma
|
| | | | | | | | | | | | |
Paid-in capital
|
| | | | | | | | | | | | |
Accumulated deficit
|
| | | | | | | | | | | | |
Treasury stock, at cost, shares, actual; shares, pro forma
|
| | | | | | | | | | | | |
Total stockholders’ equity
|
| | | $ | | | | | $ | | | ||
Total capitalization
|
| | | $ | | | | | $ | | | |
|
Assumed initial public offering price
|
| | | | | | | | | $ | | | |
|
Consolidated net tangible book value per share as of December 31, 2021
|
| | | $ | | | | | | | | | |
|
Increase in consolidated net tangible book value per share attributable to pro forma adjustments
|
| | | | | | | | | | | | |
|
Pro forma consolidated net tangible book value per share as of December 31, 2021
|
| | | | | | | | | | | | |
|
Dilution per share to new investors
|
| | | | | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average
Price per Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| | | | | | | |
Percent
|
| ||||||||||||
Existing stockholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Total
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |
| | |
Year Ended December 31,
|
| ||||||||||||
(In thousands)
|
| |
2020
|
| |
2019
|
| | ||||||||
Revenue
|
| | | $ | 4,633 | | | | | $ | 3,752 | | | | ||
Cost of sales
|
| | | | (1,785) | | | | | | (1,806) | | | | ||
Gross profit
|
| | | | 2,848 | | | | | | 1,946 | | | | ||
Expenses: | | | | | | | | | | | | | | | ||
Exploration expenses
|
| | | | 14,094 | | | | | | 12,906 | | | | ||
General and administrative expenses
|
| | | | 11,651 | | | | | | 10,768 | | | | ||
Research and development expenses
|
| | | | 3,629 | | | | | | 4,171 | | | |
| | |
Year Ended December 31,
|
| |||||||||
(In thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Data processing services
|
| | | $ | 4,212 | | | | | $ | 3,032 | | |
Energy storage systems
|
| | | | 236 | | | | | | 442 | | |
Other
|
| | | | 185 | | | | | | 278 | | |
Total
|
| | | $ | 4,633 | | | | | $ | 3,752 | | |
Cost of sales: | | | | | | | | | | | | | |
Data processing services
|
| | | $ | 1,508 | | | | | $ | 1,035 | | |
Energy storage systems
|
| | | | 157 | | | | | | 369 | | |
Other
|
| | | | 120 | | | | | | 402 | | |
Total
|
| | | $ | 1,785 | | | | | $ | 1,806 | | |
| | |
Year Ended December 31,
|
| |||||||||
(In thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Exploration Expenses: | | | | | | | | | | | | | |
San Matias, Colombia
|
| | | $ | 5,399 | | | | | $ | 5,456 | | |
Pinaya Peru
|
| | | | 1,613 | | | | | | 641 | | |
Tintic, USA
|
| | | | 1,336 | | | | | | 2,346 | | |
Santa Cruz, USA
|
| | | | 923 | | | | | | 943 | | |
Perserveranc, USA
|
| | | | 488 | | | | | | 610 | | |
Hog Heaven, USA
|
| | | | 336 | | | | | | — | | |
Desert Mountain, USA
|
| | | | 177 | | | | | | — | | |
South Voisey’s Bay, Canada
|
| | | | 18 | | | | | | 11 | | |
Ivory Coast Project, Ivory Coast
|
| | | | 10 | | | | | | 17 | | |
Project generation and other
|
| | | | 3,764 | | | | | | 2,882 | | |
Total
|
| | | $ | 14,094 | | | | | $ | 12,906 | | |
| | |
Year Ended December 31,
|
| |||||||||
(In thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Net cash (used in) provided by: | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (22,984) | | | | | $ | (22,979) | | |
Investing activities
|
| | | | (16,746) | | | | | | (9,495) | | |
Financing activities
|
| | | | 44,087 | | | | | | 33,957 | | |
Effect of foreign exchange on cash
|
| | | | 285 | | | | | | 124 | | |
Total change in cash
|
| | | $ | 4,642 | | | | | $ | 1,607 | | |
| | |
Grant Date
|
| |||
Risk-free interest rate
|
| | | | 0.23% | | |
Dividend yield
|
| | | | nil | | |
Estimated Volatility
|
| | | | 73.7% | | |
Expected option life
|
| | | | 2.6 years | | |
| | |
1-Year as of
January 31, 2021 |
| |
5-Year as of
January 31, 2017 |
| |
10-Year as of
January 31, 2012 |
| |||||||||
Copper
|
| | | | 22.0% | | | | | | 59.5% | | | | | | 10.8% | | |
Gold
|
| | | | (3.5)% | | | | | | 48.9% | | | | | | 3.3% | | |
Silver
|
| | | | (23.9)% | | | | | | 28.3% | | | | | | (33.6)% | | |
Nickel
|
| | | | 27.8% | | | | | | 123.3% | | | | | | 7.3% | | |
Oil
|
| | | | 64.6% | | | | | | 63.6% | | | | | | (9.9)% | | |
S&P 500
|
| | | | 20.3% | | | | | | 99.1% | | | | | | 237.6% | | |
FTSE
|
| | | | 14.0% | | | | | | 12.2% | | | | | | 8.1% | | |
Nikkei
|
| | | | (11.8)% | | | | | | 39.7% | | | | | | 104.4% | | |
MSCI World Index
|
| | | | 14.0% | | | | | | 71.4% | | | | | | 141.5% | | |
Domain
|
| |
Classification
|
| |
Tonnes
|
| |
Total
Cu % |
| |
Acid Soluble
Cu % |
| |
Total
Cu Tonnes |
| |
Acid Soluble
Cu Tonnes |
| ||||||||||||||||||
Total | | | | | Indicated | | | | | | 271,312,798 | | | | | | 0.95 | | | | | | 0.25 | | | | | | 2,577,188 | | | | | | 689,348 | | |
Total
|
| | | | Inferred | | | | | | 265,823,077 | | | | | | 0.92 | | | | | | 0.42 | | | | | | 2,455,978 | | | | | | 1,122,809 | | |
Name
|
| |
Title
|
| |
Experience
|
|
Eric Finlayson
|
| |
President
|
| |
•
Geologist with almost 40 years of global multi-commodity experience and extensive industry contacts
•
Served as Senior Advisor, Business Development from 2013 until 2015 of HPX before being appointed to President of Ivanhoe Electric in 2020
•
Previously, spent 24 years with Rio Tinto, including 5 years as Global Head of Exploration
•
Led teams at Rio Tinto responsible for discovery of major copper, nickel, iron ore, bauxite and diamond deposits
|
|
Charles Forster
|
| |
SVP, Exploration
|
| |
•
Professional geologist with more than 45 years of diversified mineral exploration in Canada, the U.S., Sub-Saharan Africa, Portugal, China, and Mongolia
•
Formerly, SVP Exploration at Oyu Tolgoi in Mongolia for Ivanhoe Mines
•
Led a team of multi-national and Mongolian geologists in the discovery and delineation of the world-class Oyu Tolgoi copper-gold porphyry deposit
|
|
Mark Gibson
|
| |
COO
|
| |
•
More than 32 years of wide-ranging experience as a geoscientist and manager in the natural resources sector
•
Joined HPX in 2011 as the founding CEO
•
Held previous positions at Anglo American and founded a geophysical services company focused on managing seismic surveys
|
|
Graham Boyd
|
| |
VP, U.S. Projects
|
| |
•
Geologist with over 16 years of base and precious metals experience
•
Held various senior roles at HPX and roles with Ivanhoe Mines
•
Worked with Ivanhoe Australia in 2008, where he was part of the discovery team for Merlin, the world’s highest-grade molybdenum-rhenium deposit
•
Formerly worked with Ivanhoe Mines in Mongolia in 2006
•
A member of the discovery team in 2008 at Ivanhoe Australia for Merlin, the world’s highest-grade molybdenum-rhenium deposit
•
A key contributor to delineation and resource development of the Mount Dore Cu, and Mt Elliott-SWAN Cu-Au deposits
|
|
Glen Kuntz
|
| |
Chief Technical and Innovation Officer
|
| |
•
Professional Geologist and mining executive with over 30 years of experience in exploration, project development, open pit and underground mining operations and business development across a variety of commodities and mining types/methods
•
Formerly director of exploration projects at Yamana Gold Inc. (“Yamana Gold”)
•
Formerly President and CEO of Mega Precious Metals Inc., a successful junior exploration company, which was acquired by Yamana Gold
•
Managed over 200 technical studies on various projects and mines around the world over the past 10 years
|
|
Effective Date
|
| |
Category
|
| |
Company
|
| |
Deposit
|
| |
Tonnes
|
| |
Total
Cu (%) |
| |
Ni (%)
|
| |
Au (g/t)
|
| |
Ag (g/t)
|
| |
Contained
Cu (tonnes) |
| |
Contained
Ni (tonnes) |
| |
Contained
Au (oz.) |
| |
Contained
Ag (oz.) |
| |
Geographic
Area |
| |
Resource
Category |
| |||||||||||||||||||||||||||
12/9/2021
|
| | Inferred | | | Ivanhoe Electric. | | |
Santa Cruz
|
| | | | 265,823,077 | | | | | | 0.920 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,455,978 | | | | | | — | | | | | | — | | | | | | — | | | |
Arizona, U.S.
|
| | Copper | |
12/9/2021
|
| | Indicated | | | Ivanhoe Electric. | | |
Santa Cruz
|
| | | | 271,312,798 | | | | | | 0.950 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,577,188 | | | | | | — | | | | | | — | | | | | | — | | | |
Arizona, U.S.
|
| | Copper | |
4/26/2016
|
| | Measured | | | Kaizen Discovery Inc. | | | Pinaya | | | | | 8,204,000 | | | | | | 0.326 | | | | | | — | | | | | | 0.600 | | | | | | — | | | | | | 26,767 | | | | | | — | | | | | | 158,000 | | | | | | — | | | | Peru | | |
Copper
Gold |
|
4/26/2016
|
| | Indicated | | | Kaizen Discovery Inc. | | | Pinaya | | | | | 33,487,000 | | | | | | 0.324 | | | | | | — | | | | | | 0.462 | | | | | | — | | | | | | 108,357 | | | | | | — | | | | | | 497,000 | | | | | | | | | | Peru | | |
Copper
Gold |
|
4/26/2016
|
| | Inferred | | | Kaizen Discovery Inc. | | | Pinaya | | | | | 40,216,000 | | | | | | 0.360 | | | | | | — | | | | | | 0.300 | | | | | | — | | | | | | 144,715 | | | | | | — | | | | | | 388,000 | | | | | | — | | | | Peru | | |
Copper
Gold |
|
5/22/2019
|
| | Indicated | | | Sama Resources Inc. | | | Samapleu | | | | | 33,180,000 | | | | | | 0.186 | | | | | | 0.238 | | | | | | — | | | | | | — | | | | | | 61,592 | | | | | | 78,968 | | | | | | — | | | | | | — | | | | Ivory Coast | | |
Nickel
Copper |
|
5/22/2019
|
| | Inferred | | | Sama Resources Inc. | | | Samapleu | | | | | 17,780,000 | | | | | | 0.144 | | | | | | 0.224 | | | | | | — | | | | | | — | | | | | | 25,552 | | | | | | 39,827 | | | | | | — | | | | | | — | | | | Ivory Coast | | |
Nickel
Copper |
|
8/3/2021
|
| | Indicated | | |
Cordoba Mineral Corp.
|
| |
San Matias
|
| | | | 121,900,000 | | | | | | 0.420 | | | | | | — | | | | | | 0.280 | | | | | | 2.33 | | | | | | 518,019 | | | | | | — | | | | | | 1,092,557 | | | | | | 9,108,452 | | | | Colombia | | |
Copper
Gold Silver |
|
8/3/2021
|
| | Inferred | | |
Cordoba Mineral Corp.
|
| |
San Matias
|
| | | | 5,100,000 | | | | | | 0.204 | | | | | | — | | | | | | 0.206 | | | | | | 0.874 | | | | | | 10,428 | | | | | | — | | | | | | 34,731 | | | | | | 144,008 | | | | Colombia | | |
Copper
Gold Silver |
|
Effective Date
|
| |
Category
|
| |
Company
|
| |
Deposit
|
| |
Tonnes
|
| |
Total
Cu (%) |
| |
Ni (%)
|
| |
Au (g/t)
|
| |
Ag (g/t)
|
| |
Contained
Cu (tonnes) |
| |
Contained
Ni (tonnes) |
| |
Contained
Au (oz.) |
| |
Contained
Ag (oz.) |
| |
Geographic
Area |
| |
Resource
Category |
| |||||||||||||||||||||||||||
8/3/2021
|
| | Probable | | |
Cordoba Mineral Corp.
|
| |
San Matias
|
| | | | 102,100,000 | | | | | | 0.410 | | | | | | — | | | | | | 0.260 | | | | | | 2.30 | | | | | | 418,610 | | | | | | — | | | | | | 853,472 | | | | | | 7,549,949 | | | | Colombia | | |
Copper
Gold Silver |
|
|
Project Name
|
| |
Location and
Project Size |
| |
Stage of
Development |
| |
IVNE Interest and Nature of Interest
|
| |
Title Holders /
Operator |
| |
Minerals
|
| |
Nature of
Mineral Title |
| |
Mineral
Resources/ Reserves |
| |
Production –
Last 3 Fiscal Years |
|
|
Santa Cruz
|
| |
Arizona, USA
77.59 km2
|
| |
Exploration
|
| |
0% current ownership interest; Option to acquire 100% of the mineral title
|
| |
DRH Energy Inc. (mineral title) Legends Property, LLC (surface rights)
|
| |
Copper
|
| |
Patented and unpatented claims; Arizona State exploration permits
|
| |
Mineral resource
|
| |
Not in production
|
|
|
Tintic
|
| |
Utah, USA
65 km2
|
| |
Exploration
|
| |
84.6% current ownership interest by acreage; Options and lease rights cover balance aggregating to 100% of the mineral title by acreage
|
| |
Tintic Copper & Gold, Inc.
|
| |
Copper
Gold |
| |
Patented and unpatented claims; SITLA and BLM claims
|
| |
n/a
|
| |
Not in production
|
|
|
Hog Heaven
|
| |
Montana, USA
24.2 km2
|
| |
Exploration
|
| |
3% equity ownership of Brixton Metals Corporation
Earn-in with Brixton for up to a 75% project interest
|
| |
Brixton USA Corp. (joint venture company), a subsidiary of Brixton (“Brixton JVC”)
|
| |
Copper
Silver Gold |
| |
Fee simple mineral rights, owned and leased
|
| |
n/a
|
| |
Not in production
|
|
|
Ivory Coast Project
|
| |
Ivory Coast
1125 km2
|
| |
Exploration
|
| |
23% equity ownership of Sama and 30% interest in joint venture with option up to 60% of Sama’s interests in the Ivory Coast Project
|
| |
Société pour le Développement Minier de la Côte d’Ivoire
|
| |
Nickel
Copper Cobalt PGE |
| |
Exploration licence
|
| |
Mineral Resource
|
| |
Not in production
|
|
Domain
|
| |
Classification
|
| |
Tonnes
|
| |
Total
Cu % |
| |
Acid
Soluble Cu % |
| |
Cyanide
Soluble Cu % |
| |
Total Cu
Tonnes |
| |
Acid
Soluble Cu Tonnes |
| |
Cyanide
Soluble Cu Tonnes |
| |||||||||||||||||||||
Exotic
|
| | Indicated | | | | | 6,196,011 | | | | | | 1.28 | | | | | | 0.87 | | | | | | 0.11 | | | | | | 79,427 | | | | | | 53,614 | | | | | | 6,576 | | |
| | | Inferred | | | | | 11,874,307 | | | | | | 1.41 | | | | | | 1.01 | | | | | | 0.04 | | | | | | 167,683 | | | | | | 120,060 | | | | | | 4,729 | | |
Oxide
|
| | Indicated | | | | | 50,252,249 | | | | | | 1.42 | | | | | | 1.04 | | | | | | 0.31 | | | | | | 715,615 | | | | | | 520,627 | | | | | | 154,638 | | |
| | | Inferred | | | | | 124,311,714 | | | | | | 1.12 | | | | | | 0.74 | | | | | | 0.31 | | | | | | 1,397,619 | | | | | | 925,586 | | | | | | 383,473 | | |
Chalcocite Enriched
|
| | Indicated | | | | | 28,507,195 | | | | | | 1.28 | | | | | | 0.40 | | | | | | 0.75 | | | | | | 363,960 | | | | | | 115,107 | | | | | | 213,306 | | |
| | | Inferred | | | | | 13,874,486 | | | | | | 1.47 | | | | | | 0.56 | | | | | | 0.82 | | | | | | 203,382 | | | | | | 77,163 | | | | | | 114,454 | | |
Primary
|
| | Indicated | | | | | 186,357,344 | | | | | | 0.76 | | | | | | n/a | | | | | | n/a | | | | | | 1,418,187 | | | | | | n/a | | | | | | n/a | | |
| | | Inferred | | | | | 115,762,570 | | | | | | 0.59 | | | | | | n/a | | | | | | n/a | | | | | | 687,294 | | | | | | n/a | | | | | | n/a | | |
TOTAL | | | Indicated | | | | | 271,312,798 | | | | | | 0.95 | | | | | | 0.25 | | | | | | 0.14 | | | | | | 2,577,188 | | | | | | 689,348 | | | | | | 374,520 | | |
| | | Inferred | | | | | 265,823,077 | | | | | | 0.92 | | | | | | 0.42 | | | | | | 0.19 | | | | | | 2,455,978 | | | | | | 1,122,809 | | | | | | 502,656 | | |
Deposit
|
| |
Category
|
| |
Cu Cut-Off
Grade (%) |
| |
Tonnes
(Mt) |
| |
Total Cu
(%) |
| |
Acid Soluble
Cu (%) |
| |
Total
Contained Cu (Mt) |
| |
Total
Contained Acid Soluble Cu (Mt) |
| ||||||||||||||||||
Santa Cruz
|
| | Indicated | | | | | 2.0% | | | | | | 22,872,137 | | | | | | 2.58 | | | | | | 1.37 | | | | | | 590,080 | | | | | | 312,528 | | |
| | | | | | | | 1.0% | | | | | | 83,359,021 | | | | | | 1.69 | | | | | | 0.68 | | | | | | 1,407,930 | | | | | | 568,069 | | |
| | | | | | | | 0.8% | | | | | | 117,239,321 | | | | | | 1.46 | | | | | | 0.52 | | | | | | 1,709,776 | | | | | | 610,282 | | |
| | | | | | | | 0.5% | | | | | | 219,131,684 | | | | | | 1.07 | | | | | | 0.30 | | | | | | 2,353,684 | | | | | | 668,114 | | |
| | | | | | | | 0.35% | | | | | | 271,312,798 | | | | | | 0.95 | | | | | | 0.25 | | | | | | 2,577,188 | | | | | | 689,348 | | |
Santa Cruz
|
| | Inferred | | | | | 2.0% | | | | | | 28,098,868 | | | | | | 2.66 | | | | | | 1.72 | | | | | | 748,727 | | | | | | 483,315 | | |
| | | | | | | | 1.0% | | | | | | 74,106,551 | | | | | | 1.87 | | | | | | 1.08 | | | | | | 1,383,711 | | | | | | 801,363 | | |
| | | | | | | | 0.8% | | | | | | 98,139,965 | | | | | | 1.63 | | | | | | 0.90 | | | | | | 1,598,724 | | | | | | 879,141 | | |
| | | | | | | | 0.5% | | | | | | 174,941,611 | | | | | | 1.19 | | | | | | 0.60 | | | | | | 2,080,315 | | | | | | 1,050,293 | | |
| | | | | | | | 0.35% | | | | | | 265,823,077 | | | | | | 0.92 | | | | | | 0.42 | | | | | | 2,455,978 | | | | | | 1,122,809 | | |
Category
|
| |
Resources
(Mt) |
| |
NiEq
(%) |
| |
Ni
(%) |
| |||||||||
Measured
|
| | | | — | | | | | | — | | | | | | — | | |
Indicated
|
| | | | 33.18 | | | | | | 0.269 | | | | | | 0.238 | | |
Measured and Indicated
|
| | | | 33.18 | | | | | | 0.269 | | | | | | 0.238 | | |
Project Name
|
| |
Location and
Project Size |
| |
Stage of
Development |
| |
IVNE Interest
and Nature of Interest |
| |
Title Holders /
Operator |
| |
Primary
Minerals |
| |
Nature of
Mineral Title |
| |
Mineral
Resources/ Reserves |
| |
Aggregate
Annual Production – Last 3 Fiscal Years |
|
Bitter Creek
|
| |
Arizona, USA
35.2 km2
|
| |
Exploration
|
| |
100% Ownership
|
| |
Bitter Creek Exploration, Inc., a wholly-owned subsidiary
|
| |
Copper
Gold |
| |
Lode mining claims
|
| |
n/a
|
| |
Not in production
|
|
Carolina
|
| |
North Carolina, USA
1.75 km2
|
| |
Exploration
|
| |
0% current ownership with right to earn up to 85%
|
| |
Carolina Mining Corp.
|
| |
Gold
Copper |
| |
Fee Simple
|
| |
n/a
|
| |
Not in production
|
|
Desert Mountain
|
| |
Utah, USA
13.88 km2
|
| |
Exploration
|
| |
Little Sahara Exploration (“LSE”), a wholly-owned subsidiary of the Company
|
| |
LSE
|
| |
Copper
Gold |
| |
Unpatented mineral claims
|
| |
n/a
|
| |
Not in production
|
|
Lincoln
|
| |
Utah, USA
50.14 km2
|
| |
Exploration
|
| |
0% current ownership interest;
Option to acquire 100% of the mineral title
|
| |
Lincoln Cave Exploration, Inc. (“LCE”), a wholly-owned subsidiary
|
| |
Copper
Lead Zinc Silver Gold |
| |
Patented mineral claims, unpatented mineral claims and Utah State leases
|
| |
n/a
|
| |
Not in production
|
|
Unity
|
| |
Oregon, USA
38.29 km2
|
| |
Exploration
|
| |
0% current ownership interest;
Option to acquire 100% of the mineral title
|
| |
CMC, a wholly-owned subsidiary
|
| |
Copper
|
| |
Unpatented mineral claims
|
| |
n/a
|
| |
Not in production
|
|
Yangayu
|
| |
Papua New Guinea
1168.9 km2
|
| |
Exploration
|
| |
0% current ownership interest;
Option to acquire 100% of the mineral title
|
| |
Goldsearch International
|
| |
Copper
Gold |
| |
Exploration licence
|
| |
n/a
|
| |
Not in production
|
|
Company
|
| |
Location of
Incorporation |
| |
Equity
Ownership % Non-Diluted(1) |
| |
Equity
Ownership % Partially-Diluted(1) |
| |
Principal Mineral
Projects |
|
Brixton Minerals Corporation
|
| |
British Columbia, Canada
|
| |
3.3%
|
| |
6.39% on exercise of warrants
|
| |
Hog Heaven Project, Montana, USA
|
|
Company
|
| |
Location of
Incorporation |
| |
Equity
Ownership % Non-Diluted(1) |
| |
Equity
Ownership % Partially-Diluted(1) |
| |
Principal Mineral
Projects |
|
Cordoba Minerals Corp.
|
| |
British Columbia,
Canada |
| |
63.27%
|
| |
64.53% on exercise of warrants
|
| |
San Matias Project, Colombia
Perseverance Project, Arizona |
|
Kaizen Discovery Inc.
|
| |
British Columbia, Canada
|
| |
82.68%
|
| |
83.59% on exercise of warrants
|
| |
Pinaya Project, Peru
|
|
Sama Resources Inc.
|
| |
Canada
|
| |
22.78%
|
| |
22.76%
|
| |
Samapleu Nickel-Copper Project, Ivory Coast
|
|
Fjordland Exploration Inc.
|
| |
British Columbia, Canada
|
| |
18.6%
|
| |
18.6%
|
| |
South Voisey’s Bay Project, Canada
|
|
Project Name
|
| |
Location
|
| |
Stage of
Development |
| |
IVNE
Interest and Nature of Interest |
| |
Title
Holders / Operator |
| |
Minerals
|
| |
Nature of
Mineral Title |
| |
Mineral
Resources/ Reserves |
| |
Aggregate
Annual Production – Last 3 Fiscal Years |
|
San Matias
|
| | Colombia | | | Development | | | Shareholder in Cordoba | | | Cordoba | | |
Copper
Gold Silver |
| |
Construction and Assembly; Exploration licenses
|
| |
Mineral Resource & Mineral Reserve
|
| | Not in production | |
Perseverance
|
| | Arizona, USA | | | Exploration | | |
Shareholder in Cordoba
Cordoba owns 25% of Perseverance and has an option to earn an additional 55%
|
| |
MMDEX LLC a joint venture company between Cordoba and Bell Copper Corporation
|
| | Copper | | | Fee simple, Arizona State leases | | | No | | | Not in production | |
Pinaya
|
| | Peru | | | Exploration | | | Shareholder in Kaizen | | | Canper Exploraciones S.A.C. | | |
Copper
Gold |
| | Concession | | | Mineral Resource | | | Not in production | |
Coppermine
|
| | Nunavut, Canada | | | Exploration | | | Shareholder in Kaizen | | | Kaizen | | |
Copper
Silver |
| | Mineral claims | | | No | | | Not in production | |
Aspen Grove
|
| | British Columbia, Canada | | | Exploration | | | Shareholder in Kaizen | | | KZD Aspen Grove Holding Ltd | | |
Copper
Gold |
| | Mineral claims | | | No | | | Not in production | |
South Voisey’s Bay
|
| |
Newfoundland and Labrador, Canada
|
| | Exploration | | |
Shareholder in Fjordland
Exploration and option to acquire a 65% interest
|
| | Commander Resources Ltd. | | | Nickel | | | Mineral claims | | | No | | | Not in production | |
Classification
|
| |
Tonnage
(Mt) |
| |
NSR
($) |
| |
CuEq
Grade (%) |
| |
Copper
Grade (%) |
| |
Gold
Grade (g/t) |
| |
Silver
Grade (g/t) |
| |
Contained
Copper (tonnes) |
| |
Contained
Copper (Mlb) |
| |
Contained
Gold (oz) |
| |
Contained
Silver (oz) |
| ||||||||||||||||||||||||||||||
Indicated Resources
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Alacran
|
| | | | 105.6 | | | | | | 8.85 | | | | | | n/a | | | | | | 0.44 | | | | | | 0.27 | | | | | | 2.52 | | | | | | 466,719 | | | | | | 1,028.9 | | | | | | 921,957 | | | | | | 8,545,652 | | |
Montiel East
|
| | | | 4.3 | | | | | | — | | | | | | 0.7 | | | | | | 0.46 | | | | | | 0.35 | | | | | | 1.53 | | | | | | 19,800 | | | | | | 43.7 | | | | | | 48,800 | | | | | | 211,200 | | |
Montiel West
|
| | | | 4.6 | | | | | | — | | | | | | 0.52 | | | | | | 0.24 | | | | | | 0.49 | | | | | | 1.32 | | | | | | 11,200 | | | | | | 24.8 | | | | | | 72,600 | | | | | | 195,800 | | |
Costa Azul
|
| | | | 7.4 | | | | | | — | | | | | | 0.4 | | | | | | 0.24 | | | | | | 0.21 | | | | | | 0.65 | | | | | | 20,300 | | | | | | 44.8 | | | | | | 49,200 | | | | | | 155,800 | | |
Total Indicated
|
| | | | 121.9 | | | | | | — | | | | | | 0.64 | | | | | | 0.42 | | | | | | 0.28 | | | | | | 2.33 | | | | | | 518,019 | | | | | | 1,142.2 | | | | | | 1,092,557 | | | | | | 9,108,452 | | |
Category
|
| | | | |
NSR Value
Cut-off Grade |
| |
Tonnage (t)
|
| |
Diluted Cu
Grade (%) |
| |
Diluted Au
Grade (g/t) |
| |
Diluted Ag
Grade (g/t) |
| ||||||||||||
Probable Mineral Reserve
|
| |
Saprolite
|
| |
1.78 $/t
|
| | | | 10,135,000 | | | | | | — | | | | | | 0.21 | | | | | | — | | |
Probable Mineral Reserve
|
| |
Transition
|
| |
8.85 $/t
|
| | | | 2,011,000 | | | | | | 0.62 | | | | | | 0.22 | | | | | | 3.11 | | |
Probable Mineral Reserve
|
| |
Fresh
|
| |
8.85 $/t
|
| | | | 89,954,000 | | | | | | 0.45 | | | | | | 0.27 | | | | | | 2.54 | | |
Probable Mineral Reserve
|
| |
Fresh +
Transition |
| |
8.85 $/t
|
| | | | 91,165,000 | | | | | | 0.45 | | | | | | 0.27 | | | | | | 2.56 | | |
Probable Mineral Reserve
|
| |
Overall Total
|
| |
—
|
| | | | 102,100,000 | | | | | | 0.41 | | | | | | 0.26 | | | | | | 2.30 | | |
Class
|
| |
Tonnes
‘000’s |
| |
Average Grades
|
| |
Contained Metal
|
| |||||||||||||||||||||
|
% Cu
|
| |
g/t Au
|
| |
lbs Cu ‘000’s
|
| |
oz Au ‘000’s
|
| ||||||||||||||||||||
Measured
|
| | | | 8,204 | | | | | | 0.326 | | | | | | 0.600 | | | | | | 59,011 | | | | | | 158 | | |
Indicated
|
| | | | 33,487 | | | | | | 0.324 | | | | | | 0.462 | | | | | | 238,886 | | | | | | 497 | | |
Inferred
|
| | | | 40,216 | | | | | | 0.360 | | | | | | 0.300 | | | | | | 319,041 | | | | | | 388 | | |
Mineral Project
|
| |
Commitment
|
| |
2022
Total |
| |
2023
Total |
| |
2024
Total |
| |
2025
Total |
| ||||||||||||
Santa Cruz (CAR)
|
| | Non-discretionary | | | | | 17,500 | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Santa Cruz (DRHE)
|
| | Discretionary | | | | | 6,250 | | | | | | 6,250 | | | | | | 10,000 | | | | | | — | | |
Santa Cruz (Legends)
|
| | Non-discretionary | | | | | 600 | | | | | | 800 | | | | | | 920 | | | | | | — | | |
Santa Cruz (Other)
|
| | Non-discretionary | | | | | 16,015 | | | | | | — | | | | | | — | | | | | | — | | |
Santa Cruz (Other)
|
| | Discretionary | | | | | 300 | | | | | | 300 | | | | | | 300 | | | | | | 550 | | |
Santa Cruz (Total)
|
| | | | | | | 40,665 | | | | | | 17,350 | | | | | | 11,220 | | | | | | 550 | | |
Tintic (Utah)
|
| | Discretionary | | | | | 7,212 | | | | | | 5,288 | | | | | | — | | | | | | — | | |
Hog Heaven (Montana)
|
| | Discretionary | | | | | 500 | | | | | | 3,500 | | | | | | 500 | | | | | | 500 | | |
Ivory Coast
|
| | Discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
South Voisey’s Bay
|
| | Discretionary | | | | | — | | | | | | — | | | | | | 4,416 | | | | | | — | | |
Crystal Haven
|
| | Discretionary | | | | | 350 | | | | | | 7,000 | | | | | | — | | | | | | 35,000 | | |
Unity
|
| | Discretionary | | | | | 250 | | | | | | 2,000 | | | | | | 2,250 | | | | | | — | | |
Cave & Lincoln
|
| | Discretionary | | | | | 100 | | | | | | 150 | | | | | | 200 | | | | | | 250 | | |
Carolina Mining
|
| | Discretionary | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 5,000 | | |
Total
|
| | | | | | | 50,077 | | | | | | 35,288 | | | | | | 18,586 | | | | | | 41,300 | | |
Mineral Project
|
| |
Commitment
|
| |
2026
Total |
| |
2027
Total |
| |
2030
Total |
| |
2032
Total |
| |
2022 – 2032
Total |
| |||||||||||||||
Santa Cruz (CAR)
|
| | Non-discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,500 | | |
Santa Cruz (DRHE)
|
| | Discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,500 | | |
Santa Cruz (Legend)
|
| | Non-discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,320 | | |
Santa Cruz (Other) .
|
| | Non-discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,015 | | |
Santa Cruz (Other) .
|
| | Discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,450 | | |
Santa Cruz (Total)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,785 | | |
Tintic (Utah)
|
| | Discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,500 | | |
Hog Heaven (Montana)
|
| | Discretionary | | | | | 1,000 | | | | | | 13,000 | | | | | | 10,000 | | | | | | 15,000 | | | | | | 44,000 | | |
Ivory Coast
|
| | Discretionary | | | | | 7,762 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,762 | | |
South Voisey’s Bay (SVB)
|
| | Discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,416 | | |
Crystal Haven
|
| | Discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,350 | | |
Unity (Oregon)
|
| | Discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,500 | | |
Cave & Lincoln (Utah)
|
| | Discretionary | | | | | 750 | | | | | | 1,500 | | | | | | — | | | | | | — | | | | | | 2,950 | | |
Carolina Mining
|
| | Discretionary | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | 26,000 | | |
Total
|
| | | | | | | 9,512 | | | | | | 34,500 | | | | | | 10,000 | | | | | | 15,000 | | | | | | 214,263 | | |
|
Major Permits or Approvals
|
| |
Issuing Agency
|
|
| Exploration Permit | | |
Utah Division of Oil, Gas and Mining
|
|
| Large Mine Operation Approval | | |
Utah Division of Oil, Gas and Mining
|
|
| Water Appropriations | | | Utah Division of Water Rights | |
| Air Quality Permit | | | Utah Division of Air Quality | |
| General Multi-Sector Industrial Storm Water Permit | | | Utah Division of Water Quality | |
| 3809 Plan of Operation Approval | | | US Bureau of Land Management | |
| Army Corps of Engineers Jurisdictional Waters Concurrence | | | US Army Corps of Engineers | |
| County Conditional Use Permit and Other Permits | | | Juab County and Utah County | |
|
Major Permits or Approvals
|
| |
Issuing Agency
|
|
|
Underground Injection Control Permit
|
| |
U.S. Environmental Protection Agency
|
|
|
Dust Control and Air Quality Permits
|
| |
Pinal County Air Quality Control District
|
|
|
Aquifer Protection Permit
|
| |
Arizona Department of Environmental Quality
|
|
|
AZPDES Industrial Stormwater Mining Multi-Sector General Permit
|
| |
Arizona Department of Environmental Quality
|
|
|
Reclamation Plan Approval
|
| |
Arizona State Mine Inspector
|
|
|
Water Appropriation Permits
|
| |
Arizona Department of Water Resources
|
|
Name
|
| |
Age
|
| |
Position
|
|
Robert Friedland | | |
71
|
| | Chief Executive Officer and Chairman of the Board of Directors | |
Eric Finlayson | | |
61
|
| | President | |
Catherine Barone | | |
46
|
| | Interim Chief Financial Officer | |
Charles Forster | | |
74
|
| | Senior Vice President of Exploration | |
Mark Gibson | | |
52
|
| | Chief Operating Officer | |
Graham Boyd | | |
36
|
| | Vice President, U.S. Projects | |
Glen Kuntz | | |
54
|
| | Chief Technical and Innovation Officer | |
Evan Young | | |
37
|
| | Vice President, Corporate Development | |
Francis Fannon | | |
48
|
| | Director | |
Hirofumi Katase | | |
62
|
| | Director | |
Name and
Principal Position |
| |
Year
|
| |
Salary
($) |
| |
Non-Equity
Incentive Plan ($) |
| |
Option
Awards ($)(2) |
| |
Bonus
|
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||||||||||||||
Robert Friedland
|
| | | | 2021 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,046,875 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,046,875 | | |
Chief Executive Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eric Finlayson
|
| | | | 2021 | | | | | $ | 215,716 | | | | | $ | — | | | | | $ | 1,006,875 | | | | | $ | — | | | | | $ | 52,094(3) | | | | | $ | 1,274,685 | | |
President | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Graham Boyd
|
| | | | 2021 | | | | | $ | 122,324 | | | | | $ | — | | | | | $ | 362,500 | | | | | $ | — | | | | | $ | 17,643(4) | | | | | $ | 502,467 | | |
Vice President, U.S. Projects | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NEO
|
| |
Company
Option Shares |
| |
VRB Option
Shares |
| ||||||
Robert Friedland
|
| | | | 2,750,000 | | | | | | 5,000,000 | | |
Eric Finlayson
|
| | | | 2,750,000 | | | | | | 1,000,000 | | |
Graham Boyd
|
| | | | 1,000,000 | | | | | | | | |
NEO
|
| |
Number of Company
Shares Underlying Unexercised Options (#) Exercisable |
| |
Number of Company
Shares Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
|
Robert Friedland
|
| |
687,500
|
| |
2,187,500
|
| |
0.83
|
| |
June 30, 2025
|
|
Eric Finlayson
|
| |
687,500
|
| |
2,187,500
|
| |
0.83
|
| |
June 30, 2025
|
|
Graham Boyd
|
| |
250,000
|
| |
750,000
|
| |
0.83
|
| |
June 30, 2025
|
|
NEO
|
| |
Number of VRB Shares
Underlying Unexercised Options (#) Exercisable |
| |
Number of VRB Shares
Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
|
Robert Friedland
|
| |
1,000,000
|
| |
4,000,000
|
| |
0.165
|
| |
March 30, 2026
|
|
Eric Finlayson
|
| |
200,000
|
| |
800,000
|
| |
0.165
|
| |
March 30, 2026
|
|
Graham Boyd | | | | | | | | | | | | | |
Name
|
| |
Options
Issued (#) |
| |
Option
Awards($) |
| |
Total($)
|
| |||||||||
Laurent Jean-Louis Frescaline
|
| | | | 250,000 | | | | | | 90,625 | | | | | | 90,625 | | |
Kenneth Lau
|
| | | | 250,000 | | | | | | 90,625 | | | | | | 90,625 | | |
Ian Plimer
|
| | | | 250,000 | | | | | | 90,625 | | | | | | 90,625 | | |
Patrick On Yip Tsang
|
| | | | 250,000 | | | | | | 90,625 | | | | | | 90,625 | | |
Name
|
| |
Number of
Shares of Common Stock Purchased |
| |
Aggregate
Principal Amount of Convertible Notes |
| |
Aggregate
Purchase Price |
| |||||||||
THISBE & CO fbo Fidelity NorthStar Fund
|
| | | | 118,500 | | | | | $ | 491,775 | | | | | $ | 590,130 | | |
THISBE & CO fbo Fidelity True North Fund
|
| | | | 349,500 | | | | | $ | 1,450,425 | | | | | $ | 1,740,510 | | |
Name
|
| |
Number of
Shares of Common Stock Purchased |
| |
Aggregate
Principal Amount of Convertible Notes |
| |
Aggregate
Purchase Price |
| |||||||||
Robert Martin Friedland
|
| | | | 1,506,000 | | | | | $ | 6,249,900 | | | | | $ | 7,499,880 | | |
Orion Mine Finance Fund III LP
|
| | | | 2,409,500 | | | | | $ | 9,999,425 | | | | | $ | 11,999,490 | | |
Eric John Finlayson
|
| | | | 30,000 | | | | | $ | 124,500 | | | | | $ | 149,400 | | |
| | |
Shares
Beneficially Owned |
| |
Percentage of Shares
Beneficially Owned |
| ||||||||||||
Name of Beneficial Owner
|
| |
Before This
Offering |
| |
After This
Offering |
| ||||||||||||
Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
Robert Friedland(1)
|
| | | | | | | | | | | | | | | | | | |
Eric Finlayson(2)
|
| | | | 717,500 | | | | | | * | | | | | | * | | |
Graham Boyd(3)
|
| | | | 250,000 | | | | | | * | | | | | | * | | |
Francis Fannon
|
| | | | | | | | | | | | | | | | | | |
Hirofumi Katase
|
| | | | | | | | | | | | | | | | | | |
All executive officers and directors as a group ( people)
|
| | | | | | | | | | | | | | | | | | |
Greater than 5% Stockholders: | | | | | | | | | | | | | | | | | | | |
I-Pulse, Inc.(4) | | | | | | | | | | | | | | | | | | | |
Century Vision Holdings Limited(5)
|
| | | | | | | | | | | | | | | | | | |
Fidelity Contrafund and affiliates(6)
|
| | | | | | | | | | | | | | | | | | |
Orion Mine Finance Fund III LP(7)
|
| | | | | | | | | | | | | | | | | | |
Number of Shares
|
| |
Date
|
|
| | | On the date of this prospectus | |
| | | After 90 days from the date of this prospectus | |
| | | After 180 days from the date of this prospectus (subject, in some cases, to volume limitations) | |
Underwriters
|
| |
Number of
shares |
| |||
BMO Capital Markets Corp.
|
| | | | | | |
Jefferies LLC
|
| | | | | | |
| | | | | | | |
Total
|
| | | | | |
| | |
No exercise
|
| |
Full exercise
|
| ||||||
Per share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| | |
2020
|
| |
2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
$
|
9,341
|
| | | | $ | 4,699 | | |
Accounts receivable
|
| | |
|
2,841
|
| | | | | 1,678 | | |
Inventory
|
| | |
|
3,538
|
| | | | | 2,522 | | |
Prepaid expenses and deposits
|
| | |
|
1,106
|
| | | | | 708 | | |
| | | |
|
16,826
|
| | | | | 9,607 | | |
Non-current assets: | | | | | | | | | | | | | |
Investments subject to significant influence
|
| | |
|
7,727
|
| | | | | 14,438 | | |
Other investments
|
| | |
|
1,196
|
| | | | | 298 | | |
Exploration mineral interests
|
| | |
|
32,015
|
| | | | | 10,304 | | |
Property, plant and equipment
|
| | |
|
2,385
|
| | | | | 3,022 | | |
Intangible assets
|
| | |
|
7,451
|
| | | | | 10,387 | | |
Other non-current assets
|
| | |
|
4,121
|
| | | | | 4,721 | | |
Total assets
|
| | |
$
|
71,721
|
| | | | $ | 52,777 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | |
$
|
6,458
|
| | | | $ | 7,592 | | |
Loan from parent
|
| | |
|
5,756
|
| | | | | 7,922 | | |
Lease liabilities, current
|
| | |
|
585
|
| | | | | 651 | | |
Other current liabilities
|
| | |
|
2,425
|
| | | | | 1,538 | | |
| | | |
|
15,224
|
| | | | | 17,703 | | |
Non-current liabilities: | | | | | | | | | | | | | |
Deferred income taxes
|
| | |
|
6,309
|
| | | | | 2,425 | | |
Lease liabilities, net of current portion
|
| | |
|
143
|
| | | | | 685 | | |
Other non-current liabilities
|
| | |
|
1,353
|
| | | | | 1,359 | | |
Total liabilities
|
| | |
|
23,029
|
| | | | | 22,172 | | |
Commitments and contingencies (Note 28) | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
Net parent investment
|
| | |
|
43,520
|
| | | | | 32,135 | | |
Accumulated other comprehensive loss
|
| | |
|
(1,538)
|
| | | | | (1,295) | | |
Total parent investment
|
| | |
|
41,982
|
| | | | | 30,840 | | |
Non-controlling interests
|
| | |
|
6,710
|
| | | | | (235) | | |
Total equity
|
| | |
|
48,692
|
| | | | | 30,605 | | |
Total liabilities and equity
|
| | |
$
|
71,721
|
| | | | $ | 52,777 | | |
| | |
2020
|
| |
2019
|
| ||||||
Revenue
|
| | |
$
|
4,633
|
| | | | $ | 3,752 | | |
Cost of sales
|
| | |
|
(1,785)
|
| | | | | (1,806) | | |
Gross profit
|
| | |
|
2,848
|
| | | | | 1,946 | | |
Operating expenses: | | | | | | | | | | | | | |
Exploration expenses
|
| | |
|
14,094
|
| | | | | 12,906 | | |
General and administrative expenses
|
| | |
|
11,651
|
| | | | | 10,768 | | |
Research and development expenses
|
| | |
|
3,629
|
| | | | | 4,171 | | |
Selling and marketing expenses
|
| | |
|
75
|
| | | | | 281 | | |
Loss from operations
|
| | |
|
26,601
|
| | | | | 26,180 | | |
Other expenses (income): | | | | | | | | | | | | | |
Interest expense, net
|
| | |
|
175
|
| | | | | 114 | | |
Foreign exchange (gain) loss
|
| | |
|
(502)
|
| | | | | 265 | | |
Share of loss of equity method investees
|
| | |
|
71
|
| | | | | 90 | | |
Loss on revaluation of investments
|
| | |
|
2,909
|
| | | | | 2,452 | | |
Other expenses, net
|
| | |
|
217
|
| | | | | 360 | | |
Loss before income taxes
|
| | |
|
29,471
|
| | | | | 29,461 | | |
Income taxes
|
| | |
|
381
|
| | | | | (717) | | |
Net loss
|
| | |
|
29,852
|
| | | | | 28,744 | | |
Less loss attributable to non-controlling interests
|
| | |
|
(4,618)
|
| | | | | (4,110) | | |
Net loss attributable to parent
|
| | |
|
25,234
|
| | | | | 24,634 | | |
Net loss
|
| | |
|
29,852
|
| | | | | 28,744 | | |
Other comprehensive loss (income), net of tax: | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | |
|
361
|
| | | | | (230) | | |
Other comprehensive loss (income)
|
| | |
|
361
|
| | | | | (230) | | |
Comprehensive loss
|
| | |
$
|
30,213
|
| | | | $ | 28,514 | | |
Comprehensive loss attributable to: | | | | | | | | | | | | | |
Parent
|
| | |
|
25,477
|
| | | | | 24,368 | | |
Non-controlling interests
|
| | |
|
4,736
|
| | | | | 4,146 | | |
| | | |
$
|
30,213
|
| | | | $ | 28,514 | | |
| | |
Net parent investment
|
| |
Accumulated other
comprehensive income (loss) |
| |
Non-controlling
interest |
| |
Total
|
| ||||||||||||
Balance at December 31, 2018
|
| | | | 28,103 | | | | | | (1,561) | | | | | | 763 | | | | | | 27,305 | | |
Net loss
|
| | | | (24,634) | | | | | | — | | | | | | (4,110) | | | | | | (28,744) | | |
Other comprehensive income (loss)
|
| | | | — | | | | | | 266 | | | | | | (36) | | | | | | 230 | | |
Net transfer from parent
|
| | | | 28,666 | | | | | | — | | | | | | — | | | | | | 28,666 | | |
Other changes in non-controlling
interests |
| | | | — | | | | | | — | | | | | | 3,148 | | | | | | 3,148 | | |
Balance at December 31, 2019
|
| | | | 32,135 | | | | | | (1,295) | | | | | | (235) | | | | | | 30,605 | | |
Net loss
|
| | | | (25,234) | | | | | | — | | | | | | (4,618) | | | | | | (29,852) | | |
Other comprehensive loss
|
| | | | — | | | | | | (243) | | | | | | (118) | | | | | | (361) | | |
Net transfer from parent
|
| | | | 36,619 | | | | | | — | | | | | | — | | | | | | 36,619 | | |
Other changes in non-controlling
interests |
| | | | — | | | | | | — | | | | | | 11,681 | | | | | | 11,681 | | |
Balance at December 31, 2020
|
| | | $ | 43,520 | | | | | $ | (1,538) | | | | | $ | 6,710 | | | | | $ | 48,692 | | |
| | |
2020
|
| |
2019
|
| ||||||
Operating activities | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(29,852)
|
| | | | $ | (28,744) | | |
Adjustments to reconcile net loss to cash provided by (used in) operating activities: | | | | | | | | | | | | | |
Depreciation of property, plant and equipment
|
| | |
|
403
|
| | | | | 486 | | |
Amortization of intangible assets
|
| | |
|
2,985
|
| | | | | 3,022 | | |
Amortization of operating lease right-of-use-assets
|
| | |
|
652
|
| | | | | 368 | | |
Share-based compensation
|
| | |
|
1,145
|
| | | | | 382 | | |
Unrealized foreign exchange (gain) loss
|
| | |
|
(502)
|
| | | | | 265 | | |
Interest expense
|
| | |
|
415
|
| | | | | 436 | | |
Share of loss of equity method investees
|
| | |
|
71
|
| | | | | 90 | | |
Income taxes
|
| | |
|
(267)
|
| | | | | (717) | | |
Loss on revaluation of investments
|
| | |
|
2,909
|
| | | | | 2,452 | | |
Other
|
| | |
|
69
|
| | | | | 316 | | |
Changes in other operating assets and liabilities: | | | | | | | | | | | | | |
Trade accounts receivable
|
| | |
|
(312)
|
| | | | | (568) | | |
Inventory
|
| | |
|
(1,016)
|
| | | | | (9) | | |
Operating lease liabilities
|
| | |
|
(714)
|
| | | | | (431) | | |
Accounts payable and accrued liabilities
|
| | |
|
184
|
| | | | | 38 | | |
Other operating assets and liabilities
|
| | |
|
846
|
| | | | | (365) | | |
Net cash used in operating activities
|
| | |
|
(22,984)
|
| | | | | (22,979) | | |
Investing activities | | | | | | | | | | | | | |
Purchase of mineral interests
|
| | |
|
(14,634)
|
| | | | | (3,805) | | |
Purchase of property, plant and equipment and intangible assets
|
| | |
|
(2,092)
|
| | | | | (201) | | |
Purchase of investments subject to significant influence
|
| | |
|
—
|
| | | | | (5,318) | | |
Other
|
| | |
|
(20)
|
| | | | | (171) | | |
Net cash used in investing activities
|
| | |
|
(16,746)
|
| | | | | (9,495) | | |
Financing activities | | | | | | | | | | | | | |
Net transfer from parent
|
| | |
|
30,367
|
| | | | | 30,011 | | |
Proceeds from subsidiary financings
|
| | |
|
16,301
|
| | | | | 1,461 | | |
Repayment of loan from parent
|
| | |
|
(2,773)
|
| | | | | — | | |
Loan from parent
|
| | |
|
192
|
| | | | | 2,525 | | |
Other
|
| | |
|
—
|
| | | | | (40) | | |
Net cash provided by financing activities
|
| | |
|
44,087
|
| | | | | 33,957 | | |
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | |
|
285
|
| | | | | 124 | | |
Increase in cash and cash equivalents
|
| | |
|
4,642
|
| | | | | 1,607 | | |
Cash and cash equivalents, beginning of the year
|
| | |
|
4,699
|
| | | | | 3,092 | | |
Cash and cash equivalents, end of the year
|
| | |
$
|
9,341
|
| | | | $ | 4,699 | | |
Supplemental cash flow information
|
| | | | | | | | | | | | |
Cash paid for interest
|
| | |
$
|
57
|
| | | | $ | — | | |
Cash paid for income taxes
|
| | |
|
648
|
| | | | | — | | |
Asset
|
| |
Basis
|
|
Equipment and vehicles
|
| |
3 to 10 years
|
|
Computer equipment
|
| |
3 to 5 years
|
|
Leasehold improvements
|
| |
Shorter of useful life and remaining lease term
|
|
Asset
|
| |
Basis
|
|
Patents and licenses
|
| |
5 to 20 years
|
|
Software
|
| |
1 to 5 years
|
|
Artificial Intelligence intellectual property
|
| |
5 years
|
|
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Trade accounts receivable
|
| | | $ | 2,016 | | | | | $ | 892 | | |
Other receivables
|
| | | | 825 | | | | | | 786 | | |
| | | | $ | 2,841 | | | | | $ | 1,678 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Raw materials
|
| | | $ | 2,922 | | | | | $ | 1,860 | | |
Work-in-progress
|
| | | | 616 | | | | | | 662 | | |
| | | | $ | 3,538 | | | | | $ | 2,522 | | |
| | |
Carried at fair value
|
| |
Equity Method
|
| | | | | | | ||||||||||||||||||
|
Sama
(Note a) |
| |
Fjordland
(Note b) |
| |
CMH &
Omnisom (Note c) |
| |
Other
|
| |
Total
|
| |||||||||||||||||
Balance at January 1, 2019
|
| | | | 6,689 | | | | | | 1,077 | | | | | | 3,101 | | | | | | 993 | | | | | | 11,860 | | |
Purchase of shares
|
| | | | 5,318 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,318 | | |
Change in fair value
|
| | | | (1,534) | | | | | | (686) | | | | | | — | | | | | | — | | | | | | (2,220) | | |
Share of loss
|
| | | | — | | | | | | — | | | | | | (66) | | | | | | (24) | | | | | | (90) | | |
Derecognition of warrants
|
| | | | (464) | | | | | | — | | | | | | — | | | | | | — | | | | | | (464) | | |
Foreign currency translation
|
| | | | — | | | | | | 40 | | | | | | — | | | | | | (6) | | | | | | 34 | | |
Balance at December 31, 2019
|
| | | | 10,009 | | | | | | 431 | | | | | | 3,035 | | | | | | 963 | | | | | | 14,438 | | |
Change in fair value
|
| | | | (4,511) | | | | | | 734 | | | | | | — | | | | | | — | | | | | | (3,777) | | |
Share of loss
|
| | | | — | | | | | | — | | | | | | (37) | | | | | | (34) | | | | | | (71) | | |
Derecognition of investment
|
| | | | — | | | | | | — | | | | | | (2,998) | | | | | | — | | | | | | (2,998) | | |
Foreign currency translation
|
| | | | — | | | | | | 44 | | | | | | — | | | | | | 91 | | | | | | 135 | | |
Balance at December 31, 2020
|
| | | $ | 5,498 | | | | | $ | 1,209 | | | | | $ | — | | | | | $ | 1,020 | | | | | $ | 7,727 | | |
| | |
Tintic Project
(Note a) |
| |
Pinaya Project
(Note b) |
| |
San
Matias (Note c) |
| |
Mineral
Royalty (Note d) |
| |
Other
|
| |
Total
|
| ||||||||||||||||||
Balance at January 1, 2019
|
| | | $ | 3,183 | | | | | $ | 2,524 | | | | | $ | — | | | | | $ | 750 | | | | | $ | 50 | | | | | $ | 6,507 | | |
Acquisition costs
|
| | | | 3,705 | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | | | | | 3,805 | | |
Foreign currency translation
|
| | | | — | | | | | | (8) | | | | | | — | | | | | | — | | | | | | — | | | | | | (8) | | |
Balance at December 31, 2019
|
| | | | 6,888 | | | | | | 2,516 | | | | | | — | | | | | | 750 | | | | | | 150 | | | | | | 10,304 | | |
Acquisition costs
|
| | | | 7,000 | | | | | | — | | | | | | 13,607 | | | | | | 958 | | | | | | 150 | | | | | | 21,715 | | |
Foreign currency translation
|
| | | | — | | | | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4) | | |
Balance at December 31, 2020
|
| | | $ | 13,888 | | | | | $ | 2,512 | | | | | $ | 13,607 | | | | | $ | 1,708 | | | | | $ | 300 | | | | | $ | 32,015 | | |
Year
|
| |
Option
payments |
| |||
2021
|
| | | $ | 4,525 | | |
2022
|
| | | | 6,963 | | |
2023
|
| | | | 5,287 | | |
Total
|
| | | $ | 16,775 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
|
Gross
Carrying Amount |
| |
Accumulated
depreciation |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
depreciation |
| |
Net
Carrying Amount |
| ||||||||||||||||||||
Equipment and vehicles
|
| | | | 2,754 | | | | | | (2,232) | | | | | | 522 | | | | | | 2,671 | | | | | | (2,025) | | | | | | 646 | | |
Computer equipment
|
| | | | 584 | | | | | | (328) | | | | | | 256 | | | | | | 509 | | | | | | (211) | | | | | | 298 | | |
Leasehold improvements
|
| | | | 530 | | | | | | (356) | | | | | | 174 | | | | | | 513 | | | | | | (311) | | | | | | 202 | | |
Land
|
| | | | 718 | | | | | | — | | | | | | 718 | | | | | | 529 | | | | | | — | | | | | | 529 | | |
Right of use assets
|
| | | | 4,274 | | | | | | (3,559) | | | | | | 715 | | | | | | 4,659 | | | | | | (3,312) | | | | | | 1,347 | | |
Total property, plant and equipment
|
| | | | 8,860 | | | | | | (6,475) | | | | | | 2,385 | | | | | | 8,881 | | | | | | (5,859) | | | | | | 3,022 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
|
Gross
Carrying Amount |
| |
Accumulated
amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||||
Patents and licenses
|
| | | | 13,843 | | | | | | (13,019) | | | | | | 824 | | | | | | 13,833 | | | | | | (12,699) | | | | | | 1,134 | | |
Computer Software
|
| | | | 1,202 | | | | | | (1,195) | | | | | | 7 | | | | | | 1,195 | | | | | | (1,188) | | | | | | 7 | | |
Artificial intelligence intellectual property
|
| | | | 14,057 | | | | | | (7,437) | | | | | | 6,620 | | | | | | 13,781 | | | | | | (4,535) | | | | | | 9,246 | | |
Total intangible assets
|
| | | | 29,102 | | | | | | (21,651) | | | | | | 7,451 | | | | | | 28,809 | | | | | | (18,422) | | | | | | 10,387 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
VAT recoverable
|
| | | $ | 1,487 | | | | | $ | 1,212 | | |
Related party advances (Note 24)
|
| | | | 1,307 | | | | | | 1,447 | | |
Other
|
| | | | 1,327 | | | | | | 2,062 | | |
| | | | $ | 4,121 | | | | | $ | 4,721 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Trade accounts payable
|
| | | $ | 1,319 | | | | | $ | 870 | | |
Accrued liabilities
|
| | | | 1,103 | | | | | | 1,138 | | |
Warranty provision
|
| | | | 108 | | | | | | 163 | | |
Deferred consideration (Note a)
|
| | | | 3,211 | | | | | | 4,934 | | |
Other payables
|
| | | | 717 | | | | | | 487 | | |
| | | | $ | 6,458 | | | | | $ | 7,592 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Contract liability (Note 18)
|
| | | $ | 2,425 | | | | | $ | 1,038 | | |
Other
|
| | | | — | | | | | | 500 | | |
| | | | $ | 2,425 | | | | | $ | 1,538 | | |
| | |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Ivanhoe Electric
|
| | | $ | — | | | | | $ | — | | |
Kaizen
|
| | | | 49 | | | | | | 18 | | |
Cordoba
|
| | | | 270 | | | | | | 281 | | |
VRB
|
| | | | 56 | | | | | | 83 | | |
CGI
|
| | | | 770 | | | | | | — | | |
| | | | $ | 1,145 | | | | | $ | 382 | | |
| | |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cost of sales
|
| | | $ | 549 | | | | | $ | — | | |
Exploration expenses
|
| | | | 58 | | | | | | 77 | | |
General and administrative expenses
|
| | | | 538 | | | | | | 305 | | |
| | | | $ | 1,145 | | | | | $ | 382 | | |
Revenue type
|
| |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Data processing services (Note a)
|
| | | $ | 4,212 | | | | | $ | 3,032 | | |
Energy storage systems (Note b)
|
| | | | 236 | | | | | | 442 | | |
Other
|
| | | | 185 | | | | | | 278 | | |
Total
|
| | | $ | 4,633 | | | | | $ | 3,752 | | |
Project
|
| |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
San Matias, Colombia (Cordoba) (Note 10(c))
|
| | | $ | 5,399 | | | | | $ | 5,456 | | |
Pinaya, Peru (Kaizen) (Note 10(b))
|
| | | | 1,613 | | | | | | 641 | | |
Tintic, USA (Note 10(a))
|
| | | | 1,336 | | | | | | 2,346 | | |
Santa Cruz, USA
|
| | | | 923 | | | | | | 943 | | |
Perseverance, USA (Cordoba)
|
| | | | 488 | | | | | | 610 | | |
Hog Heaven, USA
|
| | | | 336 | | | | | | — | | |
Desert Mountain, USA
|
| | | | 177 | | | | | | — | | |
South Voisey’s Bay, Canada
|
| | | | 18 | | | | | | 11 | | |
Ivory Coast Project, Ivory Coast
|
| | | | 10 | | | | | | 17 | | |
Project Generation and other
|
| | | | 3,794 | | | | | | 2,882 | | |
Total
|
| | | $ | 14,094 | | | | | $ | 12,906 | | |
Project
|
| |
Investment
in Project Sponsor |
| |
Net
Carrying Value of Project |
| |
Cumulative
Earn-In Expenditures as of December 31, 2020 |
| |
Earn-In
Expenditures Necessary to Earn Initial Minority Ownership |
| |
Earn-In
Expenditures Required to Achieve Maximum Ownership Interest |
| |
Maximum
Potential Ownership |
| |||
Sama Ivory Coast
Project |
| | | $ | 5,498(1) | | | |
—
|
| |
Cdn $12.3 million
|
| |
Cdn $15 million
|
| |
Cdn $25 million
|
| |
60%
|
|
South Voisey’s Bay
|
| | | $ | 1,210(1) | | | |
—
|
| |
Cdn $2.7 million
|
| |
Cdn $7.7 million
|
| |
Cdn $7.7 million
|
| |
65%
|
|
Perseverance
|
| | | $ | 763(2) | | | |
—
|
| |
Cdn $2.5 million
|
| |
Note 3
|
| |
Cdn $17.5 million
|
| |
80%
|
|
|
Mineral interests
|
| | | $ | 11,566 | | |
|
Accounts receivable
|
| | | | 1 | | |
|
Deferred tax liability
|
| | | | (4,082) | | |
|
Net assets acquired
|
| | | $ | 7,485 | | |
| | |
Kaizen
|
| |
VRB
|
| |
Cordoba
|
| |
Other
|
| |
Total
|
| |||||||||||||||
Balance at January 1, 2019
|
| | | | 472 | | | | | | (8) | | | | | | 314 | | | | | | (15) | | | | | | 763 | | |
Non-controlling interests share of loss
|
| | | | (647) | | | | | | (949) | | | | | | (2,471) | | | | | | (43) | | | | | | (4,110) | | |
Changes in non-controlling interests arising from changes in ownership interest
|
| | | | 430 | | | | | | 1,190 | | | | | | 1,502 | | | | | | — | | | | | | 3,122 | | |
Other changes in non-controlling interests
|
| | | | (6) | | | | | | 17 | | | | | | (20) | | | | | | (1) | | | | | | (10) | | |
Balance at December 31, 2019
|
| | | | 249 | | | | | | 250 | | | | | | (675) | | | | | | (59) | | | | | | (235) | | |
Non-controlling interests share of loss
|
| | | | (1,141) | | | | | | (480) | | | | | | (2,954) | | | | | | (43) | | | | | | (4,618) | | |
Changes in non-controlling interests arising from changes in ownership interest
|
| | | | 342 | | | | | | — | | | | | | 11,167 | | | | | | — | | | | | | 11,509 | | |
Other changes in non-controlling interests
|
| | | | (50) | | | | | | (14) | | | | | | 77 | | | | | | 41 | | | | | | 54 | | |
Balance at December 31, 2020
|
| | | $ | (600) | | | | | $ | (244) | | | | | $ | 7,615 | | | | | $ | (61) | | | | | $ | 6,710 | | |
| | |
Kaizen
|
| |
VRB
|
| |
Cordoba
|
| |
Other
|
| |
Total
|
| ||||||||||||
Ownership percentage at December 31, 2020:
|
| | | | 73.2% | | | | | | 90.0% | | | | | | 58.4% | | | | | | 94.4% | | | |
|
|
|
Total assets
|
| | | | 3,528 | | | | | | 9,332 | | | | | | 24,002 | | | | | | 10,347 | | | | | | 47,609 | | |
|
Total liabilities
|
| | | | 5,766 | | | | | | 11,739 | | | | | | 5,447 | | | | | | 11,275 | | | | | | 34,647 | | |
|
Net assets (liabilities)
|
| | | | (2,238) | | | | | | (2,407) | | | | | | 18,555 | | | | | | (928) | | | | | | 12,962 | | |
| | |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Current: | | | | | | | | | | | | | |
U.S. Operations
|
| | | $ | — | | | | | $ | — | | |
Foreign
|
| | | | 1,024 | | | | | | 2 | | |
Total current income tax provision / (benefit)
|
| | | | 1,024 | | | | | | 2 | | |
Deferred: | | | | | | | | | | | | | |
U.S. Operations
|
| | | | — | | | | | | — | | |
Foreign
|
| | | | (643) | | | | | | (719) | | |
Total deferred income tax provision / (benefit)
|
| | | | (643) | | | | | | (719) | | |
Total income tax provision / (benefit)
|
| | | $ | 381 | | | | | $ | (717) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
U.S. Operations
|
| | | $ | (5,834) | | | | | $ | 863 | | |
Foreign
|
| | | | (23,637) | | | | | | (30,324) | | |
Total
|
| | | $ | (29,471) | | | | | $ | (29,461) | | |
| | |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
U.S. Federal tax rate
|
| | | | 21% | | | | | | 21% | | |
Expected income tax benefit (expense) at U.S. Federal tax rate
|
| | | $ | (6,189) | | | | | $ | (6,187) | | |
Reconciling items: | | | | | | | | | | | | | |
Difference between statutory and foreign tax rate
|
| | | | 654 | | | | | | 1,796 | | |
Permanent differences
|
| | | | 962 | | | | | | (373) | | |
Change in valuation allowance
|
| | | | 4,821 | | | | | | 4,067 | | |
Difference in current versus future tax rates
|
| | | | (322) | | | | | | — | | |
Impact of changes in tax rates
|
| | | | 693 | | | | | | (8) | | |
Other
|
| | | | (238) | | | | | | (12) | | |
Income tax benefit (expense)
|
| | | $ | 381 | | | | | $ | (717) | | |
| | |
As at December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Intangible assets
|
| | | $ | 8,830 | | | | | $ | 4 | | |
Exploration mineral interest
|
| | | | 8,915 | | | | | | 13,447 | | |
Net operating losses
|
| | | | 13,597 | | | | | | 14,279 | | |
Investment tax credits
|
| | | | — | | | | | | 115 | | |
Foreign capital losses
|
| | | | 4,246 | | | | | | 2,867 | | |
Share issuance costs
|
| | | | 22 | | | | | | 163 | | |
Other
|
| | | | 177 | | | | | | 18 | | |
Total gross deferred tax assets
|
| | | | 35,787 | | | | | | 30,893 | | |
Less: valuation allowance
|
| | | | (35,521) | | | | | | (30,742) | | |
Net deferred tax assets
|
| | | | 266 | | | | | | 151 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Exploration mineral interest
|
| | | | (4,585) | | | | | | — | | |
Intangible assets
|
| | | | (162) | | | | | | (77) | | |
Property, plant and equipment
|
| | | | (1,828) | | | | | | (2,499) | | |
Total gross deferred tax liabilities
|
| | | | (6,575) | | | | | | (2,576) | | |
Net deferred tax liability
|
| | | $ | (6,309) | | | | | $ | (2,425) | | |
| | |
As at December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Balance, beginning of year
|
| | | $ | (30,742) | | | | | $ | (26,304) | | |
(Increase) decrease due to foreign currency translation
|
| | | | (195) | | | | | | (655) | | |
(Increase) related to non-utilization of deferred tax assets due to uncertainty of recovery and (increase)
related to non-utilization of net operating loss carryforwards |
| | | | (4,717) | | | | | | (4,228) | | |
Decrease related to utilization and expiration of deferred tax assets, other
|
| | | | 242 | | | | | | 445 | | |
Items in equity
|
| | | | (109) | | | | | | — | | |
Balance, end of year
|
| | | | (35,521) | | | | | | (30,742) | | |
Country
|
| |
Losses
|
| |
Expiry
|
| |||
U.S.A.
|
| | | $ | 8,495 | | | |
2036 to 2040
|
|
Canada
|
| | | | 41,244 | | | |
2030 to 2040
|
|
China
|
| | | | 17,161 | | | |
2021 to 2025
|
|
Colombia
|
| | | | 112 | | | |
2030
|
|
Peru
|
| | | | 90 | | | |
Indefinite
|
|
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
CGI (Note a)
|
| | | $ | 5,756 | | | | | $ | 5,358 | | |
Cordoba (Note b)
|
| | | | — | | | | | | 2,564 | | |
| | | | $ | 5,756 | | | | | $ | 7,922 | | |
| | |
Balance outstanding as at
December 31, |
| |
Transactions for the year ended
December 31, |
| ||||||||||||||||||
|
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||
Total Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Global Mining (Note a)
|
| | | | 262 | | | | | | 356 | | | | | | 5,710 | | | | | | 6,213 | | |
Advances | | | | | | | | | | | | | | | | | | | | | | | | | |
Global Mining (Note a)
|
| | | | 1,307 | | | | | | 1,447 | | | | | | — | | | | | | — | | |
| | |
Transactions for the year ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Expense classification | | | | | | | | | | | | | |
General and administrative expenses
|
| | | | 3,060 | | | | | | 3,248 | | |
Exploration expenses
|
| | | | 2,650 | | | | | | 2,965 | | |
| | | | | 5,710 | | | | | | 6,213 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments subject to significant influence
|
| | | | 6,707 | | | | | | — | | | | | | — | | | | | | 10,440 | | | | | | — | | | | | | — | | |
Other investments
|
| | | | 1,196 | | | | | | — | | | | | | — | | | | | | 298 | | | | | | — | | | | | | — | | |
Total financial assets
|
| | | $ | 7,903 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,738 | | | | | $ | — | | | | | $ | — | | |
Total financial liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
As at and for the year ended December 31
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Critical Metals
|
| |
Data Processing
|
| |
Energy Storage
|
| |
Total
|
| |
Critical Metals
|
| |
Data Processing
|
| |
Energy Storage
|
| |
Total
|
| ||||||||||||||||||||||||
Revenue
|
| | | | 185 | | | | | | 4,212 | | | | | | 235 | | | | | | 4,633 | | | | | | 278 | | | | | | 3,032 | | | | | | 442 | | | | | | 3,752 | | |
Intersegment revenues
|
| | | | — | | | | | | 19 | | | | | | — | | | | | | 19 | | | | | | — | | | | | | 117 | | | | | | — | | | | | | 117 | | |
Loss from
operations |
| | | | 21,054 | | | | | | 752 | | | | | | 4,795 | | | | | | 26,601 | | | | | | 18,477 | | | | | | 1,293 | | | | | | 6,410 | | | | | | 26,180 | | |
Depreciation and amortization
|
| | | | 790 | | | | | | 2,783 | | | | | | 466 | | | | | | 4,040 | | | | | | 595 | | | | | | 2,718 | | | | | | 563 | | | | | | 3,876 | | |
Segment Assets
|
| | | | 52,041 | | | | | | 10,347 | | | | | | 9,332 | | | | | | 71,721 | | | | | | 33,502 | | | | | | 11,802 | | | | | | 7,473 | | | | | | 52,777 | | |
Expenditures for segment
assets |
| | | | 14,911 | | | | | | 7 | | | | | | 85 | | | | | | 15,003 | | | | | | 3,969 | | | | | | 5 | | | | | | 32 | | | | | | 4,006 | | |
Investments subject to significant influence
|
| | | | 7,727 | | | | | | — | | | | | | — | | | | | | 7,727 | | | | | | 14,438 | | | | | | — | | | | | | — | | | | | | 14,438 | | |
| | |
2020
|
| |
2019
|
| ||||||
Loss from operations for reportable segments
|
| | |
|
26,601
|
| | | | | 26,180 | | |
Other expenses (income): | | | | | | | | | | | | | |
Interest expense, net
|
| | |
|
175
|
| | | | | 114 | | |
Foreign exchange (gain) loss
|
| | |
|
(502)
|
| | | | | 265 | | |
Share of loss of equity method investees
|
| | |
|
71
|
| | | | | 90 | | |
Loss on revaluation of investments
|
| | |
|
2,909
|
| | | | | 2,452 | | |
Other expenses, net
|
| | |
|
217
|
| | | | | 360 | | |
Loss before income taxes
|
| | |
|
29,471
|
| | | | | 29,461 | | |
| | |
Year ended December 31,
|
| |||||||||
Revenue (Note a)
|
| |
2020
|
| |
2019
|
| ||||||
Canada
|
| | | $ | 4,212 | | | | | $ | 3,032 | | |
China
|
| | | | 236 | | | | | | 442 | | |
Other
|
| | | | 185 | | | | | | 278 | | |
Total
|
| | | $ | 4,633 | | | | | $ | 3,752 | | |
Long-lived assets
|
| |
As at December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
U.S.A
|
| | | $ | 14,584 | | | | | $ | 7,293 | | |
Colombia
|
| | | | 14,409 | | | | | | 984 | | |
Peru
|
| | | | 2,529 | | | | | | 2,536 | | |
China
|
| | | | 989 | | | | | | 1,429 | | |
Canada
|
| | | | 112 | | | | | | 224 | | |
Total
|
| | | $ | 32,623 | | | | | $ | 12,466 | | |
Project
|
| |
Cumulative
Earn-In Expenditures as of December 31, 2020 |
| |
Expenditures
Necessary to Earn Initial Ownership Interest |
| |
Earn-In
Expenditures Required to Achieve Maximum Ownership Interest |
| |
Maximum
Potential Ownership |
| ||||||||||||
Hog Heaven
|
| | | $ | 366 | | | | | $ | 19.5 million | | | | | $ | 44.5 million | | | | | | 75% | | |
| | |
Amount to be Paid
|
| |||
SEC registration fee
|
| | | $ | * | | |
FINRA filing fee
|
| | | | * | | |
NYSE American listing fee
|
| | | | * | | |
TSX listing fee
|
| | | | * | | |
Transfer agent fees
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Blue sky fees and expenses
|
| | | | * | | |
Miscellaneous
|
| | | | * | | |
Total
|
| | | $ | * | | |
|
Exhibit
Number |
| |
Description
|
|
| 1.1† | | | Form of Underwriting Agreement | |
| 2.1 | | |
Contribution Agreement dated as of April 30, 2021, between the High Power Exploration Inc. and the Registrant
|
|
| 3.1 | | | Certificate of Incorporation of the Registrant as currently in effect | |
| 3.2 | | |
Certificate of Amendment to the Certificate of Incorporation of the Registrant as currently in effect
|
|
| 3.3† | | |
Form of Amended and Restated Certificate of Incorporation of the Registrant, to be effective upon the closing of this offering
|
|
| 3.4 | | | Amended and Restated By-Laws of the Registrant as currently in effect | |
| 3.5† | | | Form of Amended and Restated By-Laws, to be effective upon closing of this offering | |
| 4.1 | | | Form of Convertible Promissory Note Due 2023 | |
| 4.2# | | |
Stockholders Agreement dated as of April 30, 2021, by and among the Registrant, I-Pulse Inc., Ivanhoe Industries, LLC, Point Piper, LLC, Century Vision Holdings Limited and Iridium Opportunity Fund A LP
|
|
| 4.3 | | |
First Amendment dated as of June 28, 2021 to the Stockholders Agreement dated as of April 30, 2021, by and among the Registrant, I-Pulse Inc., Ivanhoe Industries, LLC, Point Piper, LLC, Century Vision Holdings Limited and Iridium Opportunity Fund A LP
|
|
| 4.4# | | |
Amended and Restated Stockholders Agreement dated as of August 3, 2021, by and among the Registrant, I-Pulse Inc., Ivanhoe Industries, LLC, Point Piper, LLC, and each of the investors signatory thereto
|
|
| 4.5# | | |
Form of Registration Rights Agreement dated as of August 3, 2021, by and among the Registrant and the investors signatory thereto
|
|
| 4.6# | | |
Registration Rights Agreement dated as of November 10, 2021, by and among the Registrant and Central Arizona Resources, LLC
|
|
| 5.1† | | | Opinion of Reed Smith LLP | |
| 10.1† | | |
Assignment Agreement dated as of October 27, 2021 by and among the Registrant, Mesa Cobre Holding Corporation, Central Arizona Resources, LLC, Presidio Group Inc., Russell Mining Corp., and Gold Coast Mining Inc.
|
|
| 10.2† | | |
Transitions Services Agreement dated as of April 29, 2021 between High Power Exploration Inc. and the Registrant
|
|
| 10.3† | | |
Technology License Agreement dated as of April 29, 2021, 2021 between High Power Exploration Inc. and I-Pulse Inc.
|
|
| 10.4† | | |
Technology License Agreement dated as of April 29, 2021, between High Power Exploration Inc. and HPX TechCo Inc. and GEO27 S.a.r.l.
|
|
| 10.5† | | |
Technology License Agreement dated as of April 29, 2021, between High Power Exploration Inc. and GEO27 S.a.r.l.
|
|
| 10.6† | | |
Assignment and Novation Agreement, dated as of April 29, 2021, between High Power Exploration Inc. and each of I-Pulse Inc., HPX TechCo Inc. and GEO27 S.a.r.l.
|
|
| 10.7† | | |
Assignment Agreement dated October 27, 2021, by and among Central Arizona Resources, Presidio, Russell Mining Corp, Gold Coast Mining Inc, Ivanhoe Electric Inc and Mesa Cobre Holding Corp
|
|
| 10.8† | | |
Option Agreement for Purchase and Sale, dated August 16, 2021, by and between Central Arizona Resources, LLC and DRH Energy, Inc.
|
|
| 10.9† | | |
Surface Use Agreement, dated August 3, 2021, by and between Legends Property, LLC and Central Arizona Resources, LLC
|
|
|
Exhibit
Number |
| |
Description
|
|
| 10.10 | | |
Amended and Restated Shareholders’ Corporate Management and Cost Sharing Agreement dated as of December 4, 2013, as amended as of January 1, 2016, among the shareholders of Global Mining Management (BVI) Corp., Global Mining Management (BVI) Corp. and Global Mining Management Corporation
|
|
| 10.11 | | | Ivanhoe Electric Inc. Equity Incentive Plan | |
| 10.12† | | | Long Term Incentive Plan, to be adopted in connection with this offering | |
| 10.13† | | |
Employment Agreement dated as of June 20, 2018 between Global Mining Management Corp. and Eric Finlayson.
|
|
| 10.14† | | |
Employment Agreement dated as of November 1, 2013 and amended as of January 1, 2017 between Global Mining Management Corp. and Graham Boyd.
|
|
| 10.15† | | | Form of Indemnification Agreement | |
| 21.1 | | | Subsidiaries of the Registrant | |
| 23.1† | | | Consent of Deloitte LLP | |
| 23.2† | | | Consent of Reed Smith LLP (included in Exhibit 5.1) | |
| 23.3† | | | Consent of SRK Consulting (U.S.) Inc. related to S-K 1300 Technical Report | |
| 23.4† | | | Consent of Andre M. Deiss | |
| 23.5† | | | Consent of Brooke Clarkson | |
| 23.6† | | | Consent of Nordmin Engineering Ltd related to S-K 1300 Technical Report | |
| 23.7† | | | Consent of Glen Kuntz | |
| 23.8† | | | Consent of James J. Moore | |
| 24.1† | | | Power of Attorney (included on signature page) | |
| 96.1† | | |
Technical Report Summary on the Santa Cruz Project, Arizona, U.S.A., prepared by Nordmin Engineering Ltd, dated December 17, 2021
|
|
| 96.2† | | |
SEC Technical Report Summary, Exploration Results Report, Tintic Project Utah, U.S.A., prepared by SRK Consulting (U.S.) Inc., dated November 1, 2021
|
|
| 107† | | | Filing Fees Exhibit | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Robert Friedland
|
| | Chief Executive Officer and Chairman of the Board of Directors (Principal Executive Officer) | | |
, 2022
|
|
|
Catherine Barone
|
| | Interim Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | | |
, 2022
|
|
|
Francis Fannon
|
| | Director | | |
, 2022
|
|
|
Hirofumi Katase
|
| | Director | | |
, 2022
|
|
|
|
| | Director | | |
, 2022
|
|
|
|
| | Director | | |
, 2022
|
|
|
|
| | Director | | |
, 2022
|
|
|
|
| | Director | | |
, 2022
|
|