v3.26.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Millions
Share capital [Member]
Other capital reserves [Member]
Foreign currency translation reserve [Member]
Remeasurement reserve [Member]
Retained earnings [Member]
Equity attributable to owners of parent [Member]
Non-controlling interest [Member]
Total
Balance, beginning of year at Dec. 31, 2023 $ 2,240.2 $ 61.3 $ (5.4) $ (25.7) $ (173.6) $ 2,096.8 $ 110.0 $ 2,206.8
Net income (loss)         76.7 76.7 (8.9) 67.8
Other comprehensive (loss) income     (43.0) 26.9   (16.1) (6.9) (23.0)
Total comprehensive (loss) income     (43.0) 26.9 76.7 60.6 (15.8) 44.8
Contributions by and distributions to owners:                
Dividends         (5.5) (5.5)   (5.5)
Flow-through shares issued, net of share issuance costs 8.6         8.6   8.6
Shares issued on equity raise, net of share issuance costs 386.2         386.2   386.2
Stock options   2.1       2.1   2.1
Issuance of shares related to stock options and warrants exercised 6.3 (1.9)       4.4   4.4
Total contributions by and distributions to owners 401.1 0.2     (5.5) 395.8   395.8
Balance, end of year at Dec. 31, 2024 2,641.3 61.5 (48.4) 1.2 (102.4) 2,553.2 94.2 2,647.4
Net income (loss)         568.5 568.5 (4.2) 564.3
Other comprehensive (loss) income     22.5 7.2   29.7 3.2 32.9
Total comprehensive (loss) income     22.5 7.2 568.5 598.2 (1.0) 597.2
Contributions by and distributions to owners:                
Dividends         (5.6) (5.6)   (5.6)
Flow-through shares issued, net of share issuance costs 13.7         13.7   13.7
Shares issued on equity raise, net of share issuance costs 4.2         4.2   4.2
Copper Mountain non-controlling interest acquisition   61.3 (4.0)     57.3 (93.2) (35.9)
Stock options   2.5       2.5   2.5
Issuance of shares related to stock options and warrants exercised 4.6 (1.5)       3.1   3.1
Tax adjustments in respect of prior years 4.4         4.4   4.4
Total contributions by and distributions to owners 26.9 62.3 (4.0)   (5.6) 79.6 (93.2) (13.6)
Balance, end of year at Dec. 31, 2025 $ 2,668.2 $ 123.8 $ (29.9) $ 8.4 $ 460.5 $ 3,231.0 $ 0.0 $ 3,231.0