| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 11.750 | | | | | $ | 169,059,000 | | |
承保折扣和佣金(1)
|
| | | $ | 0.735 | | | | | $ | 10,575,180 | | |
未扣除費用的收益給我們
|
| | | $ | 11.015 | | | | | $ | 158,483,820 | | |
| BMO Capital Markets | | |
Jefferies
|
|
| | | |
J.P. Morgan
|
| | | |
| Raymond James | | |
RBC Capital Markets
|
| |
Scotiabank
|
|
| | |
Page
|
| |||
PROSPECTUS SUMMARY
|
| | | | 1 | | |
THE OFFERING
|
| | | | 21 | | |
RISK FACTORS
|
| | | | 23 | | |
有關前瞻性陳述的警示説明
|
| | | | 56 | | |
USE OF PROCEEDS
|
| | | | 58 | | |
DIVIDEND POLICY
|
| | | | 60 | | |
CAPITALIZATION
|
| | | | 61 | | |
DILUTION
|
| | | | 62 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 64 | | |
INDUSTRY OVERVIEW
|
| | | | 79 | | |
BUSINESS
|
| | | | 90 | | |
MANAGEMENT
|
| | | | 151 | | |
高管和董事薪酬
|
| | | | 159 | | |
某些關係和關聯方交易
|
| | | | 166 | | |
主要股東
|
| | | | 171 | | |
股本説明
|
| | | | 175 | | |
某些美國聯邦所得税和遺產税對非美國持有者的影響
|
| | | | 179 | | |
加拿大聯邦所得税對加拿大持有人的影響
|
| | | | 183 | | |
有資格未來出售的股票
|
| | | | 187 | | |
UNDERWRITING
|
| | | | 192 | | |
LEGAL PROCEEDINGS
|
| | | | 200 | | |
LEGAL MATTERS
|
| | | | 200 | | |
EXPERTS
|
| | | | 201 | | |
您可以在哪裏找到更多信息
|
| | | | 201 | | |
技術術語表
|
| | | | 202 | | |
財務報表索引
|
| | | | F-1 | | |
Domain
|
| |
Classification
|
| |
Tonnes
|
| |
Total
Cu % |
| |
Total Soluble
Cu %(2) |
| |
Total
Cu Tonnes |
| |
Acid Soluble
Cu Tonnes |
| ||||||||||||||||||
Total
|
| | | | 已指示 | | | | | | 274,000,000 | | | | | | 0.93 | | | | | | 0.25 | | | | | | 2,539,000 | | | | | | 684,000 | | |
Total
|
| | | | 推論 | | | | | | 248,754,000 | | | | | | 0.91 | | | | | | 0.44 | | | | | | 2,255,000 | | | | | | 1,085,000 | | |
Name
|
| |
Title
|
| |
Experience
|
|
Eric Finlayson
|
| |
President
|
| |
•
擁有近40年全球多種商品開發經驗和廣泛行業人脈的地質學家
•
2013年至2015年在惠普擔任業務發展高級顧問,2020年被任命為艾芬豪電氣總裁
•
之前,在力拓工作了24年,其中5年是全球勘探主管
•
在力拓領導的團隊負責發現主要的銅、鎳、鐵礦石、鋁土礦和鑽石礦牀
|
|
Charles Forster
|
| |
SVP, Exploration
|
| |
•
專業地球科學家,在加拿大、美國、撒哈拉以南非洲、葡萄牙、中國和蒙古擁有超過45年的多樣化礦產勘探經驗
•
原為艾芬豪礦業在蒙古奧尤陶勒蓋勘探高級副總裁
•
帶領多國和蒙古地質學家團隊發現並圈定了世界級奧尤陶勒蓋銅金斑巖礦牀
|
|
Mark Gibson
|
| |
COO
|
| |
•
在自然資源領域擁有超過32年廣泛地球科學家和管理經驗的專業地球科學家
•
Joined HPX in 2011 as the founding CEO
•
曾在英美資源集團任職,創立了一家專注於管理地震勘探的地球物理服務公司
|
|
Graham Boyd
|
| |
VP, U.S. Projects
|
| |
•
擁有超過16年賤金屬和貴金屬經驗的地質學家
•
在HPX和幾家艾芬豪公司擔任過各種高級職務
•
2008年與艾芬豪澳大利亞公司合作,在那裏他是世界上最高品位的鉬錸礦Merlin發現團隊的成員
•
多爾山銅礦和埃利奧特山-天鵝山銅金礦牀的圈定和資源開發的關鍵貢獻者
|
|
Glen Kuntz
|
| |
首席技術和創新官
|
| |
•
專業地質學家和礦業高管,在各種商品和採礦類型/方法的勘探、項目開發、露天和地下采礦作業以及業務開發方面擁有30多年的經驗
•
前董事勘探項目在Yamana Gold Inc.(“Yamana Gold”)
•
前Mega貴金屬公司總裁兼首席執行官,這是一家成功的初級勘探公司,被Yamana Gold收購
•
在過去10年中,對世界各地的各種項目和礦山進行了200多項技術研究
|
|
| | |
In millions
|
| |||
Santa Cruz | | | | | | | |
土地徵用和支付
|
| | | $ | 38 | | |
勘探開發活動
|
| | | | 29 | | |
Tintic | | | | | | | |
勘探開發活動
|
| | | | 16 | | |
土地徵用和支付
|
| | | | 9 | | |
總材料項目
|
| | | | 92 | | |
Hog Heaven | | | | | | | |
土地徵用和支付
|
| | | | 5 | | |
勘探活動
|
| | | | 5 | | |
Ivory Coast Project | | | | | | | |
勘探活動
|
| | | | 4 | | |
Total Key Projects
|
| | | | 14 | | |
其他礦產項目合計
|
| | | | 9 | | |
建造和部署更多臺風™單元
|
| | | | 8 | | |
General & Administrative
|
| | | | 18 | | |
D&O Insurance
|
| | | | 13 | | |
Working Capital
|
| | | | 2 | | |
Total Uses of Funds
|
| | | $ | 156 | | |
| | |
March 31, 2022
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
Pro Forma As
Adjusted |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
現金和現金等價物
|
| | | $ | 29,769 | | | | | $ | 115,969 | | | | | $ | 272,266 | | |
Debt | | | | | | | | | | | | | | | | | | | |
Series 1 Convertible Notes(1)
|
| | | $ | 57,857 | | | | | $ | 57,857 | | | | | $ | — | | |
系列2可轉換票據
|
| | | | — | | | | | | 86,200 | | | | | | — | | |
VRB Convertible Bond
|
| | | | 24,365 | | | | | | 24,365 | | | | | | 24,365 | | |
Total debt
|
| | | $ | 82,222 | | | | | $ | 168,422 | | | | | $ | 24,365 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
普通股,面值0.0001美元;授權750,000,000股;實際和調整後已發行63,925,334股;已授權700,000,000股;已發行92,887,918股,預計調整後
|
| | | $ | 6 | | | | | $ | 6 | | | | | | 9 | | |
Paid-in capital
|
| | | | 76,625 | | | | | | 76,625 | | | | | | 380,623 | | |
Accumulated deficit
|
| | | | (67,766) | | | | | | (67,766) | | | | | | (60,591) | | |
累計其他綜合收益
|
| | | | (1,400) | | | | | | (1,400) | | | | | | (1,400) | | |
非控股權益
|
| | | | 3,736 | | | | | | 3,736 | | | | | | 3,736 | | |
股東權益總額
|
| | | $ | 11,201 | | | | | $ | 11,201 | | | | | $ | 322,377 | | |
Total capitalization
|
| | | $ | 93,423 | | | | | | 179,623 | | | | | $ | 346,742 | | |
|
首次公開募股價格
|
| | | | | | | | | $ | 11.75 | | |
|
截至2022年3月31日的每股合併有形賬面淨值
|
| | | $ | 0.12 | | | | | | | | |
|
可歸因於預計調整的每股合併有形賬面淨值增加
|
| | | | 3.31 | | | | | | | | |
|
預計截至2022年3月31日的每股有形賬面淨值
|
| | | | | | | | | | 3.43 | | |
|
對新投資者的每股攤薄
|
| | | | | | | | | $ | 8.32 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price Per
Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
Existing Holders
|
| | | | 78,499,918 | | | | | | 85% | | | |
$306.9 million
|
| | | | 64% | | | | | $ | 3.91 | | |
New Investors
|
| | | | 14,388,000 | | | | | | 15% | | | |
$169.1 million
|
| | | | 36% | | | | | $ | 11.75 | | |
Total
|
| | | | 92,887,918 | | | | | | 100% | | | |
$475.9 million
|
| | | | 100% | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
Revenue
|
| | | $ | 4,652 | | | | | $ | 4,633 | | | | | $ | 3,752 | | | | | $ | 6,762 | | | | | $ | 1,559 | | |
Cost of sales
|
| | | | (1,520) | | | | | | (1,785) | | | | | | (1,806) | | | | | | (52) | | | | | | (317) | | |
Gross profit
|
| | | | 3,132 | | | | | | 2,848 | | | | | | 1,946 | | | | | | 6,710 | | | | | | 1,242 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Exploration expenses
|
| | | | 39,505 | | | | | | 14,094 | | | | | | 12,906 | | | | | | 17,323 | | | | | | 6,261 | | |
一般和行政費用
|
| | | | 20,402 | | | | | | 11,651 | | | | | | 10,768 | | | | | | 5,226 | | | | | | 2,795 | | |
研發費用
|
| | | | 3,825 | | | | | | 3,629 | | | | | | 4,171 | | | | | | 1,331 | | | | | | 956 | | |
可歸因於以下原因的淨虧損: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
普通股股東或母公司
|
| | | | 59,320 | | | | | | 25,234 | | | | | | 24,634 | | | | | | 15,452 | | | | | | 4,653 | | |
可歸因於:
的全面損失
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
普通股股東或母公司
|
| | | | 59,284 | | | | | | 25,477 | | | | | | 24,368 | | | | | | 15,350 | | | | | | 4,639 | | |
普通股股東或母公司的每股基本和攤薄虧損
|
| | | $ | 0.96 | | | | | $ | 0.42 | | | | | $ | 0.41 | | | | | $ | 0.24 | | | | | $ | 0.08 | | |
Total assets
|
| | | | 153,531 | | | | | | 71,721 | | | | | | 52,777 | | | | | | 141,655 | | | | | | 68,510 | | |
非流動負債合計
|
| | | | 85,134 | | | | | | 7,805 | | | | | | 4,469 | | | | | | 89,041 | | | | | | 6,915 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
Revenues: | | | | | | | |||||||||||||||||||||||||
CGI:軟件許可和數據處理服務
|
| | | $ | 4,512 | | | | | $ | 4,212 | | | | | $ | 3,032 | | | | | $ | 6,762 | | | | | $ | 1,486 | | |
VRB:儲能系統
|
| | | | 140 | | | | | | 236 | | | | | | 442 | | | | | | — | | | | | | 73 | | |
Other
|
| | | | — | | | | | | 185 | | | | | | 278 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 4,652 | | | | | $ | 4,633 | | | | | $ | 3,752 | | | | | $ | 6,762 | | | | | $ | 1,559 | | |
Cost of sales: | | | | | | | |||||||||||||||||||||||||
CGI:軟件許可和數據處理服務
|
| | | $ | 1,427 | | | | | $ | 1,508 | | | | | $ | 1,035 | | | | | $ | 52 | | | | | $ | 265 | | |
VRB:儲能系統
|
| | | | 93 | | | | | | 157 | | | | | | 369 | | | | | | — | | | | | | 52 | | |
Other
|
| | | | — | | | | | | 120 | | | | | | 402 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 1,520 | | | | | $ | 1,785 | | | | | $ | 1,806 | | | | | $ | 52 | | | | | $ | 317 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
Exploration Expenses:
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
San Matias, Colombia
|
| | | $ | 13,789 | | | | | $ | 5,399 | | | | | $ | 5,456 | | | | | $ | 2,376 | | | | | $ | 3,171 | | |
Santa Cruz, USA
|
| | | | 9,966 | | | | | | 923 | | | | | | 943 | | | | | | 9,798 | | | | | | 197 | | |
Tintic, USA
|
| | | | 2,474 | | | | | | 1,336 | | | | | | 2,346 | | | | | | 289 | | | | | | 364 | | |
Hog Heaven, USA
|
| | | | 2,029 | | | | | | 336 | | | | | | — | | | | | | 560 | | | | | | 640 | | |
象牙海岸項目,象牙海岸
|
| | | | 1,931 | | | | | | 10 | | | | | | 17 | | | | | | 21 | | | | | | 487 | | |
Pinaya, Peru
|
| | | | 1,774 | | | | | | 1,613 | | | | | | 641 | | | | | | 686 | | | | | | 216 | | |
Desert Mountain, USA
|
| | | | 821 | | | | | | 177 | | | | | | — | | | | | | 6 | | | | | | 184 | | |
Perseverance, USA
|
| | | | 742 | | | | | | 488 | | | | | | 610 | | | | | | 1,493 | | | | | | 54 | | |
Yangayu, Papua New Guinea
|
| | | | 497 | | | | | | — | | | | | | — | | | | | | 318 | | | | | | — | | |
South Voisey’s Bay, Canada
|
| | | | 355 | | | | | | 18 | | | | | | 11 | | | | | | 4 | | | | | | 2 | | |
Bitter Creek, USA
|
| | | | 340 | | | | | | 174 | | | | | | — | | | | | | 359 | | | | | | 13 | | |
Lincoln, USA
|
| | | | 235 | | | | | | — | | | | | | — | | | | | | 13 | | | | | | — | | |
項目生成和其他
|
| | | | 4,552 | | | | | | 3,620 | | | | | | 2,882 | | | | | | 1,400 | | | | | | 933 | | |
Total
|
| | | $ | 39,505 | | | | | $ | 14,094 | | | | | $ | 12,906 | | | | | $ | 17,323 | | | | | $ | 6,261 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
研發費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CGI:軟件許可和數據處理服務
|
| | | $ | 2,606 | | | | | $ | 2,671 | | | | | $ | 2,708 | | | | | $ | 963 | | | | | $ | 704 | | |
VRB:儲能系統
|
| | | | 1,032 | | | | | | 770 | | | | | | 1,249 | | | | | | 319 | | | | | | 204 | | |
Other
|
| | | | 187 | | | | | | 188 | | | | | | 214 | | | | | | 49 | | | | | | 48 | | |
Total
|
| | | $ | 3,825 | | | | | $ | 3,629 | | | | | $ | 4,171 | | | | | $ | 1,331 | | | | | $ | 956 | | |
| | |
March 31, 2022
|
| |
March 31, 2021
|
| |
Percentage change
year-over-year |
| |||||||||
(In thousands)
|
| | | | | | | | | | | | | | | | | | |
軟件許可和數據處理服務: | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 6,762 | | | | | $ | 1,486 | | | | | | 355% | | |
Cost of sales
|
| | | | (52) | | | | | | (265) | | | | | | (80)% | | |
Gross profit
|
| | | | 6,710 | | | | | | 1,221 | | | | | | 450% | | |
| | |
2021
|
| |
2020
|
| |
Percentage change
year-over-year |
| |||||||||
(In thousands)
|
| | | | | | | | | | | | | | | | | | |
數據處理服務: | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 4,512 | | | | | $ | 4,212 | | | | | | +7% | | |
Cost of sales
|
| | | | (1,427) | | | | | | (1,508) | | | | | | -5% | | |
Gross profit
|
| | | $ | 3,085 | | | | | $ | 2,704 | | | | | | +14% | | |
| | |
2020
|
| |
2019
|
| |
Percentage change
year-over-year |
| |||||||||
(In thousands)
|
| | | | | | | | | | | | | | | | | | |
數據處理服務: | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 4,212 | | | | | $ | 3,032 | | | | | | +39% | | |
Cost of sales
|
| | | | (1,508) | | | | | | (1,035) | | | | | | +45% | | |
Gross profit
|
| | | $ | 2.704 | | | | | $ | 1,997 | | | | | | +35% | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
淨現金(用於)提供者: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Operating activities
|
| | | $ | (47,832) | | | | | $ | (22,984) | | | | | $ | (22,979) | | | | | $ | (14,619) | | | | | $ | (9,175) | | |
Investing activities
|
| | | | (22,632) | | | | | | (16,746) | | | | | | (9,495) | | | | | | (5,600) | | | | | | (1,192) | | |
Financing activities
|
| | | | 110,976 | | | | | | 44,087 | | | | | | 33,957 | | | | | | — | | | | | | 5,544 | | |
外匯對現金的影響
|
| | | | (3) | | | | | | 285 | | | | | | 124 | | | | | | 138 | | | | | | 63 | | |
Total change in cash
|
| | | $ | 40,509 | | | | | $ | 4,642 | | | | | $ | 1,607 | | | | | $ | (20,081) | | | | | $ | (4,760) | | |
| | |
按面值計算的貨幣(等值美元)
|
| | | | | | | |||||||||||||||||||||
| | |
US dollars
|
| |
Canadian
dollars |
| |
Chinese
Renminbi |
| |
Other
|
| |
Total
|
| |||||||||||||||
(In thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
實體的管轄權: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USA
|
| | | $ | 3,974 | | | | | $ | 403 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,377 | | |
Cayman Islands
|
| | | | 14,433 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 14,435 | | |
Canada
|
| | | | 4,120 | | | | | | 4,986 | | | | | | — | | | | | | — | | | | | | 9.106 | | |
China
|
| | | | — | | | | | | — | | | | | | 1,132 | | | | | | — | | | | | | 1,132 | | |
British Virgin Islands
|
| | | | 417 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 419 | | |
Other
|
| | | | 107 | | | | | | 1 | | | | | | — | | | | | | 192 | | | | | | 300 | | |
Total
|
| | | | 23,051 | | | | | | 5,394 | | | | | | 1,132 | | | | | | 192 | | | | | | 29,769 | | |
| | |
按面值計算的貨幣(等值美元)
|
| | | | | | | |||||||||||||||||||||
| | |
US dollars
|
| |
Canadian
dollars |
| |
Chinese
Renminbi |
| |
Other
|
| |
Total
|
| |||||||||||||||
(In thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
實體的管轄權: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USA
|
| | | $ | 20,314 | | | | | $ | 392 | | | | | $ | — | | | | | $ | — | | | | | $ | 20,706 | | |
Cayman Islands
|
| | | | 15,212 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,212 | | |
Canada
|
| | | | 2,585 | | | | | | 7,432 | | | | | | — | | | | | | — | | | | | | 10,017 | | |
China
|
| | | | — | | | | | | — | | | | | | 3,192 | | | | | | — | | | | | | 3,192 | | |
British Virgin Islands
|
| | | | 449 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 451 | | |
Other
|
| | | | 136 | | | | | | 1 | | | | | | — | | | | | | 135 | | | | | | 272 | | |
Total
|
| | | $ | 38,696 | | | | | $ | 7,827 | | | | | $ | 3,192 | | | | | $ | 135 | | | | | $ | 49,850 | | |
| | |
按期限到期付款(千)
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1-3 years
|
| |
4-5 years
|
| |
More than
5 years |
| |||||||||||||||
長期債務(1)
|
| | | $ | 74,000 | | | | | $ | — | | | | | $ | 50,000 | | | | | $ | 24,000 | | | | | $ | — | | |
Leases
|
| | | | 1,456 | | | | | | 553 | | | | | | 885 | | | | | | 18 | | | | | | — | | |
延期應付對價(2)
|
| | | | 24,741 | | | | | | 24,741 | | | | | | — | | | | | | — | | | | | | — | | |
其他長期合同負債(3)
|
| | | | 412 | | | | | | — | | | | | | 412 | | | | | | — | | | | | | — | | |
合同總債務
|
| | | $ | 100,609 | | | | | $ | 25,294 | | | | | $ | 51,297 | | | | | $ | 24,018 | | | | | $ | — | | |
| | |
按期限到期付款(千)
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1-3 years
|
| |
4-5 years
|
| |
More than
5 years |
| |||||||||||||||
Long-term debt obligations(1)
|
| | | $ | 74,000 | | | | | $ | — | | | | | $ | 50,000 | | | | | $ | 24,000 | | | | | $ | — | | |
Leases
|
| | | | 399 | | | | | | 342 | | | | | | 57 | | | | | | — | | | | | | — | | |
延期應付對價(2)
|
| | | | 26,562 | | | | | | 26,562 | | | | | | — | | | | | | — | | | | | | — | | |
其他長期合同負債(3)
|
| | | | 865 | | | | | | — | | | | | | 865 | | | | | | — | | | | | | — | | |
合同總債務
|
| | | $ | 101,826 | | | | | $ | 26,904 | | | | | $ | 50,922 | | | | | $ | 24,000 | | | | | $ | — | | |
| | |
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
March 31, 2021 |
| |
5-Year as of
March 31, 2017 |
| |
10-Year as of
March 31, 2012 |
| |||||||||
Copper
|
| | | | 18.9% | | | | | | 77.8% | | | | | | 24.2% | | |
Gold
|
| | | | 13.7% | | | | | | 56.6% | | | | | | 16.8% | | |
Silver
|
| | | | 2.4% | | | | | | 38.0% | | | | | | (22.6%) | | |
Nickel
|
| | | | 100.3% | | | | | | 218.3% | | | | | | 80.8% | | |
Oil
|
| | | | 69.5% | | | | | | 99.2% | | | | | | (2.7%) | | |
S&P 500
|
| | | | 14.0% | | | | | | 91.3% | | | | | | 221.7% | | |
FTSE 100 Index
|
| | | | 6.6% | | | | | | 7.4% | | | | | | 7.1% | | |
Nikkei Index
|
| | | | (13.2%) | | | | | | 33.7% | | | | | | 87.6% | | |
MSCI World Index
|
| | | | 8.6% | | | | | | 64.1% | | | | | | 132.7% | | |
Type
|
| |
Short title
|
| |
Country
|
| |
Grant Date
|
| |
Grant Number
|
| |
Expiration
Date |
|
Patent
|
| |
電流信號發生器及其實現方法
|
| |
France
|
| |
16/02/2018
|
| |
FR2980653
|
| |
21/09/2031
|
|
| International (PCT) | | | | | | | | | 20/09/2032 | | |||||
| Australia | | | 05/01/2017 | | | AU2012311429 | | | 20/09/2032 | | |||||
| Brazil | | | 19/01/2021 | | | BR112014006276 | | | 20/09/2032 | | |||||
| Canada | | | 22/05/2018 | | | CA2849558 | | | 20/09/2032 | | |||||
| Indonesia | | | | | | | | | 20/09/2032 | | |||||
| Turkey | | | 21/04/2015 | | | TR201403350B | | | 20/09/2032 | | |||||
| USA | | | 28/02/2017 | | | US9584037 | | | 20/09/2032 | | |||||
Patent
|
| |
電流發生器和產生電流脈衝的方法
|
| |
France
|
| |
04/04/2014
|
| |
FR2988933
|
| |
29/03/2032
|
|
| International (PCT) | | | | | | | | | 28/03/2033 | | |||||
| Australia | | | 20/10/2016 | | | AU2013241675 | | | 28/03/2033 | | |||||
| Canada | | | 08/09/2020 | | | CA2869170 | | | 28/03/2033 | | |||||
| Chile | | | 30/10/2018 | | | 56649 | | | 28/03/2033 | | |||||
| Peru | | | 20/05/2019 | | | PE9489 | | | 28/03/2033 | | |||||
| USA | | | 28/06/2016 | | | US9379636 | | | 28/03/2033 | | |||||
Patent | | | 用於注入電流的開關和系統 | | | France | | | 25/01/2022 | | | FR3105446 | | | 19/12/2039 | |
Domain
|
| |
Classification
|
| |
Tonnes
|
| |
Total
Cu % |
| |
Total Soluble
Cu %(2) |
| |
Total
Cu Tonnes |
| |
Acid Soluble
Cu Tonnes |
| ||||||||||||||||||
Total
|
| | | | 已指示 | | | | | | 274,000,000 | | | | | | 0.93 | | | | | | 0.25 | | | | | | 2,539,000 | | | | | | 684,000 | | |
Total
|
| | | | 推論 | | | | | | 248,754,000 | | | | | | 0.91 | | | | | | 0.44 | | | | | | 2,255,000 | | | | | | 1,085,000 | | |
Name
|
| |
Title
|
| |
Experience
|
|
Eric Finlayson
|
| |
President
|
| |
•
擁有近40年全球多種商品開發經驗和廣泛行業人脈的地質學家
•
2013年至2015年在惠普擔任業務發展高級顧問,2020年被任命為艾芬豪電氣總裁
•
之前,在力拓工作了24年,其中5年是全球勘探主管
•
在力拓領導的團隊負責發現主要的銅、鎳、鐵礦石、鋁土礦和鑽石礦牀
|
|
Charles Forster
|
| |
SVP, Exploration
|
| |
•
專業地質學家,在加拿大、美國、撒哈拉以南非洲、葡萄牙、中國和蒙古擁有超過45年的多樣化礦產勘探經驗
•
原為艾芬豪礦業在蒙古奧尤陶勒蓋勘探高級副總裁
•
帶領多國和蒙古地質學家團隊發現並圈定了世界級奧尤陶勒蓋銅金斑巖礦牀
|
|
Mark Gibson
|
| |
COO
|
| |
•
專業地質學家,在自然資源領域擁有超過32年的廣泛地球科學家和管理經驗
•
2011年加入惠普,擔任創始CEO
•
曾在英美資源集團任職,創立了一家專注於管理地震勘探的地球物理服務公司
|
|
Graham Boyd
|
| |
VP, U.S. Projects
|
| |
•
擁有超過16年賤金屬和貴金屬經驗的地質學家
•
在HPX擔任過各種高級職務,並在艾芬豪礦業擔任過各種職務
•
2008年與艾芬豪澳大利亞公司合作,在那裏他是世界上最高品位的鉬錸礦Merlin發現團隊的成員
•
2006年曾與蒙古艾芬豪礦業公司合作
•
2008年在澳大利亞艾芬豪為世界上最高品位的鉬錸礦梅林發現團隊的成員
•
多爾山銅礦和埃利奧特山-天鵝山銅金礦牀的圈定和資源開發的關鍵貢獻者
|
|
Glen Kuntz
|
| |
首席技術和創新官
|
| |
•
專業地質學家和礦業高管,在各種商品和採礦類型/方法的勘探、項目開發、露天和地下采礦作業以及業務開發方面擁有30多年的經驗
•
前董事勘探項目在Yamana Gold Inc.(“Yamana Gold”)
•
前Mega貴金屬公司總裁兼首席執行官,這是一家成功的初級勘探公司,被Yamana Gold收購
•
在過去10年中,對世界各地的各種項目和礦山進行了200多項技術研究
|
|
Company
|
| |
Deposit
|
| |
Effective
Date |
| |
Category
|
| |
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 |
| ||||||||||||||||||||||||||||||
100% Project Basis
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ivanhoe Electric
|
| |
Santa Cruz
|
| | 12/8/2021 | | | | | 已指示 | | | | 274,000,000 | | | | | 0.93 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,539,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 美國亞利桑那州 | | | | Copper | |
| | | | | | | | | | | 推論 | | | | 248,754,000 | | | | | 0.91 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,255,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | |
Kaizen Discovery Inc.
|
| | Pinaya | | | 4/26/2016 | | | | | 測量的 | | | | 8,204,000 | | | | | 0.326 | | | | | | | | | | | | 0.600 | | | | | | — | | | | | | 26,767 | | | | | | — | | | | | | 158,000 | | | | | | — | | | | | | 祕魯 | | | |
Copper
Gold |
|
| | | | | | | | | | | 已指示 | | | | 33,487,000 | | | | | 0.324 | | | | | | — | | | | | | 0.462 | | | | | | — | | | | | | 108,357 | | | | | | — | | | | | | 497,000 | | | | | | — | | | | | | | | | | | |
| | | | | | | | | | | 推論 | | | | 40,216,000 | | | | | 0.360 | | | | | | — | | | | | | 0.300 | | | | | | — | | | | | | 144,715 | | | | | | — | | | | | | 388,000 | | | | | | — | | | | | | | | | | | |
Sama Resources Inc.
|
| | Samapleu | | | 5/22/2019 | | | | | 已指示 | | | | 33,180,000 | | | | | 0.186 | | | | | | 0.238 | | | | | | — | | | | | | — | | | | | | 61,592 | | | | | | 78,968 | | | | | | — | | | | | | — | | | | | | 艾沃裏海岸 | | | |
Nickel
Copper |
|
| | | | | | | | | | | 推論 | | | | 17,780,000 | | | | | 0.144 | | | | | | 0.224 | | | | | | — | | | | | | — | | | | | | 25,552 | | | | | | 39,827 | | | | | | — | | | | | | — | | | | | | | | | | | |
Cordoba Mineral Corp.
|
| |
San Matias
|
| | 8/3/2021 | | | | | 已指示 | | | | 19,100,000 | | | | | 0.28 | | | | | | — | | | | | | 0.11 | | | | | | 1.15 | | | | | | 5,315 | | | | | | — | | | | | | 180,863 | | | | | | 667,926 | | | | | | 哥倫比亞 | | | |
Copper
Gold Silver |
|
| | | | | | | | | | | 推論 | | | | 5,100,000 | | | | | 0.21 | | | | | | — | | | | | | 0.21 | | | | | | 0.94 | | | | | | 9,823 | | | | | | — | | | | | | 32,557 | | | | | | 142,538 | | | | | | | | | | | |
Company
|
| |
Deposit
|
| |
Effective
Date |
| |
Category
|
| |
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 |
| ||||||||||||||||||||||||||||||
Cordoba Mineral Corp.
|
| |
San Matias
|
| | 10/21/2021 | | | Probable | | | | | 102,100,000 | | | | | | 0.41 | | | | |
|
—
|
| | | | | 0.260 | | | | | | 2.30 | | | | | | 418,610 | | | | |
|
—
|
| | | | | 853,472 | | | | | | 7,549,949 | | | | | | 哥倫比亞 | | | |
Copper
Gold Silver |
|
Company
|
| |
Deposit
|
| |
Effective
Date |
| |
%
ownership |
| |
Category
|
| |
Attributable
Tonnes |
| |
Total
Cu (%) |
| |
Ni
(%) |
| |
Au
(g/t) |
| |
Ag
(g/t) |
| |
Attributable
Contained Cu (tonnes) |
| |
Attributable
Contained Ni (tonnes) |
| |
Attributable
Contained Au (oz.) |
| |
Attributable
Contained Ag (oz.) |
| |
Geographic
Area |
| |
Resource
Category |
| ||||||||||||||||||||||||||||||
Ivanhoe Electric
|
| |
Santa
Cruz |
| | 12/8/2021 | | | | | 100% | | | | Indicated | | | | | 274,000,000 | | | | | | 0.93 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,539,000 | | | | | | — | | | | | | — | | | | | | — | | | |
Arizona,
U.S. |
| | Copper | |
| | | | | | | | | | | | | | | Inferred | | | | | 248,754,000 | | | | | | 0.91 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,255,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
Kaizen Discovery Inc.
|
| | Pinaya | | | 4/26/2016 | | | | | 82.68% | | | | Measured | | | | | 6,783,067 | | | | | | 0.326 | | | | | | — | | | | | | 0.600 | | | | | | — | | | | | | 22,131 | | | | | | — | | | | | | 130,634 | | | | | | — | | | | Peru | | |
Copper
Gold |
|
| | | | | | | | | | | | | | | Indicated | | | | | 27,687,052 | | | | | | 0.324 | | | | | | — | | | | | | 0.462 | | | | | | — | | | | | | 89,590 | | | | | | — | | | | | | 410,920 | | | | | | — | | | | | | | | |
| | | | | | | | | | | | | | | Inferred | | | | | 33,250,589 | | | | | | 0.360 | | | | | | — | | | | | | 0.300 | | | | | | — | | | | | | 119,650 | | | | | | — | | | | | | 320,798 | | | | | | — | | | | | | | | |
Sama Resources Inc.
|
| | Samapleu | | | 5/22/2019 | | | | | 46% | | | | Indicated | | | | | 15,262,800 | | | | | | 0.186 | | | | | | 0.238 | | | | | | — | | | | | | — | | | | | | 28,332 | | | | | | 36,325 | | | | | | — | | | | | | — | | | |
Ivory Coast
|
| |
Nickel
Copper |
|
| | | | | | | | | | | | | | | Inferred | | | | | 8,178,800 | | | | | | 0.144 | | | | | | 0.224 | | | | | | — | | | | | | — | | | | | | 11,754 | | | | | | 18,320 | | | | | | — | | | | | | — | | | | | | | | |
Cordoba Mineral Corp.
|
| |
San
Matias |
| | 8/3/2021 | | | | | 63.27% | | | | Indicated | | | | | 12,084,570 | | | | | | 0.280 | | | | | | — | | | | | | 0.110 | | | | | | 1.15 | | | | | | 3,363 | | | | | | — | | | | | | 114,432 | | | | | | 422,597 | | | | Colombia | | |
Copper
Gold Silver |
|
| | | | | | | | | | | | | | | Inferred | | | | | 3,226,770 | | | | | | 0.210 | | | | | | — | | | | | | 0.21 | | | | | | 0.94 | | | | | | 6,215 | | | | | | — | | | | | | 20,599 | | | | | | 90,184 | | | | | | | | |
Company
|
| |
Deposit
|
| |
Effective
Date |
| |
%
ownership |
| |
Category
|
| |
Tonnes
|
| |
Total
Cu (%) |
| |
Ni
(%) |
| |
Au
(g/t) |
| |
Ag
(g/t) |
| |
Attributable
Contained Cu (tonnes) |
| |
Attributable
Contained Ni (tonnes) |
| |
Attributable
Contained Au (oz.) |
| |
Attributable
Contained Ag (oz.) |
| |
Geographic
Area |
| |
Resource
Category |
| ||||||||||||||||||||||||||||||
Cordoba Mineral Corp.
|
| |
San
Matias |
| | 10/21/2021 | | |
63.27%
|
| | | | 很有可能 | | | | | | 64,598,670 | | | | | | 0.41 | | | | | | — | | | | | | 0.260 | | | | | | 2.30 | | | | | | 264,855 | | | | | | — | | | | | | 539,992 | | | | | | 4,776,853 | | | | Colombia | | |
Copper
Gold Silver |
|
|
Project Name
|
| |
Location and
Project Size |
| |
Stage of
Development |
| |
IVNE興趣和興趣性質
|
| |
Title Holders /
Operator |
| |
Minerals
|
| |
Nature of
Mineral Title |
| |
Mineral
Resources/ Reserves |
| |
Production –
Last 3 Fiscal Years |
|
|
Santa Cruz
|
| |
Arizona, USA
77.59 km2
|
| |
Exploration
|
| |
當前所有權權益為0%;有權獲得100%的礦業權
|
| |
DRH Energy Inc.(礦產名稱)Legends Property,LLC(地面權)
|
| |
Copper
|
| |
專利和非專利權利要求;亞利桑那州勘探許可證
|
| |
Mineral resource
|
| |
Not in production
|
|
|
Tintic
|
| |
Utah, USA
65 km2
|
| |
Exploration
|
| |
按種植面積計84.3%的當前所有權權益;期權和租賃權涵蓋按種植面積計算的合計100%的礦業權餘額
|
| |
Tintic Copper & Gold, Inc.
|
| |
Copper
Gold |
| |
專利和非專利索賠;SITLA和BLM索賠
|
| |
n/a
|
| |
Not in production
|
|
|
Hog Heaven
|
| |
Montana, USA
24.2 km2
|
| |
Exploration
|
| |
Brixton Metals Corporation 3%的股權
獲得Brixton高達75%的項目權益
|
| |
Brixton(“Brixton JVC”)的子公司Brixton USA Corp.(合資公司)
|
| |
Copper
Silver Gold |
| |
自有和租賃的簡單礦業權收費
|
| |
n/a
|
| |
Not in production
|
|
|
Ivory Coast Project
|
| |
Ivory Coast
1125 km2
|
| |
Exploration
|
| |
擁有SAMA 23%的股權和合資企業30%的權益,並有權選擇SAMA在象牙海岸項目中最多60%的權益
|
| |
科特迪瓦興業銀行
|
| |
Nickel
Copper Cobalt PGE |
| |
Exploration license
|
| |
Mineral Resource
|
| |
Not in production
|
|
| |
Drill Hole
|
| | |
Location
|
| | |
Bedrock
Depth of Hole (m) |
| | |
Total
Depth of Hole (m) |
| | |
From (m)
|
| | |
To (m)
|
| | |
Interval
Length (m) |
| | |
Total
Copper (%) |
| | |
Acid-
Soluble Copper (%) |
| | |
Cyanide-
Soluble Copper (%) |
| | |
Total
Soluble Copper (%) |
| | |||||||||||||||||||||||||||
| |
SCC-001
|
| | |
Santa Cruz
|
| | | | | 514.74 | | | | | | | 1,275.0 | | | | | |
|
583.70
包括 623.10 681.23 732.52 776.52 |
| | | | |
|
1027.00
673.23 711.32 758.52 1009.00 |
| | | | |
|
443.30
50.13 30.09 26.00 232.48 |
| | | | |
|
1.37
2.55 2.75 2.10 0.88 |
| | | | |
|
0.71
2.19 2.22 1.21 0.04 |
| | | | |
|
0.16
0.02 0.31 0.66 0.12 |
| | | | |
|
0.87
2.21 2.53 1.87 0.16 |
| | |
| | SCC-002 | | | |
Santa Cruz
|
| | | |
|
441.96
|
| | | | |
|
965.3
|
| | | | | |
587.00 639.00 721.00 包括 723.00 831.00 |
| | | | | |
633.00 702.00 919.00 748.00 901.00 |
| | | | | |
46.00 63.00 198.00 25.00 70.00 |
| | | | | |
1.15 1.65 1.05 3.36 0.67 |
| | | | | |
0.99 1.48 0.04 0.23 0.01 |
| | | | | |
0.07 0.29 0.41 2.61 0.07 |
| | | | | |
1.07 1.76 0.45 2.84 0.08 |
| | |
| | SCC-003 | | | |
Santa Cruz
|
| | | |
|
279.45
|
| | | | |
|
778.5
|
| | | | | |
508.00 包括 513.00 538.00 593.00 |
| | | | | |
529.00 523.00 566.00 629.00 |
| | | | | |
21.00 10.00 28.00 36.00 |
| | | | | |
2.15 3.42 0.76 0.63 |
| | | | | |
1.96 3.15 0.65 0.04 |
| | | | | |
0.09 0.17 0.03 0.48 |
| | | | | |
2.05 3.32 0.68 0.52 |
| | |
| |
Drill Hole
|
| | |
Location
|
| | |
Bedrock
Depth of Hole (m) |
| | |
Total
Depth of Hole (m) |
| | |
From (m)
|
| | |
To (m)
|
| | |
Interval
Length (m) |
| | |
Total
Copper (%) |
| | |
Acid-
Soluble Copper (%) |
| | |
Cyanide-
Soluble Copper (%) |
| | |
Total
Soluble Copper (%) |
| | |||||||||||||||||||||||||||
| |
SCC-004
|
| | |
Santa Cruz
|
| | | | | 316.38 | | | | | | | 926.9 | | | | | |
|
597.00
包括 597.00 666.00 包括 666.00 824.00 902.00 |
| | | | |
|
633.00
609.00 849.00 680.00 831.62 908.00 |
| | | | |
|
36.00
12.00 183.00 14.00 7.62 6.00 |
| | | | |
|
1.46
2.78 0.67 1.33 0.95 0.58 |
| | | | |
|
1.28
2.48 0.18 0.09 0.03 0.07 |
| | | | |
|
0.14
0.24 0.38 1.20 0.12 0.45 |
| | | | |
|
1.42
2.72 0.56 1.29 0.15 0.52 |
| | |
| | SCC-005 | | | |
Santa Cruz
|
| | | |
|
550.01
|
| | | | |
|
793.7
|
| | | | | |
613.17 636.00 包括 659.00 |
| | | | | |
623.00 693.00 683.14 |
| | | | | |
9.83 57.00 24.14 |
| | | | | |
1.88 3.52 7.02 |
| | | | | |
1.42 1.88 3.33 |
| | | | | |
0.03 0.89 2.07 |
| | | | | |
1.46 2.77 5.40 |
| | |
| |
SCC-007
|
| | |
Santa Cruz
|
| | | | | 773.33 | | | | | | | 1,344.2 | | | | | |
|
813.59
包括 814.37 880.00 包括 886.00 968.00 包括 982.00 996.00 1088.00 1151.00 1214.00 |
| | | | |
|
871.00
830.00 905.00 896.00 1304.00 1132.00 1040.00 1123.00 1164.00 1222.00 |
| | | | |
|
57.41
15.63 25.00 10.00 336.00 150.00 44.00 35.00 13.00 8.00 |
| | | | |
|
0.92
1.84 2.44 4.08 1.27 2.08 2.38 2.28 1.04 0.99 |
| | | | |
|
0.84
1.73 1.64 2.20 0.12 0.17 0.21 0.13 0.01 0.01 |
| | | | |
|
0.01
0.01 0.64 1.59 0.84 1.83 2.12 2.04 0.05 0.06 |
| | | | |
|
0.85
1.74 2.28 3.79 0.96 2.00 2.34 2.18 0.06 0.07 |
| | |
| | SCC-008 | | | |
Santa Cruz
|
| | | |
|
927.01
|
| | | | |
|
1,220.3
|
| | | | | |
754.00 804.00 901.00 包括 922.00 1006.00 1036.00 |
| | | | | |
763.00 816.00 1057.00 957.00 1027.00 1044.00 |
| | | | | |
9.00 12.00 156.00 35.00 21.00 8.00 |
| | | | | |
1.95 1.19 0.74 1.12 0.58 0.83 |
| | | | | |
1.82 1.01 0.08 0.03 0.01 0.01 |
| | | | | |
0.02 0.02 0.13 0.32 0.09 0.10 |
| | | | | |
1.83 1.03 0.21 0.35 0.09 0.11 |
| | |
| |
SCC-011
|
| | |
Santa Cruz
|
| | | | | 719.94 | | | | | | | 1,099.4 | | | | | |
|
749.15
包括 749.15 766.00 767.00 859.00 包括 860.00 |
| | | | |
|
811.06
760.00 809.70 777.00 949.00 890.00 |
| | | | |
|
61.91
10.85 43.70 10.00 90.00 30.00 |
| | | | |
|
1.08
1.83 1.02 1.52 0.83 1.62 |
| | | | |
|
1.04
1.77 0.99 1.49 0.44 0.82 |
| | | | |
|
0.01
0.01 0.01 0.01 0.30 0.64 |
| | | | |
|
1.05
1.78 0.99 1.50 0.74 1.45 |
| | |
| |
Drill Hole
|
| | |
Location
|
| | |
Bedrock
Depth of Hole (m) |
| | |
Total
Depth of Hole (m) |
| | |
From (m)
|
| | |
To (m)
|
| | |
Interval
Length (m) |
| | |
Total
Copper (%) |
| | |
Acid-
Soluble Copper (%) |
| | |
Cyanide-
Soluble Copper (%) |
| | |
Total
Soluble Copper (%) |
| | |||||||||||||||||||||||||||
| |
SCC-017
|
| | |
Exploration
|
| | | |
|
633.57
|
| | | | |
|
1,139.3
|
| | | | |
|
756.50
包括 756.50 包括 862.00 963.00 1001.83 |
| | | | |
|
1075.00
1040.00 905.00 977.99 1014.00 |
| | | | |
|
318.50
283.50 43.00 14.99 12.17 |
| | | | |
|
0.88
0.92 1.26 1.19 1.01 |
| | | | |
|
0.02
0.02 0.01 0.01 0.02 |
| | | | |
|
0.21
0.23 0.26 0.06 0.08 |
| | | | |
|
0.22
0.25 0.28 0.07 0.09 |
| | |
| | SCC-019 | | | |
Exploration
|
| | | |
|
637.34
|
| | | | |
|
1,123.3
|
| | | | | |
772.97 包括 772.97 931.00 1018.00 包括 1021.00 |
| | | | | |
873.00 846.00 942.00 1059.90 1028.00 |
| | | | | |
100.03 73.03 11.00 41.90 7.00 |
| | | | | |
1.74 2.21 0.97 0.82 1.44 |
| | | | | |
0.09 0.13 0.01 0.01 0.01 |
| | | | | |
0.82 1.09 0.12 0.05 0.09 |
| | | | | |
0.91 1.22 0.13 0.06 0.10 |
| | |
Domain
|
| |
Resource
Category |
| |
Kilotonnes kt
|
| |
Total
Cu % |
| |
Total
Soluble Cu % |
| |
Acid
Soluble Cu % |
| |
Cyanide
Soluble Cu% |
| |
Total Cu kt
|
| |
Total
Soluble Cu kt |
| |
Acid
Soluble Cu kt |
| |
Cyanide
Soluble Cu kt |
| |||||||||||||||||||||||||||
Exotic
|
| | Indicated | | | | | 6,989 | | | | | | 1.05 | | | | | | 0.80 | | | | | | 0.73 | | | | | | 0.07 | | | | | | 73 | | | | | | 56 | | | | | | 51 | | | | | | 5 | | |
| | | Inferred | | | | | 11,680 | | | | | | 1.28 | | | | | | 1.00 | | | | | | 0.98 | | | | | | 0.02 | | | | | | 149 | | | | | | 118 | | | | | | 115 | | | | | | 3 | | |
Oxide
|
| | Indicated | | | | | 52,990 | | | | | | 1.34 | | | | | | 1.27 | | | | | | 0.98 | | | | | | 0.29 | | | | | | 708 | | | | | | 669 | | | | | | 518 | | | | | | 151 | | |
| | | Inferred | | | | | 126,138 | | | | | | 1.06 | | | | | | 1.00 | | | | | | 0.71 | | | | | | 0.29 | | | | | | 1,336 | | | | | | 1,253 | | | | | | 892 | | | | | | 361 | | |
Chalcocite Enriched
|
| | Indicated | | | | | 29,145 | | | | | | 1.25 | | | | | | 1.13 | | | | | | 0.40 | | | | | | 0.73 | | | | | | 364 | | | | | | 328 | | | | | | 115 | | | | | | 213 | | |
| | | Inferred | | | | | 14,838 | | | | | | 1.36 | | | | | | 1.28 | | | | | | 0.52 | | | | | | 0.76 | | | | | | 202 | | | | | | 191 | | | | | | 78 | | | | | | 113 | | |
Primary
|
| | Indicated | | | | | 184,877 | | | | | | 0.75 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 1,394 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
| | | Inferred | | | | | 96,098 | | | | | | 0.59 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 568 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
TOTAL | | | Indicated | | | | | 274,000 | | | | | | 0.93 | | | | | | 0.38 | | | | | | 0.25 | | | | | | 0.13 | | | | | | 2,539 | | | | | | 1,053 | | | | | | 684 | | | | | | 369 | | |
| | | Inferred | | | | | 248,754 | | | | | | 0.91 | | | | | | 0.63 | | | | | | 0.44 | | | | | | 0.19 | | | | | | 2,255 | | | | | | 1,563 | | | | | | 1,085 | | | | | | 478 | | |
Deposit
|
| |
Category
|
| |
Cu Cut-Off
Grade (%) |
| |
Tonnes
(Mt) |
| |
Total Cu
(%) |
| |
Total Soluble
Cu (%)(1) |
| |
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 | | |
| | | | | | | | 0.39% | | | | | | 274,000,000 | | | | | | 0.93 | | | | | | 0.25 | | | | | | 2,539,000 | | | | | | 684,000 | | |
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 | | |
| | | | | | | | 0.39% | | | | | | 248,754,000 | | | | | | 0.91 | | | | | | 0.44 | | | | | | 2,255,000 | | | | | | 1,085,000 | | |
Category
|
| |
Resources
(Mt) |
| |
NiEq
(%) |
| |
Ni
(%) |
| |||||||||
Measured
|
| | | | — | | | | | | — | | | | | | — | | |
Indicated
|
| | | | 33.18 | | | | | | 0.269 | | | | | | 0.238 | | |
Measured and Indicated
|
| | | | 33.18 | | | | | | 0.269 | | | | | | 0.238 | | |
Inferred
|
| | | | 17.78 | | | | | | 0.248 | | | | | | 0.224 | | |
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
|
| |
全資子公司Bit Creek Explore,Inc.
|
| |
Copper
Gold |
| |
Lode mining claims
|
| |
n/a
|
| |
Not in production
|
|
Carolina
|
| |
North Carolina, USA
1.75 km2
|
| |
Exploration
|
| |
當前所有權為0%,有權獲得最高85%的收益
|
| |
Carolina Mining Corp.
|
| |
Gold
Copper |
| |
Fee Simple
|
| |
n/a
|
| |
Not in production
|
|
Desert Mountain
|
| |
Utah, USA
13.88 km2
|
| |
Exploration
|
| |
公司的全資子公司小撒哈拉勘探公司(“LSE”)
|
| |
LSE
|
| |
Copper
Gold |
| |
未獲專利的礦物權利要求
|
| |
n/a
|
| |
Not in production
|
|
Lincoln
|
| |
Utah, USA
50.14 km2
|
| |
Exploration
|
| |
當前所有權權益的0%;
獲得100%礦業權的選項
|
| |
全資子公司林肯洞穴勘探公司(“LCE”)
|
| |
Copper
Lead Zinc Silver Gold |
| |
已申請專利的礦產權利要求、未申請專利的礦產權利要求和猶他州租約
|
| |
n/a
|
| |
Not in production
|
|
Unity
|
| |
Oregon, USA
38.29 km2
|
| |
Exploration
|
| |
當前所有權權益的0%;
獲得100%礦業權的選項
|
| |
全資子公司CMC
|
| |
Copper
|
| |
未獲專利的礦物權利要求
|
| |
n/a
|
| |
Not in production
|
|
Yangayu
|
| |
Papua New Guinea
1,100 km2
|
| |
Exploration
|
| |
當前所有權權益的0%;
獲得100%礦業權的選項
|
| |
GoldSearch International
|
| |
Copper
Gold |
| |
Exploration license
|
| |
n/a
|
| |
Not in production
|
|
Company
|
| |
Location of
Incorporation |
| |
Equity
Ownership % Non-Diluted(1) |
| |
Equity
Ownership % Partially-Diluted(1) |
| |
Principal Mineral
Projects |
|
布里克斯頓礦業公司
|
| |
British Columbia, Canada
|
| |
3.30%
|
| |
6.39% on exercise of warrants
|
| |
豬天堂計劃,美國蒙大拿州
|
|
Cordoba Minerals Corp.
|
| |
British Columbia,
Canada |
| |
63.27%
|
| |
64.53% on exercise of warrants
|
| |
哥倫比亞聖馬蒂亞斯項目
亞利桑那州毅力項目 |
|
Kaizen Discovery Inc.
|
| |
British Columbia, Canada
|
| |
82.68%
|
| |
83.59% on exercise of warrants
|
| |
Pinaya Project, Peru
|
|
Sama Resources Inc.
|
| |
Canada
|
| |
22.78%
|
| |
22.78%
|
| |
象牙海岸項目,象牙海岸
|
|
Fjordland Explore Inc.
|
| |
British Columbia, Canada
|
| |
18.57%
|
| |
18.57%
|
| |
加拿大南沃西灣項目
|
|
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 | | | 科爾多瓦的股東 | | | Cordoba | | |
Copper
Gold Silver |
| |
建造和組裝;勘探許可證
|
| |
礦產資源和礦產儲量
|
| | Not in production | |
Perseverance
|
| | Arizona, USA | | | Exploration | | |
科爾多瓦的股東
科爾多瓦擁有51%的毅力,並有權額外賺取29%的股份
|
| |
科爾多瓦和貝爾銅業公司的合資公司MMDEX LLC
|
| | Copper | | | 費用簡單,亞利桑那州租賃 | | | No | | | Not in production | |
Pinaya
|
| | Peru | | | Exploration | | | Kaizen的股東 | | | Canper Exploraciones S.A.C. | | |
Copper
Gold |
| | Concession | | | Mineral Resource | | | Not in production | |
Coppermine
|
| | Nunavut, Canada | | | Exploration | | | Kaizen的股東 | | | Kaizen | | |
Copper
Silver |
| | Mineral claims | | | No | | | Not in production | |
Aspen Grove
|
| | 加拿大不列顛哥倫比亞省 | | | Exploration | | | Kaizen的股東 | | | KZD Aspen Grove Holding Ltd | | |
Copper
Gold |
| | Mineral claims | | | No | | | Not in production | |
South Voisey’s Bay
|
| |
加拿大紐芬蘭和拉布拉多
|
| | Exploration | | |
Fjordland的股東
勘探和獲得65%權益的選擇權
|
| | 指揮官資源有限公司 | | | Nickel | | | Mineral claims | | | No | | | Not in production | |
Deposit
|
| |
Tonnage
(Mt) |
| |
NSR
($) Marginal Cut-off |
| |
Cu Equiv.
Marginal Cut-Off (%) |
| |
Cu
Equiv. Grade (%) |
| |
Cu
Grade (%) |
| |
Au
Grade (g/t) |
| |
Ag
Grade (g/t) |
| |
Contained
Cu (tonnes) |
| |
Contained
Cu (Mlb) |
| |
Contained
Au (oz) |
| |
Contained
Ag (oz) |
| |||||||||||||||||||||||||||||||||
| | |
Indicated Resources
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Alacran
|
| | | | 2.8 | | | | | | 1.78/8.85 | | | | | | 0.03/0.17 | | | | | | 0.17 | | | | | | 0.19 | | | | | | 0.11 | | | | | | 1.15 | | | | | | 5,315 | | | | | | 11.7 | | | | | | 10,263 | | | | | | 105,126 | | |
Montiel East
|
| | | | 4.3 | | | | | | 13.75 | | | | | | 0.22 | | | | | | 0.70 | | | | | | 0.46 | | | | | | 0.35 | | | | | | 1.53 | | | | | | 19,800 | | | | | | 43.7 | | | | | | 48,800 | | | | | | 211,200 | | |
Montiel West
|
| | | | 4.6 | | | | | | 13.75 | | | | | | 0.22 | | | | | | 0.52 | | | | | | 0.24 | | | | | | 0.49 | | | | | | 1.32 | | | | | | 11,200 | | | | | | 24.8 | | | | | | 72,600 | | | | | | 195,800 | | |
Costa Azul
|
| | | | 7.4 | | | | | | 13.75 | | | | | | 0.22 | | | | | | 0.40 | | | | | | 0.24 | | | | | | 0.21 | | | | | | 0.65 | | | | | | 20,300 | | | | | | 44.8 | | | | | | 49,200 | | | | | | 155,800 | | |
Total Indicated
|
| | | | 19.1 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 0.28 | | | | | | 0.11 | | | | | | 1.15 | | | | | | 5,315 | | | | | | 125.0 | | | | | | 180,863 | | | | | | 667,926 | | |
推斷資源 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Alacran
|
| | | | 2.2 | | | | | | 1.78/8.85 | | | | | | 0.03/0.17 | | | | | | 0.12 | | | | | | 0.20 | | | | | | 0.17 | | | | | | 0.86 | | | | | | 5,228 | | | | | | 11.5 | | | | | | 14,531 | | | | | | 72,308 | | |
Montiel East
|
| | | | 1.8 | | | | | | 13.75 | | | | | | 0.22 | | | | | | 0.34 | | | | | | 0.25 | | | | | | 0.15 | | | | | | 0.88 | | | | | | 4,400 | | | | | | 9.6 | | | | | | 8,500 | | | | | | 50,300 | | |
Montiel West
|
| | | | 0.6 | | | | | | 13.75 | | | | | | 0.22 | | | | | | 0.39 | | | | | | 0.07 | | | | | | 0.54 | | | | | | 0.96 | | | | | | 400 | | | | | | 1.0 | | | | | | 11,100 | | | | | | 19,000 | | |
Costa Azul
|
| | | | 0.1 | | | | | | 13.75 | | | | | | 0.22 | | | | | | 0.39 | | | | | | 0.29 | | | | | | 0.16 | | | | | | 0.60 | | | | | | 400 | | | | | | 0.8 | | | | | | 600 | | | | | | 2,400 | | |
Total Inferred
|
| | | | 5.1 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.94 | | | | | | 9,823 | | | | | | 21.6 | | | | | | 32,557 | | | | | | 142,538 | | |
Category
|
| | | | |
NSR Value
Marginal Cut-off Grade |
| |
Tonnage
(thousands) |
| |
Diluted Cu
Grade (%) |
| |
Diluted Au
Grade (g/t) |
| |
Diluted Ag
Grade (g/t) |
| ||||||||||||
可能的礦產儲量
|
| |
Saprolite
|
| |
1.78 $/t
|
| | | | 10,135 | | | | | | — | | | | | | 0.21 | | | | | | — | | |
可能的礦產儲量
|
| |
Transition
|
| |
8.85 $/t
|
| | | | 2,011 | | | | | | 0.62 | | | | | | 0.22 | | | | | | 3.11 | | |
可能的礦產儲量
|
| |
Fresh
|
| |
8.85 $/t
|
| | | | 89,954 | | | | | | 0.45 | | | | | | 0.27 | | | | | | 2.54 | | |
可能的礦產儲量
|
| |
Fresh +
Transition |
| |
8.85 $/t
|
| | | | 91,165 | | | | | | 0.45 | | | | | | 0.27 | | | | | | 2.56 | | |
可能的礦產儲量
|
| |
Overall Total
|
| |
—
|
| | | | 102,100 | | | | | | 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 | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | |
Santa Cruz (DRHE)
|
| | Discretionary | | | | | 6,250 | | | | | | 6,250 | | | | | | 10,000 | | | | | | — | | |
Santa Cruz (Legends)
|
| | Non-discretionary | | | | | 600 | | | | | | 800 | | | | | | 920 | | | | | | — | | |
Santa Cruz (Other)
|
| | Non-discretionary | | | | | 15,915 | | | | | | — | | | | | | — | | | | | | — | | |
Santa Cruz (Other)
|
| | Discretionary | | | | | 300 | | | | | | 300 | | | | | | 300 | | | | | | 550 | | |
Santa Cruz (Total)
|
| | | | | | | 48,065 | | | | | | 7,350 | | | | | | 11,220 | | | | | | 550 | | |
Tintic (Utah)
|
| | Discretionary | | | | | 4,275 | | | | | | 5,288 | | | | | | — | | | | | | — | | |
Hog Heaven (Montana)
|
| | Discretionary | | | | | — | | | | | | 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
|
| | | | | | | 54,040 | | | | | | 25,288 | | | | | | 18,586 | | | | | | 41,300 | | |
Mineral Project
|
| |
Commitment
|
| |
2026
Total |
| |
2027
Total |
| |
2030
Total |
| |
2032
Total |
| |
2022 – 2032
Total |
| |||||||||||||||
Santa Cruz (CAR)
|
| | Non-discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | |
Santa Cruz (DRHE)
|
| | Discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,500 | | |
Santa Cruz (Legend)
|
| | Non-discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,320 | | |
Santa Cruz (Other)
|
| | Non-discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,915 | | |
Santa Cruz (Other)
|
| | Discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,450 | | |
Santa Cruz (Total)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,185 | | |
Tintic (Utah)
|
| | Discretionary | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,563 | | |
Hog Heaven (Montana)
|
| | Discretionary | | | | | 1,000 | | | | | | 13,000 | | | | | | 10,000 | | | | | | 15,000 | | | | | | 43,500 | | |
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 | | | | | | 208,226 | | |
|
主要許可或審批
|
| |
Issuing Agency
|
|
| Exploration Permit | | |
猶他州石油、天然氣和採礦部
|
|
| 大型礦山作業審批 | | |
猶他州石油、天然氣和採礦部
|
|
| 配水 | | | 猶他州水權部門 | |
| Air Quality Permit | | | 猶他州空氣質量部 | |
| 通用多部門工業雨水許可證 | | | 猶他州水質處 | |
| 3809作業計劃批覆 | | | 美國土地管理局 | |
| 陸軍工程兵團管轄水域合併 | | | 美國陸軍工程兵團 | |
| 縣有條件使用許可證和其他許可證 | | | 朱阿布縣和猶他州 | |
|
主要許可或審批
|
| |
Issuing Agency
|
|
|
地下注水控制許可證
|
| |
美國環境保護局
|
|
|
粉塵控制和空氣質量許可證
|
| |
皮納爾縣空氣質量控制區
|
|
|
含水層保護許可證
|
| |
亞利桑那州環境質量局
|
|
|
AZPDES工業雨水開採多行業通用許可證
|
| |
亞利桑那州環境質量局
|
|
|
填海計劃審批
|
| |
亞利桑那州礦山檢查員
|
|
|
取水許可證
|
| |
亞利桑那州水利部
|
|
Name
|
| |
Age
|
| |
Position
|
|
Robert Friedland | | |
71
|
| | 首席執行官兼董事會主席 | |
Eric Finlayson | | |
61
|
| | President | |
Catherine Barone | | |
46
|
| | 臨時首席財務官 | |
Charles Forster | | |
74
|
| | 勘探高級副總裁 | |
Mark Gibson | | |
53
|
| | 首席運營官 | |
Graham Boyd | | |
37
|
| | 美國項目副總裁 | |
Glen Kuntz | | |
54
|
| | 首席技術和創新官 | |
Evan Young | | |
37
|
| | 企業發展副總裁 | |
Russell Ball | | |
54
|
| | Director Nominee | |
Victoire de Margerie | | |
59
|
| | Director Nominee | |
Francis Fannon | | |
48
|
| | Director | |
Hirofumi Katase | | |
63
|
| | Director | |
Oskar Lewnowski | | |
57
|
| | Director Nominee | |
Priya Patil | | |
59
|
| | Director Nominee | |
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 | | |
首席執行官 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
美國項目副總裁 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NEO
|
| |
Company
Option Shares |
| |
VRB Option
Shares |
| ||||||
Robert Friedland
|
| | | | 916,666 | | | | | | 5,000,000 | | |
Eric Finlayson
|
| | | | 916,666 | | | | | | 1,000,000 | | |
Graham Boyd
|
| | | | 333,333 | | | | | | | | |
NEO
|
| |
Number of Company
Shares Underlying Unexercised Options (#) Exercisable |
| |
Number of Company
Shares Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
|
Robert Friedland
|
| |
229,166
|
| |
687,500
|
| |
2.49
|
| |
June 30, 2025
|
|
Eric Finlayson
|
| |
229,166
|
| |
687,500
|
| |
2.49
|
| |
June 30, 2025
|
|
Graham Boyd
|
| |
83,333
|
| |
250,000
|
| |
2.49
|
| |
June 30, 2025
|
|
NEO
|
| |
Number of VRB Shares
Underlying Unexercised Options (#) Exercisable |
| |
Number of VRB Shares
潛在未行使權利 Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
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
|
| | | | 83,333 | | | | | | 90,625 | | | | | | 90,625 | | |
Kenneth Lau
|
| | | | 83,333 | | | | | | 90,625 | | | | | | 90,625 | | |
Ian Plimer
|
| | | | 83,333 | | | | | | 90,625 | | | | | | 90,625 | | |
Patrick On Yip Tsang
|
| | | | 83,333 | | | | | | 90,625 | | | | | | 90,625 | | |
Name
|
| |
Aggregate
Principal Amount of Series 2 Convertible Notes |
| |||
獵户座礦山金融基金III LP
|
| | | $ | 6,200,000 | | |
Name
|
| |
Number of
Shares of Common Stock Purchased |
| |
Aggregate
Principal Amount of Series 1 Convertible Notes |
| |
Aggregate
Purchase Price |
| |||||||||
Thisbe&CO FBO Fidelity NorthStar Fund
|
| | | | 39,500 | | | | | $ | 491,775 | | | | | $ | 590,130 | | |
Thisbe&CO FBO Fidelity True North基金
|
| | | | 116,500 | | | | | $ | 1,450,425 | | | | | $ | 1,740,510 | | |
Name
|
| |
Number of
Shares of Common Stock Purchased |
| |
Aggregate
Principal Amount of Series 1 Convertible Notes |
| |
Aggregate
Purchase Price |
| |||||||||
Robert Friedland
|
| | | | 502,000 | | | | | $ | 6,249,900 | | | | | $ | 7,499,880 | | |
獵户座礦山金融基金III LP
|
| | | | 803,166 | | | | | $ | 9,999,425 | | | | | $ | 11,999,490 | | |
Eric Finlayson
|
| | | | 10,000 | | | | | $ | 124,500 | | | | | $ | 149,400 | | |
| | |
Shares
Beneficially Owned |
| |
Percentage of Shares
BeneficiallyOwned |
| ||||||||||||
Name of Beneficial Owner
|
| |
Before This
Offering |
| |
After This
Offering |
| ||||||||||||
執行幹事和董事: | | | | | | | | | | | | | | | | | | | |
Robert Friedland(1)(10)(16)
|
| | | | 9,367,094 | | | | | | 11.9% | | | | | | 10.0% | | |
Eric Finlayson(2)
|
| | | | 492,635 | | | | | | * | | | | | | * | | |
Graham Boyd(3)
|
| | | | 166,666 | | | | | | * | | | | | | * | | |
Catherine Barone(4)
|
| | | | 125,000 | | | | | | * | | | | | | * | | |
Francis Fannon
|
| | | | — | | | | | | — | | | | | | — | | |
Laurent Jean-Louis Frescaline(5)
|
| | | | 2,948,724 | | | | | | 3.8% | | | | | | 3.2% | | |
Hirofumi Katase(6)
|
| | | | 44,022 | | | | | | * | | | | | | * | | |
Kenneth Lau(7)
|
| | | | 41,666 | | | | | | * | | | | | | * | | |
Ian Plimer(8)
|
| | | | 41,666 | | | | | | * | | | | | | * | | |
Patrick On Yip Tsang(9)
|
| | | | 41,666 | | | | | | * | | | | | | * | | |
董事提名者羅素·鮑爾
|
| | | | — | | | | | | — | | | | | | — | | |
維克託·德·馬傑裏,董事提名者
|
| | | | — | | | | | | — | | | | | | — | | |
奧斯卡·萊諾夫斯基,董事提名(13)(17)
|
| | | | — | | | | | | — | | | | | | — | | |
董事提名者Priya Patil
|
| | | | — | | | | | | — | | | | | | — | | |
所有高管、董事和董事提名人員(14人)
|
| | | | 13,269,139 | | | | | | 16.6% | | | | | | 14.1% | | |
超過5%的股東: | | | | | | | | | | | | | | | | | | | |
世紀願景控股有限公司(11)
|
| | | | 13,673,178 | | | | | | 17.4% | | | | | | 14.7% | | |
I-Pulse, Inc.(10)(16)(17)
|
| | | | 13,500,101 | | | | | | 17.2% | | | | | | 14.5% | | |
獵户座礦山融資基金III LP(13)(17)
|
| | | | 6,480,891 | | | | | | 8.3% | | | | | | 7.0% | | |
Fidelity Contrafund Entity(12)
|
| | | | 6,330,606 | | | | | | 8.1% | | | | | | 6.8% | | |
BlackRock, Inc.(14)
|
| | | | 5,348,791 | | | | | | 6.8% | | | | | | 5.8% | | |
BHP Group Limited entities(15)
|
| | | | 5,277,362 | | | | | | 6.7% | | | | | | 5.7% | | |
(in US$)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| |||||||||
Audit fees(1)
|
| | | $ | 761,800 | | | | | $ | 409,900 | | | | | $ | 295,100 | | |
Audit related fees(2)
|
| | | | 278,200 | | | | | | 441,400 | | | | | | 87,800 | | |
Tax fees(3)
|
| | | | — | | | | | | — | | | | | | — | | |
All other fees(4)
|
| | | | — | | | | | | — | | | | | | — | | |
Total fees
|
| | | $ | 1,040,000 | | | | | $ | 851,300 | | | | | $ | 382,900 | | |
Number of Shares
|
| |
Date
|
|
None | | | 在本招股説明書日期 | |
4,704,487 | | | 自本招股説明書發佈之日起90天后 | |
73,795,431 | | | 自本招股説明書發佈之日起180天后(某些情況下,受數量限制) | |
Underwriters
|
| |
Number of
shares |
| |||
BMO Capital Markets Corp.
|
| | | | 4,676,100 | | |
Jefferies LLC
|
| | | | 4,676,100 | | |
J.P. Morgan Securities LLC
|
| | | | 2,877,600 | | |
Raymond James&Associates,Inc.
|
| | | | 719,400 | | |
RBC Capital Markets, LLC
|
| | | | 719,400 | | |
Scotia Capital (USA) Inc.
|
| | | | 719,400 | | |
Total
|
| | | | 14,388,000 | | |
| | |
No exercise
|
| |
Full exercise
|
| ||||||
Per share
|
| | | $ | 0.735 | | | | | $ | 0.735 | | |
Total
|
| | | $ | 10,575,180 | | | | | $ | 12,161,457 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
|
截至2021年12月31日和2020年12月31日的合併資產負債表
|
| | | | F-3 | | |
|
截至2021年12月31日、2020年12月31日和2019年12月31日的合併分拆虧損和全面虧損報表
|
| | | | F-4 | | |
|
截至2021年12月31日、2020年12月31日和2019年12月31日的股權變動合併分拆報表
|
| | | | F-5 | | |
|
截至2021年12月31日、2020年12月31日和2019年12月31日的現金流量合併分割表
|
| | | | F-6 | | |
|
合併分拆財務報表附註
|
| | | | F-7 | | |
|
截至2022年3月31日和2021年12月31日的合併中期資產負債表
|
| | | | F-33 | | |
|
截至2022年3月31日和2021年3月31日的合併中期虧損和全面虧損報表
|
| | | | F-34 | | |
|
截至2022年3月31日和2021年3月31日的合併中期權益變動表
|
| | | | F-35 | | |
|
截至2022年3月31日和2021年3月31日的現金流量合併報表
|
| | | | F-36 | | |
|
簡明中期合併和合並分拆財務報表附註
|
| | | | F-37 | | |
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
現金和現金等價物
|
| | |
$
|
49,850
|
| | | | $ | 9,341 | | |
Accounts receivable
|
| | |
|
1,385
|
| | | | | 2,841 | | |
Inventory
|
| | |
|
5,878
|
| | | | | 3,538 | | |
預付費用和押金
|
| | |
|
1,152
|
| | | | | 1,106 | | |
| | | |
|
58,265
|
| | | | | 16,826 | | |
Non-current assets: | | | | | | | | | | | | | |
受重大影響的投資
|
| | |
|
7,701
|
| | | | | 7,727 | | |
Other investments
|
| | |
|
1,802
|
| | | | | 1,196 | | |
勘探礦產權益
|
| | |
|
73,039
|
| | | | | 32,015 | | |
財產、廠房和設備
|
| | |
|
2,523
|
| | | | | 2,385 | | |
Intangible assets
|
| | |
|
4,340
|
| | | | | 7,451 | | |
Other non-current assets
|
| | |
|
5,861
|
| | | | | 4,121 | | |
Total assets
|
| | |
$
|
153,531
|
| | | | $ | 71,721 | | |
負債和股權 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | |
$
|
10,195
|
| | | | $ | 6,458 | | |
延期應付對價
|
| | |
|
26,562
|
| | | | | — | | |
Loan from parent
|
| | |
|
—
|
| | | | | 5,756 | | |
租賃負債、流動負債
|
| | |
|
342
|
| | | | | 585 | | |
Contract liability
|
| | |
|
3,484
|
| | | | | 2,425 | | |
| | | |
|
40,583
|
| | | | | 15,224 | | |
非流動負債: | | | | | | | | | | | | | |
Deferred income taxes
|
| | |
|
5,382
|
| | | | | 6,309 | | |
Convertible debt
|
| | |
|
78,832
|
| | | | | — | | |
租賃負債,扣除當期部分
|
| | |
|
55
|
| | | | | 143 | | |
其他非流動負債
|
| | |
|
865
|
| | | | | 1,353 | | |
Total liabilities
|
| | |
|
125,717
|
| | | | | 23,029 | | |
承付款和或有事項(附註29) | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
Net parent investment
|
| | |
|
—
|
| | | | | 43,520 | | |
普通股,面值0.0001美元;授權發行7.5億股;截至2021年12月31日,已發行和已發行股票6,390萬股
|
| | |
|
6
|
| | | | | — | | |
新增實收資本
|
| | |
|
75,743
|
| | | | | — | | |
Accumulated deficit
|
| | |
|
(52,314)
|
| | | | | — | | |
累計其他綜合收益
|
| | |
|
(1,502)
|
| | | | | (1,538) | | |
歸屬於公司/母公司的股權
|
| | |
|
21,933
|
| | | | | 41,982 | | |
非控股權益
|
| | |
|
5,881
|
| | | | | 6,710 | | |
Total equity
|
| | |
|
27,814
|
| | | | | 48,692 | | |
負債和權益合計
|
| | |
$
|
153,531
|
| | | | $ | 71,721 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue
|
| | |
$
|
4,652
|
| | | | $ | 4,633 | | | | | $ | 3,752 | | |
Cost of sales
|
| | |
|
(1,520)
|
| | | | | (1,785) | | | | | | (1,806) | | |
Gross profit
|
| | |
|
3,132
|
| | | | | 2,848 | | | | | | 1,946 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Exploration expenses
|
| | |
|
39,505
|
| | | | | 14,094 | | | | | | 12,906 | | |
一般和行政費用
|
| | |
|
20,402
|
| | | | | 11,651 | | | | | | 10,768 | | |
研發費用
|
| | |
|
3,825
|
| | | | | 3,629 | | | | | | 4,171 | | |
銷售和營銷費用
|
| | |
|
149
|
| | | | | 75 | | | | | | 281 | | |
Loss from operations
|
| | |
|
60,749
|
| | | | | 26,601 | | | | | | 26,180 | | |
Other expenses (income): | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | |
|
1,534
|
| | | | | 175 | | | | | | 114 | | |
外匯(收益)損失
|
| | |
|
(254)
|
| | | | | (502) | | | | | | 265 | | |
權益損失法被投資人份額
|
| | |
|
213
|
| | | | | 71 | | | | | | 90 | | |
投資重估損失
|
| | |
|
634
|
| | | | | 2,909 | | | | | | 2,452 | | |
可轉換債務重估虧損
|
| | |
|
4,571
|
| | | | | — | | | | | | — | | |
Other expenses, net
|
| | |
|
580
|
| | | | | 217 | | | | | | 360 | | |
Loss before income taxes
|
| | |
|
68,027
|
| | | | | 29,471 | | | | | | 29,461 | | |
Income taxes
|
| | |
|
484
|
| | | | | 381 | | | | | | (717) | | |
Net loss
|
| | |
|
68,511
|
| | | | | 29,852 | | | | | | 28,744 | | |
非控股權益應佔損失減少
|
| | |
|
(9,191)
|
| | | | | (4,618) | | | | | | (4,110) | | |
普通股股東或母公司應佔淨虧損
|
| | |
|
59,320
|
| | | | | 25,234 | | | | | | 24,634 | | |
Net loss
|
| | |
|
68,511
|
| | | | | 29,852 | | | | | | 28,744 | | |
其他綜合虧損(收入),税後淨額: | | | | | | | | | | | | | | | | | | | |
外幣折算調整
|
| | |
|
(89)
|
| | | | | 361 | | | | | | (230) | | |
其他綜合虧損(收入)
|
| | |
|
(89)
|
| | | | | 361 | | | | | | (230) | | |
Comprehensive loss
|
| | |
$
|
68,422
|
| | | | $ | 30,213 | | | | | $ | 28,514 | | |
可歸因於: 的全面損失 | | | | | | | | | | | | | | | | | | | |
普通股股東或母公司
|
| | |
|
59,284
|
| | | | | 25,477 | | | | | | 24,368 | | |
非控股權益
|
| | |
|
9,138
|
| | | | | 4,736 | | | | | | 4,146 | | |
| | | |
$
|
68,422
|
| | | | $ | 30,213 | | | | | $ | 28,514 | | |
普通股股東或母公司每股淨虧損
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | |
$
|
0.96
|
| | | | $ | 0.42 | | | | | $ | 0.41 | | |
加權平均已發行普通股
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | |
|
61,502,094
|
| | | | | 59,909,344 | | | | | | 59,909,344 | | |
| | |
Common Stock
|
| |
Additional
paid-in capital |
| |
Net
parent investment |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive income (loss) |
| |
Non-
controlling interest |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 28,103 | | | | | $ | — | | | | | $ | (1,561) | | | | | $ | 763 | | | | | $ | 27,305 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (24,634) | | | | | | — | | | | | | — | | | | | | (4,110) | | | | | | (28,744) | | |
其他全面虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 266 | | | | | | (36) | | | | | | 230 | | |
Net transfer from parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | 28,666 | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,666 | | |
非控制性變更的其他變化
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) | | |
其他全面虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (243) | | | | | | (118) | | | | | | (361) | | |
Net transfer from parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | 36,619 | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,619 | | |
非控制性變更的其他變化
interests |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,681 | | | | | | 11,681 | | |
Balance at December 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | 43,520 | | | | | | — | | | | | | (1,538) | | | | | | 6,710 | | | | | | 48,692 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,006) | | | | | | (52,314) | | | | | | — | | | | | | (9,191) | | | | | | (68,511) | | |
其他全面虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 36 | | | | | | 53 | | | | | | 89 | | |
Net transfer from parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | 29,140 | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,140 | | |
分拆重組(注1)
|
| | | | 59,909,344 | | | | | | 6 | | | | | | 65,648 | | | | | | (65,654) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
普通股發行,扣除發行成本
|
| | | | 4,015,990 | | | | | | — | | | | | | 9,678 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,678 | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 2,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | 406 | | | | | | 3,206 | | |
非控制性變更的其他變化
interests |
| | | | — | | | | | | — | | | | | | (2,383) | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,903 | | | | | | 5,520 | | |
Balance at December 31, 2021
|
| | | | 63,925,334 | | | | | $ | 6 | | | | | $ | 75,743 | | | | | $ | — | | | | | $ | (52,314) | | | | | $ | (1,502) | | | | | $ | 5,881 | | | | | $ | 27,814 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
經營活動 | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(68,511)
|
| | | | $ | (29,852) | | | | | $ | (28,744) | | |
對淨虧損與經營活動提供(用於)現金的調整:
|
| | | | | | | | | | | | | | | | | | |
財產、廠房和設備折舊
|
| | |
|
375
|
| | | | | 403 | | | | | | 486 | | |
無形資產攤銷
|
| | |
|
3,169
|
| | | | | 2,985 | | | | | | 3,022 | | |
經營性租賃使用權資產攤銷
|
| | |
|
706
|
| | | | | 652 | | | | | | 368 | | |
基於股份的薪酬
|
| | |
|
3,667
|
| | | | | 1,145 | | | | | | 382 | | |
未實現匯兑(收益)損失
|
| | |
|
(376)
|
| | | | | (502) | | | | | | 265 | | |
Finance expense
|
| | |
|
1,405
|
| | | | | 415 | | | | | | 436 | | |
權益損失法被投資人份額
|
| | |
|
213
|
| | | | | 71 | | | | | | 90 | | |
Income taxes
|
| | |
|
495
|
| | | | | (267) | | | | | | (717) | | |
可轉換債務重估虧損
|
| | |
|
4,571
|
| | | | | — | | | | | | — | | |
投資重估損失
|
| | |
|
634
|
| | | | | 2,909 | | | | | | 2,452 | | |
Other
|
| | |
|
210
|
| | | | | 69 | | | | | | 316 | | |
其他經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
應收貿易賬款
|
| | |
|
1,456
|
| | | | | (312) | | | | | | (568) | | |
Inventory
|
| | |
|
(2,340)
|
| | | | | (1,016) | | | | | | (9) | | |
經營性租賃負債
|
| | |
|
(781)
|
| | | | | (714) | | | | | | (431) | | |
應付賬款和應計負債
|
| | |
|
6,262
|
| | | | | 184 | | | | | | 38 | | |
其他經營性資產和負債
|
| | |
|
1,013
|
| | | | | 846 | | | | | | (365) | | |
經營活動中使用的淨現金
|
| | |
|
(47,832)
|
| | | | | (22,984) | | | | | | (22,979) | | |
投資活動 | | | | | | | | | | | | | | | | | | | |
購買礦產權益
|
| | |
|
(14,400)
|
| | | | | (14,634) | | | | | | (3,805) | | |
購置房產、廠房和設備及無形資產
|
| | |
|
(3,992)
|
| | | | | (2,092) | | | | | | (201) | | |
購買受重大影響的投資
|
| | |
|
(870)
|
| | | | | — | | | | | | (5,318) | | |
購買其他投資
|
| | |
|
(1,607)
|
| | | | | — | | | | | | — | | |
Other
|
| | |
|
(1,763)
|
| | | | | (20) | | | | | | (171) | | |
投資活動中使用的淨現金
|
| | |
|
(22,632)
|
| | | | | (16,746) | | | | | | (9,495) | | |
融資活動 | | | | | | | | | | | | | | | | | | | |
普通股發行收益,扣除發行成本
|
| | |
|
9,677
|
| | | | | — | | | | | | — | | |
艾芬豪電氣可轉換票據收益
|
| | |
|
49,999
|
| | | | | — | | | | | | — | | |
VRB可轉換債券的收益,扣除發行成本
|
| | |
|
22,857
|
| | | | | — | | | | | | — | | |
Net transfer from parent
|
| | |
|
23,152
|
| | | | | 30,367 | | | | | | 30,011 | | |
子公司融資收益
|
| | |
|
5,291
|
| | | | | 16,301 | | | | | | 1,461 | | |
償還母公司貸款
|
| | |
|
—
|
| | | | | (2,773) | | | | | | — | | |
Loan from parent
|
| | |
|
—
|
| | | | | 192 | | | | | | 2,525 | | |
Other
|
| | |
|
—
|
| | | | | — | | | | | | (40) | | |
融資活動提供的現金淨額
|
| | |
|
110,976
|
| | | | | 44,087 | | | | | | 33,957 | | |
匯率變動對現金及現金等價物的影響
|
| | |
|
(3)
|
| | | | | 285 | | | | | | 124 | | |
現金和現金等價物增加
|
| | |
|
40,509
|
| | | | | 4,642 | | | | | | 1,607 | | |
年初現金和現金等價物
|
| | |
|
9,341
|
| | | | | 4,699 | | | | | | 3,092 | | |
年終現金和現金等價物
|
| | |
$
|
49,850
|
| | | | $ | 9,341 | | | | | $ | 4,699 | | |
補充現金流信息 | | | | | | | | | | | | | | | | | | | |
Cash paid for interest
|
| | |
$
|
—
|
| | | | $ | 57 | | | | | $ | — | | |
繳納所得税的現金
|
| | |
|
634
|
| | | | | 648 | | | | | | — | | |
補充披露非現金投融資活動 | | | | | | | | | | | | | | | | | | | |
結清母公司貸款(附註24)
|
| | |
$
|
5,886
|
| | | | | — | | | | | | — | | |
發行普通股以換取資產(注1)
|
| | |
|
65,654
|
| | | | | — | | | | | | — | | |
Asset
|
| |
Basis
|
|
Equipment and vehicles
|
| |
3 to 10 years
|
|
Computer equipment
|
| |
3 to 5 years
|
|
租賃改進
|
| |
使用壽命和剩餘租賃期限較短
|
|
Asset
|
| |
Basis
|
|
Patents and licenses
|
| |
5 to 20 years
|
|
Software
|
| |
1 to 5 years
|
|
人工智能知識產權
|
| |
5 years
|
|
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
應收貿易賬款
|
| | | $ | 881 | | | | | $ | 2,016 | | |
Other receivables
|
| | | | 504 | | | | | | 825 | | |
| | | | $ | 1,385 | | | | | $ | 2,841 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Raw materials
|
| | | $ | 5,129 | | | | | $ | 2,922 | | |
Work-in-progress
|
| | | | 749 | | | | | | 616 | | |
| | | | $ | 5,878 | | | | | $ | 3,538 | | |
| | |
Carried at fair value
|
| |
Equity Method
|
| | | | | | | ||||||||||||||||||||||||
| | |
Sama
(Note a) |
| |
Fjordland
(Note b) |
| |
SNC
(Note c) |
| |
CMH &
Omnisom (Note d) |
| |
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) | | |
投資終止確認
|
| | | | (464) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (464) | | |
外幣折算
|
| | | | — | | | | | | 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) | | |
投資終止確認
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,998) | | | | | | — | | | | | | (2,998) | | |
外幣折算
|
| | | | — | | | | | | 44 | | | | | | — | | | | | | — | | | | | | 91 | | | | | | 135 | | |
Balance at December 31, 2020
|
| | | | 5,498 | | | | | | 1,209 | | | | | | — | | | | | | — | | | | | | 1,020 | | | | | | 7,727 | | |
Investment
|
| | | | — | | | | | | — | | | | | | 870 | | | | | | — | | | | | | — | | | | | | 870 | | |
Change in fair value
|
| | | | 221 | | | | | | 91 | | | | | | — | | | | | | — | | | | | | — | | | | | | 312 | | |
Share of loss
|
| | | | — | | | | | | — | | | | | | (213) | | | | | | — | | | | | | — | | | | | | (213) | | |
Impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (954) | | | | | | (954) | | |
外幣折算
|
| | | | — | | | | | | 25 | | | | | | — | | | | | | — | | | | | | (66) | | | | | | (41) | | |
Balance at December 31, 2021
|
| | | $ | 5,719 | | | | | $ | 1,325 | | | | | $ | 657 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,701 | | |
| | |
Santa
Cruz (Note a) |
| |
Tintic
Project (Note b) |
| |
Pinaya
Project (Note c) |
| |
San
Matias (Note d) |
| |
Mineral
Royalty (Note e) |
| |
Other
|
| |
Total
|
| |||||||||||||||||||||
Balance at January 1, 2020
|
| | | $ | — | | | | | $ | 6,888 | | | | | $ | 2,516 | | | | | $ | — | | | | | $ | 750 | | | | | $ | 150 | | | | | $ | 10,304 | | |
Acquisition costs
|
| | | | — | | | | | | 7,000 | | | | | | — | | | | | | 13,607 | | | | | | 958 | | | | | | 150 | | | | | | 21,715 | | |
外幣折算
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4) | | |
Balance at December 31, 2020
|
| | | | — | | | | | | 13,888 | | | | | | 2,512 | | | | | | 13,607 | | | | | | 1,708 | | | | | | 300 | | | | | | 32,015 | | |
Acquisition costs
|
| | | | 35,075 | | | | | | 5,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | 250 | | | | | | 41,025 | | |
外幣折算
|
| | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | | | | | | | (1) | | |
Balance at December 31, 2021
|
| | | $ | 35,075 | | | | | $ | 19,588 | | | | | $ | 2,511 | | | | | $ | 13,607 | | | | | $ | 1,708 | | | | | $ | 550 | | | | | $ | 73,039 | | |
Year
|
| |
Option
payments |
| |||
2022
|
| | | | 5,788 | | |
2023
|
| | | | 5,287 | | |
Total
|
| | | $ | 11,075 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
depreciation |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
depreciation |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Equipment and vehicles
|
| | | | 3,076 | | | | | | (2,161) | | | | | | 915 | | | | | | 2,754 | | | | | | (2,232) | | | | | | 522 | | |
Computer equipment
|
| | | | 400 | | | | | | (120) | | | | | | 280 | | | | | | 584 | | | | | | (328) | | | | | | 256 | | |
租賃改進
|
| | | | 582 | | | | | | (406) | | | | | | 176 | | | | | | 530 | | | | | | (356) | | | | | | 174 | | |
Land
|
| | | | 720 | | | | | | — | | | | | | 720 | | | | | | 718 | | | | | | — | | | | | | 718 | | |
Right of use assets
|
| | | | 4,435 | | | | | | (4,003) | | | | | | 432 | | | | | | 4,274 | | | | | | (3,559) | | | | | | 715 | | |
物業、廠房和設備合計
|
| | | | 9,213 | | | | | | (6,690) | | | | | | 2,523 | | | | | | 8,860 | | | | | | (6,475) | | | | | | 2,385 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Patents and licenses
|
| | | | 13,835 | | | | | | (13,328) | | | | | | 507 | | | | | | 13,843 | | | | | | (13,019) | | | | | | 824 | | |
Computer Software
|
| | | | 1,201 | | | | | | (1,194) | | | | | | 7 | | | | | | 1,202 | | | | | | (1,195) | | | | | | 7 | | |
人工智能知識產權
|
| | | | 14,119 | | | | | | (10,293) | | | | | | 3,826 | | | | | | 14,057 | | | | | | (7,437) | | | | | | 6,620 | | |
無形資產合計
|
| | | | 29,155 | | | | | | (24,815) | | | | | | 4,340 | | | | | | 29,102 | | | | | | (21,651) | | | | | | 7,451 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
可退還的增值税
|
| | | $ | 1,699 | | | | | $ | 1,487 | | |
Related party advances (Note 24)
|
| | | | 1,855 | | | | | | 1,307 | | |
Other
|
| | | | 2,307 | | | | | | 1,327 | | |
| | | | $ | 5,861 | | | | | $ | 4,121 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Trade accounts payable
|
| | | $ | 5,721 | | | | | $ | 1,319 | | |
Accrued liabilities
|
| | | | 2,888 | | | | | | 1,103 | | |
Warranty provision
|
| | | | 26 | | | | | | 108 | | |
下一次收購的應付款項(附註a)
|
| | | | — | | | | | | 3,211 | | |
Other payables
|
| | | | 1,560 | | | | | | 717 | | |
| | | | $ | 10,195 | | | | | $ | 6,458 | | |
| | |
Ivanhoe
Electric Convertible Notes (Note a) |
| |
VRB
Convertible bond (Note b) |
| |
Total
|
| |||||||||
Balance at December 31, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Debt issuance
|
| | | | 49,999 | | | | | | 22,857 | | | | | | 72,856 | | |
Finance expense
|
| | | | 405 | | | | | | 1,000 | | | | | | 1,405 | | |
Change in fair value
|
| | | | 4,571 | | | | | | — | | | | | | 4,571 | | |
Balance at December 31, 2021
|
| | | $ | 54,975 | | | | | $ | 23,857 | | | | | $ | 78,832 | | |
| | |
December 31, 2021
|
|
Risk free interest rate
|
| |
0.48% to 1.35%
|
|
歷史波動性
|
| |
75%
|
|
Dividend yield
|
| |
0%
|
|
| | |
Fair
value |
| |
10% increase
in share price |
| |
10% decrease
in share price |
| |||||||||
Convertible notes
|
| | | $ | 54,975 | | | | | $ | 55,390 | | | | | $ | 54,829 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Ivanhoe Electric (Note a)
|
| | | $ | 2,144 | | | | | $ | — | | | | | $ | — | | |
Kaizen
|
| | | | 211 | | | | | | 49 | | | | | | 18 | | |
Cordoba
|
| | | | 784 | | | | | | 270 | | | | | | 281 | | |
VRB
|
| | | | 61 | | | | | | 56 | | | | | | 83 | | |
CGI
|
| | | | 467 | | | | | | 770 | | | | | | — | | |
| | | | $ | 3,667 | | | | | $ | 1,145 | | | | | $ | 382 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Cost of sales
|
| | | $ | 333 | | | | | $ | 549 | | | | | $ | — | | |
Exploration expenses
|
| | | | 1,558 | | | | | | 58 | | | | | | 77 | | |
一般和行政費用
|
| | | | 1,776 | | | | | | 538 | | | | | | 305 | | |
| | | | $ | 3,667 | | | | | $ | 1,145 | | | | | $ | 382 | | |
| | |
Grant date:
June 30, 2021 |
| |||
Fair value of common stock
|
| | | $ | 2.49 | | |
Expected volatility
|
| | | | 73.7% | | |
期權的預期壽命(年)
|
| | | | 2.6 | | |
Expected dividend rate
|
| | | | 0% | | |
Risk-free interest rate
|
| | | | 0.23% | | |
| | |
Number
of options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (years) |
| |||||||||
Outstanding at January 1, 2020
|
| | | | — | | | | | | — | | | | | | — | | |
Granted
|
| | | | 4,483,322 | | | | | | 2.49 | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
Forfeited/expired
|
| | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2021
|
| | | | 4,483,322 | | | | | $ | 2.49 | | | | | | 4.5 | | |
Exercisable at December 31, 2021
|
| | | | 1,120,822 | | | | | $ | 2.49 | | | | | | 4.5 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
Revenue type
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
數據處理服務(注a)
|
| | | $ | 4,512 | | | | | $ | 4,212 | | | | | $ | 3,032 | | |
儲能系統(注b)
|
| | | | 140 | | | | | | 236 | | | | | | 442 | | |
Other
|
| | | | — | | | | | | 185 | | | | | | 278 | | |
Total
|
| | | $ | 4,652 | | | | | $ | 4,633 | | | | | $ | 3,752 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
Project
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
哥倫比亞聖馬蒂亞斯(科爾多瓦)(注10(D))
|
| | | $ | 13,789 | | | | | $ | 5,399 | | | | | $ | 5,456 | | |
Santa Cruz, USA (Note 10(a))
|
| | | | 9,966 | | | | | | 923 | | | | | | 943 | | |
Tintic, USA (Note 10(b))
|
| | | | 2,474 | | | | | | 1,336 | | | | | | 2,346 | | |
象牙海岸項目,象牙海岸(注20)
|
| | | | 1,931 | | | | | | 10 | | | | | | 17 | | |
Hog Heaven, USA (Note 20)
|
| | | | 2,029 | | | | | | 336 | | | | | | — | | |
Pinaya, Peru (Kaizen) (Note 10(c))
|
| | | | 1,774 | | | | | | 1,613 | | | | | | 641 | | |
Desert Mountain, USA
|
| | | | 821 | | | | | | 177 | | | | | | — | | |
Perseverance, USA (Cordoba) (Note 20)
|
| | | | 742 | | | | | | 488 | | | | | | 610 | | |
Yangayu, Papua New Guinea
|
| | | | 497 | | | | | | — | | | | | | — | | |
South Voisey’s Bay, Canada (Note 20)
|
| | | | 355 | | | | | | 18 | | | | | | 11 | | |
Bitter Creek, USA
|
| | | | 340 | | | | | | 174 | | | | | | — | | |
Lincoln, USA
|
| | | | 235 | | | | | | — | | | | | | — | | |
項目生成和其他
|
| | | | 4,552 | | | | | | 3,620 | | | | | | 2,882 | | |
Total
|
| | | $ | 39,505 | | | | | $ | 14,094 | | | | | $ | 12,906 | | |
Project
|
| |
Investment
in Project Sponsor |
| |
Net
Carrying Value of Project Entity |
| |
Cumulative Earn-In
Expenditures as of December 31, 2021 |
| |
Ownership
percentage of project entity at December 31, 2021 |
| |
Expenditures
Required to Achieve Maximum Ownership Interest |
| |
Maximum
Potential Ownership |
| ||||||||||||
Ivory Coast Project
|
| | | $ | 5,719(1) | | | | | | — | | | |
Cdn $15.7 million
|
| | | | 30% | | | |
Cdn $25 million
|
| | | | 60% | | |
South Voisey’s Bay
|
| | | $ | 1,325(1) | | | | | | — | | | |
Cdn $3.1 million
|
| | | | 0%(3) | | | |
Cdn $7.7 million
|
| | | | 65% | | |
Hog Heaven
|
| | | $ | 1,280(2) | | | | | | — | | | |
$1.9 million
|
| | | | 0%(4) | | | |
$44.5 million
|
| | | | 75% | | |
Perseverance
|
| | | $ | 383(2) | | | | | | — | | | |
Cdn $3.4 million
|
| | | | 25% | | | |
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, 2020
|
| | | | 249 | | | | | | 250 | | | | | | (675) | | | | | | (59) | | | | | | (235) | | |
非控股權益分擔虧損
|
| | | | (1,141) | | | | | | (480) | | | | | | (2,954) | | | | | | (43) | | | | | | (4,618) | | |
所有權權益變動引起的非控股權益變動
|
| | | | 342 | | | | | | — | | | | | | 11,167 | | | | | | — | | | | | | 11,509 | | |
非控股權益的其他變更
|
| | | | (50) | | | | | | (14) | | | | | | 77 | | | | | | 41 | | | | | | 54 | | |
Balance at December 31, 2020
|
| | | | (600) | | | | | | (244) | | | | | | 7,615 | | | | | | (61) | | | | | | 6,710 | | |
非控股權益分擔虧損
|
| | | | (788) | | | | | | (879) | | | | | | (7,481) | | | | | | (43) | | | | | | (9,191) | | |
所有權權益變動引起的非控股權益變動
|
| | | | 2,415 | | | | | | — | | | | | | 5,694 | | | | | | (1) | | | | | | 8,108 | | |
非控股權益的其他變更
|
| | | | 45 | | | | | | — | | | | | | 176 | | | | | | 33 | | | | | | 254 | | |
Balance at December 31, 2021
|
| | | $ | 1,072 | | | | | $ | (1,123) | | | | | $ | 6,004 | | | | | $ | (72) | | | | | $ | 5,881 | | |
| | |
Kaizen
|
| |
VRB
|
| |
Cordoba
|
| |
Other
|
| |
Total
|
| ||||||||||||
2021年12月31日的所有權百分比:
|
| | | | 82.7% | | | | | | 90.0% | | | | | | 63.3% | | | | | | 94.3% | | | | | |
|
Total assets
|
| | | | 7,680 | | | | | | 27,641 | | | | | | 20,059 | | | | | | 6,152 | | | | | | 61,532 | | |
|
Total liabilities
|
| | | | 1,487 | | | | | | 38,894 | | | | | | 5,566 | | | | | | 7,501 | | | | | | 53,448 | | |
|
Net assets
|
| | | | 6,193 | | | | | | (11,253) | | | | | | 14,493 | | | | | | (1,349) | | | | | | 8,084 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
U.S. Operations
|
| | | | | | | | | $ | — | | | | | $ | — | | |
Foreign
|
| | | | 675 | | | | | | 1,024 | | | | | | 2 | | |
當期所得税撥備總額/(福利)
|
| | | | 675 | | | | | | 1,024 | | | | | | 2 | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
U.S. Operations
|
| | | | — | | | | | | — | | | | | | — | | |
Foreign
|
| | | | (191) | | | | | | (643) | | | | | | (719) | | |
遞延所得税準備金總額/(福利)
|
| | | | (191) | | | | | | (643) | | | | | | (719) | | |
所得税撥備總額/(福利)
|
| | | $ | 484 | | | | | $ | 381 | | | | | $ | (717) | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
U.S. Operations
|
| | | $ | (31,499) | | | | | $ | (5,834) | | | | | $ | 863 | | |
Foreign
|
| | | | (36,528) | | | | | | (23,637) | | | | | | (30,324) | | |
Total
|
| | | $ | (68,027) | | | | | $ | (29,471) | | | | | $ | (29,461) | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
U.S. Federal tax rate
|
| | | | 21% | | | | | | 21% | | | | | | 21% | | |
按美國聯邦税率計算的預期所得税優惠(費用)
|
| | | $ | (14,286) | | | | | $ | (6,189) | | | | | $ | (6,187) | | |
Reconciling items: | | | | | | | | | | | | | | | | | | | |
法定税率與國外税率之差
|
| | | | (151) | | | | | | 654 | | | | | | 1,796 | | |
永久性差異
|
| | | | 3,695 | | | | | | 962 | | | | | | (373) | | |
估值免税額變動
|
| | | | 11,823 | | | | | | 4,821 | | | | | | 4,067 | | |
當前税率與未來税率的差異
|
| | | | (351) | | | | | | (322) | | | | | | — | | |
税率變化的影響
|
| | | | (608) | | | | | | 693 | | | | | | (8) | | |
Other
|
| | | | 362 | | | | | | (238) | | | | | | (12) | | |
所得税優惠(費用)
|
| | | $ | 484 | | | | | $ | 381 | | | | | $ | (717) | | |
| | |
As at December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Intangible assets
|
| | | $ | 91 | | | | | $ | 89 | | |
勘探礦產興趣
|
| | | | 19,488 | | | | | | 14,004 | | |
Net operating losses
|
| | | | 22,498 | | | | | | 17,249 | | |
Foreign capital losses
|
| | | | 4,285 | | | | | | 4,251 | | |
Share issuance costs
|
| | | | 202 | | | | | | 179 | | |
Convertible debt
|
| | | | 960 | | | | | | — | | |
Other
|
| | | | 97 | | | | | | 15 | | |
遞延税金總額
|
| | | | 47,621 | | | | | | 35,787 | | |
減去:估值免税額
|
| | | | (45,619) | | | | | | (35,521) | | |
Net deferred tax assets
|
| | | | 2,002 | | | | | | 266 | | |
遞延納税義務: | | | | | | | | | | | | | |
勘探礦產興趣
|
| | | | (6,303) | | | | | | (4,585) | | |
Intangible assets
|
| | | | — | | | | | | (162) | | |
財產、廠房和設備
|
| | | | (1,081) | | | | | | (1,828) | | |
遞延納税總負債總額
|
| | | | (7,384) | | | | | | (6,575) | | |
遞延納税淨負債
|
| | | $ | (5,382) | | | | | $ | (6,309) | | |
| | |
As at December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
年初餘額
|
| | | $ | (35,521) | | | | | $ | (30,742) | | |
外幣折算導致(增加)減少
|
| | | | 1,614 | | | | | | (195) | | |
(增加)與因回收和(增加)不確定性而未使用遞延税項資產有關
與未使用淨營業虧損結轉有關 |
| | | | (11,823) | | | | | | (4,717) | | |
與遞延税項資產的使用和到期有關的減值,其他
|
| | | | 111 | | | | | | 242 | | |
Items in equity
|
| | | | — | | | | | | (109) | | |
Balance, end of year
|
| | | | (45,619) | | | | | | (35,521) | | |
Country
|
| |
Losses
|
| |
Expiry
|
| |||
U.S.A.
|
| | | $ | 24,651 | | | |
2036 to 2041
|
|
Canada
|
| | | | 44,790 | | | |
2030 to 2041
|
|
China
|
| | | | 21,697 | | | |
2026 to 2031
|
|
Colombia
|
| | | | 46 | | | |
2030 to 2032
|
|
Peru
|
| | | | 64 | | | |
Indefinite
|
|
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
CGI (Note a)
|
| | | $ | — | | | | | $ | 5,756 | | |
| | | | $ | — | | | | | $ | 5,756 | | |
| | |
截至12月31日的未償還餘額
|
| |
截至該年度的交易額
December 31, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
Total Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Global Mining (Note a)
|
| | | | 993 | | | | | | 262 | | | | | | 6,776 | | | | | | 5,710 | | | | | | 6,213 | | |
艾芬豪首都航空(注b)
|
| | | | — | | | | | | — | | | | | | 1,417 | | | | | | — | | | | | | — | | |
HPX (Note c)
|
| | | | — | | | | | | — | | | | | | 499 | | | | | | — | | | | | | — | | |
Total
|
| | | | 993 | | | | | | 262 | | | | | | 8,692 | | | | | | 5,710 | | | | | | 6,213 | | |
Advances | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Global Mining (Note a)
|
| | | | 1,855 | | | | | | 1,307 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至該年度的交易額
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
費用分類 | | | | | | | | | | | | | | | | | | | |
一般和行政費用
|
| | | | 5,454 | | | | | | 3,060 | | | | | | 3,248 | | |
Exploration expenses
|
| | | | 3,238 | | | | | | 2,650 | | | | | | 2,965 | | |
| | | | | 8,692 | | | | | | 5,710 | | | | | | 6,213 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
普通股股東或母公司應佔淨虧損
|
| | | $ | 59,320 | | | | | $ | 25,234 | | | | | $ | 24,634 | | |
加權平均流通股數量 | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 61,502,094 | | | | | | 59,909,344 | | | | | | 59,909,344 | | |
每股基本和攤薄淨虧損
|
| | | $ | 0.96 | | | | | $ | 0.42 | | | | | $ | 0.41 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
受重大影響的投資
|
| | | | 7,044 | | | | | | — | | | | | | — | | | | | | 6,707 | | | | | | — | | | | | | — | | |
Other investments
|
| | | | 1,802 | | | | | | — | | | | | | — | | | | | | 1,196 | | | | | | — | | | | | | — | | |
Total financial assets
|
| | | $ | 8,846 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,903 | | | | | $ | — | | | | | $ | — | | |
財務負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
艾芬豪電動可轉換票據
|
| | | | — | | | | | | — | | | | | | 54,975 | | | | | | — | | | | | | — | | | | | | — | | |
延期應付對價
|
| | | | — | | | | | | — | | | | | | 26,562 | | | | | | — | | | | | | — | | | | | | — | | |
金融負債總額
|
| | | $ | — | | | | | $ | — | | | | | $ | 81,537 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
截至2021年12月31日及截至該年度的年度
|
| |||||||||||||||||||||
| | |
Critical Metals
|
| |
Data Processing
|
| |
Energy Storage
|
| |
Total
|
| ||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 4,512 | | | | | $ | 140 | | | | | $ | 4,652 | | |
部門間收入
|
| | | | — | | | | | | 112 | | | | | | — | | | | | | 112 | | |
Loss from operations
|
| | | | 53,188 | | | | | | 633 | | | | | | 6,928 | | | | | | 60,749 | | |
折舊及攤銷
|
| | | | 826 | | | | | | 2,865 | | | | | | 559 | | | | | | 4,250 | | |
Segment Assets
|
| | | | 119,738 | | | | | | 6,152 | | | | | | 27,641 | | | | | | 153,531 | | |
分部資產支出
|
| | | | 14,832 | | | | | | 8 | | | | | | 341 | | | | | | 15,181 | | |
受重大影響的投資
|
| | | | 7,701 | | | | | | — | | | | | | — | | | | | | 7,701 | | |
| | |
截至2020年12月31日及截至該年度的年度
|
| |||||||||||||||||||||
| | |
Critical Metals
|
| |
Data Processing
|
| |
Energy Storage
|
| |
Total
|
| ||||||||||||
Revenue
|
| | | $ | 185 | | | | | $ | 4,212 | | | | | $ | 236 | | | | | $ | 4,633 | | |
部門間收入
|
| | | | — | | | | | | 135 | | | | | | — | | | | | | 135 | | |
Loss from operations
|
| | | | 21,054 | | | | | | 752 | | | | | | 4,795 | | | | | | 26,601 | | |
折舊及攤銷
|
| | | | 790 | | | | | | 2,783 | | | | | | 466 | | | | | | 4,039 | | |
Segment Assets
|
| | | | 52,041 | | | | | | 10,348 | | | | | | 9,332 | | | | | | 71,721 | | |
分部資產支出
|
| | | | 14,911 | | | | | | 7 | | | | | | 85 | | | | | | 15,003 | | |
受重大影響的投資
|
| | | | 7,727 | | | | | | — | | | | | | — | | | | | | 7,727 | | |
| | |
截至2019年12月31日及截至該年度的年度
|
| |||||||||||||||||||||
| | |
Critical Metals
|
| |
Data Processing
|
| |
Energy Storage
|
| |
Total
|
| ||||||||||||
Revenue
|
| | | $ | 278 | | | | | $ | 3,032 | | | | | $ | 442 | | | | | $ | 3,752 | | |
部門間收入
|
| | | | — | | | | | | 117 | | | | | | — | | | | | | 117 | | |
Loss from operations
|
| | | | 18,477 | | | | | | 1,293 | | | | | | 6,410 | | | | | | 26,180 | | |
折舊及攤銷
|
| | | | 595 | | | | | | 2,718 | | | | | | 563 | | | | | | 3,876 | | |
Segment Assets
|
| | | | 33,502 | | | | | | 11,802 | | | | | | 7,473 | | | | | | 52,777 | | |
分部資產支出
|
| | | | 3,969 | | | | | | 5 | | | | | | 32 | | | | | | 4,006 | | |
受重大影響的投資
|
| | | | 14,438 | | | | | | — | | | | | | — | | | | | | 14,438 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
Revenue
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Canada
|
| | | $ | 4,512 | | | | | $ | 4,212 | | | | | $ | 3,032 | | |
China
|
| | | | 140 | | | | | | 236 | | | | | | 442 | | |
Other
|
| | | | — | | | | | | 185 | | | | | | 278 | | |
Total
|
| | | $ | 4,652 | | | | | $ | 4,633 | | | | | $ | 3,752 | | |
| | |
As at December 31,
|
| |||||||||
Long-lived assets
|
| |
2021
|
| |
2020
|
| ||||||
U.S.A
|
| | | $ | 55,781 | | | | | $ | 14,584 | | |
Colombia
|
| | | | 14,604 | | | | | | 14,409 | | |
Peru
|
| | | | 2,558 | | | | | | 2,529 | | |
China
|
| | | | 764 | | | | | | 989 | | |
Other
|
| | | | 147 | | | | | | 181 | | |
Total
|
| | | $ | 73,854 | | | | | $ | 32,692 | | |
| | |
As at December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Total long-lived assets
|
| | | $ | 73,854 | | | | | $ | 32,692 | | |
Total current assets
|
| | | | 58,265 | | | | | | 16,826 | | |
Mineral Royalty (Note 10(e))
|
| | | | 1,708 | | | | | | 1,708 | | |
受重大影響的投資
|
| | | | 7,701 | | | | | | 7,727 | | |
Other investments
|
| | | | 1,802 | | | | | | 1,196 | | |
Intangible assets
|
| | | | 4,340 | | | | | | 7,451 | | |
Other non-current assets
|
| | | | 5,861 | | | | | | 4,121 | | |
總資產和細分市場資產
|
| | | $ | 153,531 | | | | | $ | 71,721 | | |
Project
|
| |
Cumulative
Earn-In Expenditures as of December 31, 2021 |
| |
Expenditures
Necessary to Earn Initial Ownership Interest |
| |
Earn-In
Expenditures Required to Achieve Maximum Ownership Interest |
| |
Maximum
Potential Ownership |
| ||||||
Carolina
|
| | | $ | — | | | |
$6.0 million
|
| |
$26.0 million
|
| | | | 85% | | |
| | |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
現金和現金等價物
|
| | |
$
|
29,769
|
| | | | $ | 49,850 | | |
Accounts receivable
|
| | |
|
1,132
|
| | | | | 1,385 | | |
Inventory
|
| | |
|
6,327
|
| | | | | 5,878 | | |
預付費用和押金
|
| | |
|
1,193
|
| | | | | 1,152 | | |
| | | |
|
38,421
|
| | | | | 58,265 | | |
Non-current assets: | | | | | | | | | | | | | |
受重大影響的投資
|
| | |
|
12,486
|
| | | | | 7,701 | | |
Other investments
|
| | |
|
2,531
|
| | | | | 1,802 | | |
勘探礦產權益
|
| | |
|
76,250
|
| | | | | 73,039 | | |
財產、廠房和設備
|
| | |
|
3,558
|
| | | | | 2,523 | | |
Intangible assets
|
| | |
|
3,617
|
| | | | | 4,340 | | |
Other non-current assets
|
| | |
|
4,792
|
| | | | | 5,861 | | |
Total assets
|
| | |
$
|
141,655
|
| | | | $ | 153,531 | | |
負債和股權 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | |
$
|
12,838
|
| | | | $ | 10,195 | | |
延期應付對價
|
| | |
|
24,741
|
| | | | | 26,562 | | |
租賃負債、流動負債
|
| | |
|
553
|
| | | | | 342 | | |
Contract liability
|
| | |
|
3,281
|
| | | | | 3,484 | | |
| | | |
|
41,413
|
| | | | | 40,583 | | |
非流動負債: | | | | | | | | | | | | | |
Deferred income taxes
|
| | |
|
5,570
|
| | | | | 5,382 | | |
Convertible debt
|
| | |
|
82,222
|
| | | | | 78,832 | | |
租賃負債,扣除當期部分
|
| | |
|
837
|
| | | | | 55 | | |
其他非流動負債
|
| | |
|
412
|
| | | | | 865 | | |
Total liabilities
|
| | |
|
130,454
|
| | | | | 125,717 | | |
承付款和或有事項(附註14) | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
Common stock, par value $0.0001; 750,000,000 shares authorized; 63.9 million
截至2022年3月31日的已發行和已發行股票(12月31日 2021 – 63.9 million) |
| | |
|
6
|
| | | | | 6 | | |
新增實收資本
|
| | |
|
76,625
|
| | | | | 75,743 | | |
Accumulated deficit
|
| | |
|
(67,766)
|
| | | | | (52,314) | | |
累計其他綜合收益
|
| | |
|
(1,400)
|
| | | | | (1,502) | | |
公司應佔權益
|
| | |
|
7,465
|
| | | | | 21,933 | | |
非控股權益
|
| | |
|
3,736
|
| | | | | 5,881 | | |
Total equity
|
| | |
|
11,201
|
| | | | | 27,814 | | |
負債和權益合計
|
| | |
$
|
141,655
|
| | | | $ | 153,531 | | |
| | |
2022
|
| |
2021
|
| ||||||
Revenue
|
| | |
$
|
6,762
|
| | | | $ | 1,559 | | |
Cost of sales
|
| | |
|
(52)
|
| | | | | (317) | | |
Gross profit
|
| | |
|
6,710
|
| | | | | 1,242 | | |
Operating expenses: | | | | | | | | | | | | | |
Exploration expenses
|
| | |
|
17,323
|
| | | | | 6,261 | | |
一般和行政費用
|
| | |
|
5,226
|
| | | | | 2,795 | | |
研發費用
|
| | |
|
1,331
|
| | | | | 956 | | |
銷售和營銷費用
|
| | |
|
36
|
| | | | | 23 | | |
Loss from operations
|
| | |
|
17,206
|
| | | | | 8,793 | | |
Other expenses (income): | | | | | | | | | | | | | |
Interest expense, net
|
| | |
|
762
|
| | | | | 89 | | |
匯兑損失(收益)
|
| | |
|
189
|
| | | | | (376) | | |
投資重估收益
|
| | |
|
(4,659)
|
| | | | | (1,217) | | |
可轉換債務重估虧損
|
| | |
|
2,632
|
| | | | | — | | |
Other expenses (income), net
|
| | |
|
223
|
| | | | | (489) | | |
Loss before income taxes
|
| | |
|
16,353
|
| | | | | 6,800 | | |
Income taxes
|
| | |
|
1,321
|
| | | | | (236) | | |
Net loss
|
| | |
|
17,674
|
| | | | | 6,564 | | |
非控股權益應佔損失減少
|
| | |
|
(2,222)
|
| | | | | (1,911) | | |
普通股股東或母公司應佔淨虧損
|
| | |
|
15,452
|
| | | | | 4,653 | | |
Net loss
|
| | |
|
17,674
|
| | | | | 6,564 | | |
其他綜合收入,税後淨額: | | | | | | | | | | | | | |
外幣折算調整
|
| | |
|
(106)
|
| | | | | (8) | | |
其他綜合收益
|
| | |
|
(106)
|
| | | | | (8) | | |
Comprehensive loss
|
| | |
$
|
17,568
|
| | | | $ | 6,556 | | |
可歸因於: 的全面損失 | | | | | | | | | | | | | |
普通股股東或母公司
|
| | |
|
15,350
|
| | | | | 4,639 | | |
非控股權益
|
| | |
|
2,218
|
| | | | | 1,917 | | |
| | | |
$
|
17,568
|
| | | | $ | 6,556 | | |
普通股股東每股淨虧損 | | | | | | | | | | | | | |
Basic and diluted
|
| | |
$
|
0.24
|
| | | | $ | 0.08 | | |
加權平均已發行普通股 | | | | | | | | | | | | | |
Basic and diluted
|
| | |
|
63,925,334
|
| | | | | 59,909,344 | | |
| | |
Common Stock
|
| |
Additional
paid-in capital |
| |
Net
parent investment |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive income (loss) |
| |
Non-
controlling interest |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | 43,520 | | | | | | — | | | | | | (1,538) | | | | | | 6,710 | | | | | | 48,692 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,653) | | | | | | — | | | | | | — | | | | | | (1,911) | | | | | | (6,564) | | |
其他綜合收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13 | | | | | | (5) | | | | | | 8 | | |
Net transfer from parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,606 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,606 | | |
非控制性變更的其他變化
interests |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 398 | | | | | | 398 | | |
Balance at March 31, 2021
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 44,473 | | | | | $ | — | | | | | $ | (1,525) | | | | | $ | 5,192 | | | | | $ | 48,140 | | |
Balance at January 1, 2022
|
| | | | 63,925,334 | | | | | | 6 | | | | | | 75,743 | | | | | | — | | | | | | (52,314) | | | | | | (1,502) | | | | | | 5,881 | | | | | | 27,814 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,452) | | | | | | — | | | | | | (2,222) | | | | | | (17,674) | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102 | | | | | | 4 | | | | | | 106 | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 882 | | | | | | — | | | | | | — | | | | | | — | | | | | | 73 | | | | | | 955 | | |
Balance at March 31, 2022
|
| | | | 63,925,334 | | | | | $ | 6 | | | | | $ | 76,625 | | | | | $ | — | | | | | $ | (67,766) | | | | | $ | (1,400) | | | | | $ | 3,736 | | | | | $ | 11,201 | | |
| | |
2022
|
| |
2021
|
| ||||||
經營活動 | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(17,674)
|
| | | | $ | (6,564) | | |
對淨虧損與經營活動提供(用於)現金的調整: | | | | | | | | | | | | | |
財產、廠房和設備折舊
|
| | |
|
95
|
| | | | | 138 | | |
無形資產攤銷
|
| | |
|
766
|
| | | | | 784 | | |
經營性租賃使用權資產攤銷
|
| | |
|
192
|
| | | | | 167 | | |
基於股份的薪酬
|
| | |
|
955
|
| | | | | 460 | | |
未實現匯兑(收益)損失
|
| | |
|
225
|
| | | | | (358) | | |
Finance expense
|
| | |
|
758
|
| | | | | 98 | | |
Income taxes
|
| | |
|
1,321
|
| | | | | (236) | | |
可轉換債務重估虧損
|
| | |
|
2,632
|
| | | | | — | | |
投資重估收益
|
| | |
|
(4,659)
|
| | | | | (1,217) | | |
Other
|
| | |
|
344
|
| | | | | (661) | | |
其他經營性資產和負債變動: | | | | | | | | | | | | | |
應收貿易賬款
|
| | |
|
253
|
| | | | | 181 | | |
Inventory
|
| | |
|
(449)
|
| | | | | (70) | | |
經營性租賃負債
|
| | |
|
(267)
|
| | | | | (215) | | |
應付賬款和應計負債
|
| | |
|
1,134
|
| | | | | (1,681) | | |
其他經營性資產和負債
|
| | |
|
(245)
|
| | | | | (1) | | |
經營活動中使用的淨現金
|
| | |
|
(14,619)
|
| | | | | (9,175) | | |
投資活動 | | | | | | | | | | | | | |
購買礦產權益
|
| | |
|
(4,714)
|
| | | | | (1,175) | | |
購置房產、廠房和設備及無形資產
|
| | |
|
(93)
|
| | | | | (26) | | |
購買受重大影響的投資
|
| | |
|
(793)
|
| | | | | — | | |
Other
|
| | |
|
—
|
| | | | | 9 | | |
投資活動中使用的淨現金
|
| | |
|
(5,600)
|
| | | | | (1,192) | | |
融資活動 | | | | | | | | | | | | | |
Net transfer from parent
|
| | |
|
—
|
| | | | | 5,094 | | |
子公司融資收益
|
| | |
|
—
|
| | | | | 450 | | |
融資活動提供的現金淨額
|
| | |
|
—
|
| | | | | 5,544 | | |
匯率變動對現金及現金等價物的影響
|
| | |
|
138
|
| | | | | 63 | | |
現金和現金等價物減少
|
| | |
|
(20,081)
|
| | | | | (4,760) | | |
年初現金和現金等價物
|
| | |
|
49,850
|
| | | | | 9,341 | | |
現金和現金等價物,期末
|
| | |
$
|
29,769
|
| | | | $ | 4,581 | | |
補充現金流信息 | | | | | | | | | | | | | |
繳納所得税的現金
|
| | |
$
|
208
|
| | | | $ | 348 | | |
| | |
Carried at fair value
|
| |
Equity method
|
| | | | | | | ||||||||||||
| | |
Sama
|
| |
Fjordland
|
| |
SNC
|
| |
Total
|
| ||||||||||||
Balance at December 31, 2021
|
| | | | 5,719 | | | | | | 1,325 | | | | | | 657 | | | | | | 7,701 | | |
Change in fair value
|
| | | | 4,085 | | | | | | (111) | | | | | | — | | | | | | 3,974 | | |
Investment
|
| | | | — | | | | | | — | | | | | | 793 | | | | | | 793 | | |
Share of loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
外幣折算
|
| | | | — | | | | | | 18 | | | | | | — | | | | | | 18 | | |
Balance at March 31, 2022
|
| | | $ | 9,804 | | | | | $ | 1,232 | | | | | $ | 1,450 | | | | | $ | 12,486 | | |
| | |
Santa Cruz
|
| |
Tintic Project
|
| |
Pinaya Project
|
| |
San Matias
|
| |
Mineral Royalty
|
| |
Other
|
| |
Total
|
| |||||||||||||||||||||
Balance at December 31, 2021
|
| | | $ | 35,075 | | | | | $ | 19,588 | | | | | $ | 2,511 | | | | | $ | 13,607 | | | | | $ | 1,708 | | | | | $ | 550 | | | | | $ | 73,039 | | |
Acquisition costs
|
| | | | 1,451 | | | | | | 1,763 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,214 | | |
外幣折算
|
| | | | — | | | | | | — | | | | | | (3) | | | | | | — | | | | | | — | | | | | | — | | | | | | (3) | | |
Balance at March 31, 2022
|
| | | $ | 36,526 | | | | | $ | 21,351 | | | | | $ | 2,508 | | | | | $ | 13,607 | | | | | $ | 1,708 | | | | | $ | 550 | | | | | $ | 76,250 | | |
| | |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
艾芬豪電動可轉換票據(注a)
|
| | | $ | 57,857 | | | | | $ | 54,975 | | |
VRB convertible bond (Note b)
|
| | | | 24,365 | | | | | | 23,857 | | |
Total
|
| | | $ | 82,222 | | | | | $ | 78,832 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
|
Risk free interest rate
|
| |
0.96% to 3.13%
|
| |
0.48% to 1.35%
|
|
歷史波動性
|
| |
75%
|
| |
75%
|
|
Dividend yield
|
| |
0%
|
| |
0%
|
|
| | |
Fair value
|
| |
10% increase in
share price |
| |
10% decrease in
share price |
| |||||||||
Convertible notes
|
| | | $ | 57,857 | | | | | $ | 58,503 | | | | | $ | 57,479 | | |
| | |
Three months ended
March 31: |
| |||||||||
Revenue type
|
| |
2022
|
| |
2021
|
| ||||||
Software licensing (Note a)
|
| | | $ | 6,702 | | | | | $ | — | | |
數據處理服務
|
| | | | 60 | | | | | | 1,486 | | |
可再生能源儲存系統(注b)
|
| | | | — | | | | | | 73 | | |
Total
|
| | | $ | 6,762 | | | | | $ | 1,559 | | |
| | |
Three months ended
March 31: |
| |||||||||
Project
|
| |
2022
|
| |
2021
|
| ||||||
Santa Cruz, USA
|
| | | | 9,798 | | | | | | 197 | | |
哥倫比亞聖馬蒂亞斯(科爾多瓦)
|
| | | | 2,376 | | | | | | 3,171 | | |
Perseverance, USA (Cordoba)
|
| | | | 1,493 | | | | | | 54 | | |
Pinaya, Peru (Kaizen)
|
| | | | 686 | | | | | | 216 | | |
Hog Heaven, USA
|
| | | | 560 | | | | | | 640 | | |
Bitter Creek, USA
|
| | | | 359 | | | | | | 13 | | |
Yangayu, Papua New guinea
|
| | | | 318 | | | | | | — | | |
Tintic, USA
|
| | | | 289 | | | | | | 364 | | |
象牙海岸項目,象牙海岸
|
| | | | 21 | | | | | | 487 | | |
Lincoln, USA
|
| | | | 13 | | | | | | — | | |
Desert Mountain, USA
|
| | | | 6 | | | | | | 184 | | |
South Voisey’s Bay, Canada
|
| | | | 4 | | | | | | 2 | | |
項目生成和其他
|
| | | | 1,400 | | | | | | 933 | | |
Total
|
| | | $ | 17,323 | | | | | $ | 6,261 | | |
| | |
截至
的未償還餘額
|
| |
Transactions
for the three months ended March 31, |
| ||||||||||||||||||
| | |
March 31,
2022 |
| |
December 31,
2021 |
| |
2022
|
| |
2021
|
| ||||||||||||
Total Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Global Mining (Note a)
|
| | | | 1,018 | | | | | | 993 | | | | | | 2,737 | | | | | | 609 | | |
艾芬豪首都航空(注b)
|
| | | | — | | | | | | — | | | | | | 250 | | | | | | — | | |
Total
|
| | | | 1,018 | | | | | | 993 | | | | | | 2,987 | | | | | | 609 | | |
Advances | | | | | | | | | | | | | | | | | | | | | | | | | |
Global Mining (Note a)
|
| | | | 1,874 | | | | | | 1,855 | | | | | | — | | | | | | — | | |
| | |
Transactions
for the three months ended March 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
費用分類 | | | | | | | | | | | | | |
一般和行政費用
|
| | | | 1,472 | | | | | | 460 | | |
Exploration expenses
|
| | | | 1,515 | | | | | | 149 | | |
| | | | | 2,987 | | | | | | 609 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
受重大影響的投資
|
| | | | 11,036 | | | | | | — | | | | | | — | | | | | | 7,044 | | | | | | — | | | | | | — | | |
Other investments
|
| | | | 2,531 | | | | | | — | | | | | | — | | | | | | 1,802 | | | | | | | | | | | | | | |
Total financial assets
|
| | | $ | 13,567 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,846 | | | | | $ | — | | | | | $ | — | | |
財務負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible notes
|
| | | | — | | | | | | — | | | | | | 57,857 | | | | | | — | | | | | | — | | | | | | 54,975 | | |
延期應付對價
|
| | | | — | | | | | | — | | | | | | 24,741 | | | | | | | | | | | | | | | | | | 26,562 | | |
金融負債總額
|
| | | $ | — | | | | | $ | — | | | | | $ | 82,598 | | | | | $ | — | | | | | $ | — | | | | | $ | 81,537 | | |
| | |
For the three months ended March 31, 2022
|
| |||||||||||||||||||||
| | |
Critical Metals
|
| |
Data Processing
|
| |
Energy Storage
|
| |
Total
|
| ||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 6,762 | | | | | $ | — | | | | | $ | 6,762 | | |
部門間收入
|
| | | | — | | | | | | 43 | | | | | | — | | | | | | 43 | | |
運營虧損(收入)
|
| | | | 20,780 | | | | | | (5,549) | | | | | | 1,975 | | | | | | 17,206 | | |
Segment Assets
|
| | | | 106,792 | | | | | | 8,529 | | | | | | 26,334 | | | | | | 141,655 | | |
| | |
For the three months ended March 31, 2021
|
| |||||||||||||||||||||
| | |
Critical Metals
|
| |
Data Processing
|
| |
Energy Storage
|
| |
Total
|
| ||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 1,486 | | | | | $ | 73 | | | | | $ | 1,559 | | |
部門間收入
|
| | | | — | | | | | | 28 | | | | | | — | | | | | | 28 | | |
運營虧損(收入)
|
| | | | 7,789 | | | | | | (181) | | | | | | 1,185 | | | | | | 8,793 | | |
Segment Assets
|
| | | | 53,337 | | | | | | 6,472 | | | | | | 8,701 | | | | | | 68,510 | | |