v3.26.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2026
Sep. 30, 2025
Sep. 30, 2026
Sep. 30, 2025
OPERATING ACTIVITIES        
Net loss $ (48,350) $ (41,867) $ (179,478) $ (113,287)
Adjustments        
Depreciation, depletion and amortization 1,124 848 3,189 2,542
Accretion expense 1,067 976 3,200 2,930
Share-based compensation 4,932 2,516 9,990 5,018
Non-cash items included in other expense 655 8,838 44,987 29,338
Non-cash interest expense 6,422 7,016 18,892 23,063
Loss on loan extinguishment 0 0 7,110 782
Finance fee expense 0 0 6,368 0
Reclamation expenditures 0 (95) 0 (202)
Other 121 55 (2,884) (76)
Net change in operating assets and liabilities 1,488 6,467 (38,580) 610
Cash used in operating activities (32,541) (15,246) (127,206) (49,282)
INVESTING ACTIVITIES        
Additions to property, plant and equipment (23,391) (3,252) (56,787) (4,702)
Cash used in investing activities (23,391) (3,252) (56,787) (4,702)
FINANCING ACTIVITIES        
Proceeds from equity offerings 0 (1,171) 0 193,924
Warrant and stock option exercises 772 1,261 16,951 1,269
Debt and other liability issuance costs 0 0 (25,248) (2,053)
Other (2,544) (16) (3,526) (75)
Cash (used in) provided by financing activities (1,772) (11,881) 511,332 139,130
Cash, cash equivalents and restricted cash, beginning of period 490,287 175,003 105,263 59,290
Net change in cash, cash equivalents and restricted cash during the period (57,704) (30,379) 327,339 85,146
Effect of exchange rate changes on cash, cash equivalents and restricted cash (22) (69) (41) 119
Cash, cash equivalents and restricted cash, end of period 432,561 144,555 432,561 144,555
Reconciliation of cash, cash equivalents, and restricted cash:        
Cash and cash equivalents 411,355 102,867 411,355 102,867
Restricted cash and cash equivalents 21,206 41,688 21,206 41,688
Total cash, cash equivalents, and restricted cash 432,561 144,555 432,561 144,555
2026 Convertible Debentures        
FINANCING ACTIVITIES        
Gross proceeds 0 0 287,500 0
NSR Royalty        
Adjustments        
Finance fee expense     6,400  
FINANCING ACTIVITIES        
Gross proceeds 0 0 225,000 0
Principal repayments (400)   (1,100)  
2026 Gold Prepay        
FINANCING ACTIVITIES        
Gross proceeds 0 0 150,000 0
Convertible Debentures        
FINANCING ACTIVITIES        
Principal repayments 0 0 (67,600) 0
Orion Convertible Loan        
FINANCING ACTIVITIES        
Principal repayments 0 0 (49,347) 0
Orion Gold Prepay        
FINANCING ACTIVITIES        
Principal repayments 0 (11,918) (22,398) (42,907)
New Gold Prepay And Silver Purchase Agreement        
FINANCING ACTIVITIES        
Gross proceeds 0 0 0 31,045
Principal repayments 0 0 0 (31,045)
Silver Purchase Agreement        
FINANCING ACTIVITIES        
Principal repayments $ 0 $ (37) $ 0 $ (11,028)