| | 线上 | | | 登录www.proxyvote.com并输入代理卡上提供的控制号码 | |
| | 电话 | | | 拨号1-800-690-6903使用按键式电话并按照菜单说明操作 | |
| | 邮件 | | | 填写并签署纸质代理卡或指示表格,并用已付邮资信封邮寄 | |
| | | |
页
|
| |||
| 总结 | | | | | 1 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | |
页
|
| |||
| | | | | 9 | | | |
| | | | | 9 | | | |
| | | | | 9 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 39 | | | |
| | | | | 42 | | | |
| | | | | 49 | | | |
| | | | | 52 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 53 | | | |
| | | | | 53 | | | |
| | | | | 62 | | | |
| | | | | 68 | | | |
| | | | | 68 | | | |
| | | | | 68 | | | |
| | | |
页
|
| |||
| | | | | 69 | | | |
| | | | | 69 | | | |
| | | | | 69 | | | |
| | | | | 70 | | | |
| | | | | 70 | | | |
| | | | | 70 | | | |
| | | | | 70 | | | |
| | | | | 71 | | | |
| | | | | 72 | | | |
| | | | | 73 | | | |
| | | | | 80 | | | |
| | | | | 81 | | | |
| | | | | 83 | | | |
| | | | | 83 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 86 | | | |
| | | | | 86 | | | |
| | | | | 86 | | | |
| | | | | 86 | | | |
| | | | | 86 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 89 | | | |
| | | | | 89 | | | |
| | | | | 89 | | | |
| | | | | 90 | | | |
| | | | | 90 | | | |
| | | | | 90 | | | |
| | | | | 90 | | | |
| | | | | 91 | | | |
| | | | | 93 | | | |
| | | |
页
|
| |||
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 95 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | 97 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 105 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | | |
| | | | | F-1 | | | |
| | | | | G-1 | | | |
| | | | | H-1 | | | |
| | | | | I-1 | | | |
| | | |
P/NAV
|
| |||
|
最大值
|
| | | | 1.81x | | |
|
3rd四分位数
|
| | | | 1.16x | | |
|
平均
|
| | | | 0.89x | | |
|
中位数
|
| | | | 0.84x | | |
|
1St四分位数
|
| | | | 0.52x | | |
|
最低
|
| | | | 0.27倍 | | |
| | | |
P/NAV
|
| |||
|
最大值
|
| | | | 1.82x | | |
|
第三四分位数
|
| | | | 0.82x | | |
|
平均
|
| | | | 0.76x | | |
|
中位数
|
| | | | 0.68x | | |
|
第1四分位数
|
| | | | 0.43x | | |
|
最低
|
| | | | 0.14x | | |
| | | |
P/NAV
|
| |||
|
最大值
|
| | | | 1.81x | | |
|
第三四分位数
|
| | | | 1.16x | | |
|
平均
|
| | | | 0.89x | | |
|
中位数
|
| | | | 0.84x | | |
|
第1四分位数
|
| | | | 0.52x | | |
|
最低
|
| | | | 0.27倍 | | |
|
姓名
|
| |
现金(1)
|
| |
股权(2)
|
| |
附加条件/
福利(3) |
| |
合计
|
| ||||||||||||
|
艾伦·帕尔米埃
|
| | | $ | 2,558,160 | | | | | $ | 1,180,939 | | | | | $ | 16,638 | | | | | $ | 3,755,737 | | |
|
切特·霍利奥克
|
| | | $ | 812,000 | | | | | $ | 442,814 | | | | | $ | 42,948 | | | | | $ | 1,297,762 | | |
|
阿曼多·亚历山德里
|
| | | $ | 0 | | | | | $ | 210,157 | | | | | $ | 0 | | | | | $ | 210,157 | | |
| | | |
数量
|
| |||||||||
|
姓名
|
| |
RSU
|
| |
PSU
|
| ||||||
|
艾伦·帕尔米埃
|
| | | | 526,262 | | | | | | 269,519 | | |
|
切特·霍利奥克
|
| | | | 197,167 | | | | | | 101,225 | | |
|
阿曼多·亚历山德里
|
| | | | 141,615 | | | | | | 0 | | |
| | | |
公司股份
|
| |||||||||
|
实益拥有人名称
|
| |
数
|
| |
百分比(1)
|
| ||||||
|
艾伦·帕尔米埃(2)(3)(4)(5)
|
| | | | 1,447,737 | | | | | | 0.9% | | |
|
罗恩·利特尔(2)(6)
|
| | | | 40,000 | | | | | | * | | |
|
莉拉·曼妮莎·墨菲(2)(4)(7)
|
| | | | — | | | | | | * | | |
|
彼得·贾努利斯(2)(8)
|
| | | | — | | | | | | * | | |
|
切特·霍利奥克(3)(9)
|
| | | | 101,510 | | | | | | * | | |
|
阿曼多·亚历山德里(3)
|
| | | | — | | | | | | * | | |
|
妮可·阿德什德-贝尔(4)(10)
|
| | | | — | | | | | | * | | |
|
路易斯·费利佩·梅迪纳·阿吉雷(4)(11)
|
| | | | — | | | | | | * | | |
|
哈维尔·雷耶斯(4)(12)
|
| | | | 3,937,494 | | | | | | 2.4% | | |
|
公司全体现任董事及执行人员为一组(6人)
|
| | | | 1,589,247 | | | | | | 1.0% | | |
| | | |
公司股份
|
| |
金鼎股份
|
| ||||||||||||||||||
|
年份
|
| |
高
|
| |
低
|
| |
高
|
| |
低
|
| ||||||||||||
| 截至2024年12月31日的财政年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
第一季度
|
| | | $ | 0.415 | | | | | $ | 0.236 | | | | | $ | 0.022 | | | | | $ | 0.018 | | |
|
第二季度
|
| | | $ | 0.650 | | | | | $ | 0.374 | | | | | $ | 0.029 | | | | | $ | 0.018 | | |
|
第三季度
|
| | | $ | 0.501 | | | | | $ | 0.327 | | | | | $ | 0.067 | | | | | $ | 0.022 | | |
|
第四季度
|
| | | $ | 0.510 | | | | | $ | 0.124 | | | | | $ | 0.115 | | | | | $ | 0.045 | | |
| 截至2025年12月31日止财政年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
第一季度
|
| | | $ | 0.600 | | | | | $ | 0.222 | | | | | $ | 0.536 | | | | | $ | 0.111 | | |
|
第二季度
|
| | | $ | 0.653 | | | | | $ | 0.356 | | | | | $ | 0.814 | | | | | $ | 0.491 | | |
|
第三季度
|
| | | $ | 0.864 | | | | | $ | 0.443 | | | | | $ | 0.848 | | | | | $ | 0.661 | | |
|
第四季度
|
| | | $ | 1.100 | | | | | $ | 0.624 | | | | | $ | 1.138 | | | | | $ | 0.642 | | |
| 截至2026年12月31日止财政年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
第一季度
|
| | | $ | 1.740 | | | | | $ | 0.840 | | | | | $ | 1.55 | | | | | $ | 0.81 | | |
|
第二季度(截至2026年[ ]日)
|
| | | $ | [] | | | | | $ | [] | | | | | $ | [] | | | | | $ | [] | | |
| | | |
公司股份
|
| |
金鼎股份
|
| |
暗示
合并的价值 对价每 公司份额 |
| |||||||||
|
2026年1月23日
|
| | | $ | 1.61 | | | | | $ | 1.55 | | | | | $ | 1.25 | | |
|
[ ], 2026
|
| | | $ | [ ] | | | | | $ | [ ] | | | | | $ | [ ] | | |
| | | |
公司股份的权利
|
| |
金道集团股份的权利(1)
|
|
|
法定股本
|
| | 公司法定股本包括200,000,000股普通股,每股0.00 1美元,以及5,000,000股优先股,每股面值0.00 1美元。 | | |
根据BCBCA,一家公司的条款可能规定不止一类股份,如果它们这样规定,则必须在条款中规定每个类别股份所附带的权利、特权、限制和条件。
GoldGroup的法定股本由无限数量的无面值普通股和无其他类别的股份组成。
|
|
|
股东特别会议;书面同意的行动
|
| | 根据CBCA和我们的章程,总裁、公司董事会或至少10%有表决权股份的持有人可以召集特别股东大会。 | | | 根据BCBCA和GoldGroup的条款,董事可以召集股东大会讨论特殊事务。 | |
| | | | CBCA规定,如果行动至少获得授权在会议上采取行动所需的最低票数同意,公司的股东可以通过书面同意采取行动。我们的章程进一步限制了书面同意的股东行动,只有在有权就此类行动投票的所有股东同意的情况下才允许此类行动。 | | | 如果持有在股东大会上具有投票权的股份的所有股东以书面同意该决议,则BCBCA还允许以书面形式批准该特别决议。 | |
| | | |
公司股份的权利
|
| |
金道集团股份的权利(1)
|
|
|
董事会选举候选人提名
|
| |
我们的章程规定,公司董事会可在拟选举董事的股东大会之前的任何时间提名董事候选人进行选举,无需任何事先通知要求。
我们的章程进一步规定,希望提名候选人的股东必须在会议召开前至少90天提供书面意向通知,如果在会议召开前不到90天发布公告,则必须在会议日期公布后20天内提供书面通知。股东提名通知必须包括第14A条规定的所有信息,以及披露提名股东与提议的被提名人之间的所有直接和间接业务或个人关系。
|
| |
根据Goldgroup的条款,为了有资格参加Goldgroup董事会的选举,必须按照以下程序之一提名人员:(a)由Goldgroup董事会或一名获授权人员提名,(b)由一名或多名股东根据根据BCBCA提出的提议,或(c)由遵守条款规定的通知程序的提名股东提名。
提名股东必须及时以适当的书面形式向金道集团的公司秘书发出通知。如发出该通知(a)如属股东周年大会,则不少于会议日期前30天且不多于65天,或(b)如属特别会议,则不迟于15日营业时间结束时发出该通知,则该通知将被视为及时第会议召开日期首次公示之日的翌日。
|
|
|
董事人数
|
| | CBCA规定,组成董事会的董事人数将在公司章程中说明或根据公司章程确定。我们的公司章程规定,董事人数将根据我们的章程确定。 | | |
BCBCA规定,如果一家公司是一家公众公司,则该公司必须至少有一名董事和至少三名董事。GoldGroup目前有四名董事。
GoldGroup的条款规定,如果公司是一家公众公司,则董事人数设定为三名与最近设定的董事人数(a)通过普通决议设定,以及(b)条款中规定的董事人数两者中的较大者。
股东可选举或委任填补GoldGroup董事会任何空缺所需的董事。如果股东没有选举或任命填补黄金集团董事会任何空缺所需的董事,则董事可以任命,或者股东可以选举或任命董事来填补这些空缺。
|
|
| | | |
公司股份的权利
|
| |
金道集团股份的权利(1)
|
|
| | | |
我们的章程规定,公司董事会应不时确定董事会的规模。我们目前有四位董事。
公司董事会可通过新的决议不时增加或减少董事人数。然而,董事人数的减少不得缩短任何在任董事的任期。董事必须是年满18岁的自然人,但不必是科罗拉多州居民或公司股东。每位董事的任期至下一次年度股东大会,直至选出继任者并符合资格为止。
|
| |
根据GoldGroup的条款和BCBCA,在每一次年度股东大会上,有权在会议上投票的股东必须选举一个由GoldGroup条款规定的董事人数组成的董事会。所有董事在紧接选举或委任前停止任职,但有资格连选连任或再获委任。
除非(a)该个人同意以BCBCA规定的方式担任董事,(b)该个人是在该个人出席的会议上当选或任命的,而该个人在该会议上没有拒绝担任董事,或(c)就第一任董事而言,该指定根据BCBCA另有效力。
董事会中出现的临时空缺,可由董事填补。
此外,条款允许黄金集团董事会在股东大会之间通过任命一名或多名额外董事来扩大规模。不过,增补董事人数在任何时候都不得超过现任董事人数的三分之一。
|
|
|
选举董事
|
| |
根据CBCA,董事会在每次年度股东大会上选举产生,除非公司章程规定董事任期错开。根据我们的公司章程,在选举公司董事时不允许累积投票。
根据我们的章程,公司董事会必须确定一个记录日期,以确定哪些股东有权获得会议通知并在会议上投票,该日期必须设定在10天至70天之间
|
| |
根据BCBCA和GoldGroup的条款,GoldGroup可通过股东特别决议在任何董事任期届满前罢免其职务。在此情况下,股东可选举或以普通决议委任一名董事,以填补由此产生的空缺。股东未在罢免的同时选举或委任一名董事填补产生的空缺,则董事可委任或股东可选举或以普通决议委任一名董事填补该空缺。
|
|
| | | |
公司股份的权利
|
| |
金道集团股份的权利(1)
|
|
| | | |
会议日期前。如果没有确定记录日期,则默认记录日期为向股东发出第一次通知的前一天。在记录日期后,公司秘书须编制有投票权的股东投票名单,该名单须于股东大会召开前十天或发出通知后两个营业日(以较早者为准)开始供查阅。会议通知须在会议召开前不少于十日且不超过60日送达股东。
我们的章程规定,董事是在年度股东大会(或为此召开的特别会议)上选举产生的,每家公司有权投一票;根据我们的公司章程,不允许累积投票。
|
| | | |
|
罢免董事;空缺
|
| |
根据CBCA和我们的章程,任何董事均可在为此目的召开的股东大会上,由选举该董事的投票组的股东在有或无因由的情况下罢免,如果投票罢免的票数超过投票反对的票数。
董事会空缺可由股东或公司董事会填补。空缺职位由某一表决群体选出的董事担任的,只能由该表决群体的其余董事或股东投票填补空缺。留任董事不足法定人数的,可以全体留任董事过半数填补空缺。当选填补空缺的董事任期至下一次选举董事的股东大会届满。
|
| | 根据BCBCA和GoldGroup的条款,如果任何董事被判定犯有可公诉罪行,或者如果该董事不再具备担任公司董事的资格且没有及时辞职,董事可以在其任期届满前罢免该董事,而董事可以任命一名董事来填补由此产生的空缺。 | |
| | | |
公司股份的权利
|
| |
金道集团股份的权利(1)
|
|
|
董事及高级人员的法律责任限制
|
| |
CBCA和我们的公司章程规定,董事不应因违反作为董事的受托责任而对我们或我们的股东承担金钱损失的个人责任。然而,这一限制并不消除或限制以下方面的责任:(i)该董事违反对公司或其股东的忠诚义务,(ii)非善意或涉及故意不当行为或明知违法的作为或不作为,(iii)CBCA第7-108-403条规定的行为(与非法分配有关),或(iv)该董事直接或间接从中获得任何不正当个人利益的任何交易。
我们的公司章程进一步规定,如果CBCA被修订以消除或进一步限制董事的责任,那么每位董事的责任应在经修订的CBCA允许的最大范围内消除或限制。股东对本条文的任何废除或修改,不得对董事在废除或修改前已产生的任何责任方面的任何权利或保护产生不利影响。
|
| | BCBCA规定,如果一家公司的董事善意地依赖(a)公司高级职员向董事代表的公司财务报表或公司审计师的书面报告,以公允地反映公司的财务状况,(b)律师、会计师、工程师、评估师或其专业使该人所作陈述具有可信度的其他人的书面报告,则该公司的董事不对某些责任承担责任,并且已遵守其在BCBCA某些章节下的职责,(c)由公司高级人员向董事陈述的事实陈述是正确的,或(d)法院认为为董事的行动提供合理理由的任何记录、资料或陈述,不论是否(i)该记录是伪造、欺诈作出或不准确的,或(ii)该资料或陈述是欺诈作出或不准确的。 | |
|
董事及高级人员的赔偿;开支
|
| |
根据CBCA,公司可对符合适用行为标准的董事和高级管理人员进行赔偿,并且必须对完全成功地为任何诉讼进行辩护的董事进行赔偿。
我们的公司章程要求在法律允许的最大范围内,对董事、高级管理人员以及应我们要求在其他实体任职的人员进行赔偿。我们的章程同样要求对善意行事并合理地认为其行为符合(或至少不违背)公司最佳利益的董事和高级管理人员进行赔偿,并强制赔偿
|
| | 根据Goldgroup的条款并受BCBCA的约束,Goldgroup将在法律允许的最大范围内,就该人承担或可能承担的所有合资格处罚向Goldgroup的董事、前董事、高级职员或前高级职员及其继承人和法定遗产代理人作出赔偿,而公司可在合资格程序的最终处置后,支付该人就该程序实际和合理招致的费用。金道集团章程所载的赔偿及垫付费用的权利,并不排斥任何 | |
| | | |
公司股份的权利
|
| |
金道集团股份的权利(1)
|
|
| | | | 那些在任何程序中完全成功的人。我们可能会在未达到行为标准的情况下,以书面的善意确认和偿还承诺为前提垫付费用。我们可能还会购买董事和高级职员责任保险。 | | | 任何合资格的一方根据任何协议、股东或无利害关系董事的投票、保险单或其他方式可能有权获得的其他赔偿或类似保护的权利。 | |
|
对证书的修订
注册成立 |
| | 根据CBCA,对公司章程的修订必须由董事会或至少10%有表决权股份的持有人提出,并且必须获得股东以超过反对票数的赞成票数通过修正案。 | | | 根据GoldGroup的章程及受BCBCA规限,GoldGroup的章程通知可由董事会决议更改,其中包括(其中包括)更改股份类别或系列、GoldGroup获授权发行的股份的最高数目、股份的识别名称,以及细分或合并。 | |
|
附例修订
|
| |
根据CBCA,董事会可以修改或废除章程,除非公司章程将该权力专门保留给股东。股东始终保留修改章程的法定权利,无论任何赋予董事会该权力的条款如何,并且可以通过限制董事会对特定章程条款的修改权限的条款。
我们的公司章程和章程均授权公司董事会修订章程。因此,公司董事会和股东都有权修改我们的章程。
|
| | 根据BCBCA和GoldGroup的条款,GoldGroup的条款可能会通过股东的普通决议进行更改,该决议要求大多数有投票权的股东投票支持更改。 | |
|
股东权利计划
|
| | 我们目前没有股东权利计划。 | | | 高盛集团目前没有股东权利计划。 | |
|
论坛评选
|
| | 我们的治理文件中没有专属论坛条款。 | | | Goldgroup在其管理文件中没有排他性的论坛条款。 | |
| |
第一条
口译 |
| ||||||
| | | | | | A-2 | | | |
| | | | | | A-20 | | | |
| | | | | | A-20 | | | |
| | | | | | A-20 | | | |
| | | | | | A-20 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| |
第二条
合并与安排 |
| ||||||
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-22 | | | |
| | | | | | A-24 | | | |
| | | | | | A-25 | | | |
| | | | | | A-26 | | | |
| | | | | | A-27 | | | |
| | | | | | A-27 | | | |
| | | | | | A-28 | | | |
| | | | | | A-28 | | | |
| | | | | | A-29 | | | |
| | | | | | A-29 | | | |
| | | | | | A-29 | | | |
| | | | | | A-30 | | | |
| | | | | | A-32 | | | |
| | | | | | A-33 | | | |
| | | | | | A-34 | | | |
| | | | | | A-34 | | | |
| |
第三条
代表和授权书 |
| ||||||
| | | | | | A-34 | | | |
| | | | | | A-55 | | | |
| | | | | | A-77 | | | |
| |
第4条
盟约 |
| ||||||
| | | | | | A-77 | | | |
| | | | | | A-81 | | | |
| | | | | | A-85 | | | |
| | | | | | A-86 | | | |
| | | | | | A-86 | | | |
| | | | | | A-87 | | | |
| | | | | | A-88 | | | |
| | | | | | A-89 | | | |
| | | | | | A-89 | | | |
| | | | | | A-89 | | | |
| | | | | | A-90 | | | |
| | | | | | A-90 | | | |
| | | | | | A-91 | | | |
| |
第五条
附加协议 |
| ||||||
| | | | | | A-91 | | | |
| | | | | | A-95 | | | |
| | | | | | A-99 | | | |
| |
第六条
终止 |
| ||||||
| | | | | | A-101 | | | |
| | | | | | A-103 | | | |
| | | | | | A-103 | | | |
| |
第七条
先决条件 |
| ||||||
| | | | | | A-104 | | | |
| | | | | | A-104 | | | |
| | | | | | A-105 | | | |
| |
第8条
将军 |
| ||||||
| | | | | | A-106 | | | |
| | | | | | A-107 | | | |
| | | | | | A-107 | | | |
| | | | | | A-107 | | | |
| | | | | | A-107 | | | |
| | | | | | A-107 | | | |
| | | | | | A-108 | | | |
| | | | | | A-108 | | | |
| | | | | | A-108 | | | |
| | | | | | A-109 | | | |
| | | | | | A-109 | | | |
| | | | | | A-109 | | | |
| | | | | | A-109 | | | |
| | | | | | A-109 | | | |
| | | | | | A-110 | | | |
| | | | | | A-110 | | | |
| | 附表A —安排合并计划表格 | |
| | 附表B —安排决议的形式 | |
| | 附表C —存续法团的法团章程 | |
| | | | | GOLDGROUP矿业公司。 | | |||
| | | | | 签名: | | |
/s/拉尔夫剪切
名称:Ralph Shearing
职称:首席执行官 |
|
| | | | | GOLDGROUP MERGER SUB INC。 | | |||
| | | | | 签名: | | |
/s/拉尔夫剪切
名称:Ralph Shearing
头衔:总统 |
|
| | | | | Gold Resource Corporation | | |||
| | | | | 签名: | | |
/s/Allen Palmiere
姓名:Allen Palmiere
职称:首席执行官 |
|
| | | | | GOLDGROUP矿业公司。 | | |||
| | | | | 签名: | | |
|
|
| | | | | | | | 姓名: | |
| | | | | | | | 职位: | |
| | | | | GOLDGROUP MERGER SUB INC。 | | |||
| | | | | 签名: | | |
|
|
| | | | | | | | 姓名: | |
| | | | | | | | 职位: | |
| | | | | Gold Resource Corporation | | |||
| | | | | 签名: | | |
|
|
| | | | | | | | 姓名: | |
| | | | | | | | 职位: | |
| | | | | GOLDGROUP矿业公司。 | | ||||||
| | | | | 签名: | | |
/s/拉尔夫剪切
|
| |||
| | | | | | | | 姓名: | | | 拉尔夫剪切 | |
| | | | | | | | 职位: | | | 首席执行官 | |
| | | | | GOLDGROUP MERGER SUB INC。 | | ||||||
| | | | | 签名: | | |
/s/拉尔夫剪切
|
| |||
| | | | | | | | 姓名: | | | 拉尔夫剪切 | |
| | | | | | | | 职位: | | | 首席执行官 | |
| | | | | Gold Resource Corporation | | ||||||
| | | | | 签名: | | |
/s/Allen Palmiere
|
| |||
| | | | | | | | 姓名: | | | 艾伦·帕尔米埃 | |
| | | | | | | | 职位: | | | 首席执行官 | |
| | | | | GOLDGROUP矿业公司。 | | ||||||
| | | | | 签名: | | |
|
| |||
| | | | | | | | 姓名: | | | | |
| | | | | | | | 职位: | | | | |
| | | | | GOLDGROUP MERGER SUB INC。 | | ||||||
| | | | | 签名: | | |
|
| |||
| | | | | | | | 姓名: | | | | |
| | | | | | | | 职位: | | | | |
| | | | | Gold Resource Corporation | | ||||||
| | | | | 签名: | | |
|
| |||
| | | | | | | | 姓名: | | | | |
| | | | | | | | 职位: | | | | |
| | 御银广场 北塔,套房1800 邮政信箱63 多伦多,on M5J 2J2 |
| |
电话:
(416) 362-7485
传真:
(416) 943-6496
免费电话:
(800) 461-2275
|
| | 参与组织:蒙特利尔 交易所,多伦多证券交易所, 多伦多证券交易所创业板 |
|
| | | |
黄金集团
矿业公司。 |
| |
黄金
资源 株式会社 (美国通用会计准则) |
| |
美国公认会计原则
到国际财务报告准则 调整 |
| |
笔记
|
| |
黄金
资源 株式会社 (国际财务报告准则) |
| |
交易
调整 |
| |
笔记
|
| |
备考
合并 |
| ||||||||||||||||||
| | | | | | | | | | | | | | | |
(注4)
|
| | | | | | | | | | |
(附注2及4)
|
| | | | | | | | | | ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 9,611 | | | | | $ | 25,011 | | | | | $ | — | | | | | | | | $ | 25,011 | | | | | $ | — | | | | | | | |
$
|
34,622
|
| |
|
应收账款,净额
|
| | | | — | | | | | | 13,253 | | | | | | — | | | | | | | | | 13,253 | | | | | | — | | | | | | | |
|
13,253
|
| |
|
预付费用及其他流动资产
|
| | | | 2,798 | | | | | | 2,784 | | | | | | — | | | | | | | | | 2,784 | | | | | | — | | | | | | | |
|
5,582
|
| |
|
持有待售资产
|
| | | | 5,423 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | |
|
5,423
|
| |
|
库存,净额
|
| | | | 16,176 | | | | | | 8,234 | | | | | | — | | | | | | | | | 8,234 | | | | | | 823 | | | |
2(i)
|
| | |
|
25,233
|
| |
|
流动资产总额
|
| | | | 34,008 | | | | | | 49,282 | | | | | | — | | | | | | | | | 49,282 | | | | | | 823 | | | | | | | | | 84,113 | | |
|
应收款项
|
| | | | 1,807 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | |
|
1,807
|
| |
|
物业、厂房及矿山发展,净额
|
| | | | 21,903 | | | | | | 134,656 | | | | | | 6,106 | | | |
4d(i-ii)
|
| | | | 140,762 | | | | | | 296,356 | | | |
2(二)
|
| | |
|
459,021
|
| |
|
矿产
|
| | | | 13,946 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | |
|
13,946
|
| |
|
其他非流动资产
|
| | | | — | | | | | | 124 | | | | | | — | | | | | | | | | 124 | | | | | | — | | | | | | | |
|
124
|
| |
|
总资产
|
| | | $ | 71,664 | | | | | $ | 184,062 | | | | | $ | 6,106 | | | | | | | | $ | 190,168 | | | | | $ | 297,179 | | | | | | | | $ | 559,011 | | |
| 负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
应付账款和应计
负债 |
| | | $ | 25,212 | | | | | $ | 14,403 | | | | | $ | — | | | | | | | | $ | 14,403 | | | | | $ | 650 | | | |
2(三)
|
| | |
$
|
40,265
|
| |
|
认股权证责任
|
| | | | 45,992 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | |
|
45,992
|
| |
|
持有待售负债
|
| | | | 2,867 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | |
|
2,867
|
| |
|
应付特许权使用费,当前
|
| | | | 251 | | | | | | 2,860 | | | | | | — | | | | | | | | | 2,860 | | | | | | — | | | | | | | |
|
3,111
|
| |
|
金银流协议责任,当前
|
| | | | — | | | | | | — | | | | | | 100,000 | | | |
第4d(四)款)
|
| | | | 100,000 | | | | | | — | | | | | | | |
|
100,000
|
| |
|
流动负债合计
|
| | | | 74,322 | | | | | | 17,263 | | | | | | 100,000 | | | | | | | | | 117,263 | | | | | | 650 | | | | | | | | | 192,235 | | |
|
金银流协议责任,长期
|
| | | | — | | | | | | 90,930 | | | | | | (90,930) | | | |
第4d(四)款)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
退役义务
|
| | | | 8,446 | | | | | | 10,184 | | | | | | (741) | | | |
4d(i)
|
| | | | 9,443 | | | | | | — | | | | | | | | | 17,889 | | |
|
递延所得税负债,净额
|
| | | | — | | | | | | 15,527 | | | | | | 519 | | | |
4d(i-ii)
|
| | | | 16,046 | | | | | | 82,542 | | | |
2(四)
|
| | | | 98,588 | | |
|
应付特许权使用费,长期
|
| | | | 4,033 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | 4,033 | | |
|
或有代价
|
| | | | — | | | | | | 3,554 | | | | | | — | | | | | | | | | 3,554 | | | | | | — | | | | | | | | | 3,554 | | |
|
其他非流动负债
|
| | | | 28 | | | | | | 2,575 | | | | | | — | | | | | | | | | 2,575 | | | | | | — | | | | | | | | | 2,603 | | |
|
负债总额
|
| | | | 86,829 | | | | | | 140,033 | | | | | | 8,848 | | | | | | | | | 148,881 | | | | | | 83,192 | | | | | | | | | 318,902 | | |
| 股东权益(亏损) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股本
|
| | | | 198,909 | | | | | | 138,620 | | | | | | (97) | | | |
4d(三)
|
| | | | 138,523 | | | | | | 116,751 | | | |
4(a)
|
| | |
|
454,183
|
| |
|
储备金
|
| | | | 9,613 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | |
|
9,613
|
| |
|
累计其他综合
亏损 |
| | | | — | | | | | | (1,171) | | | | | | — | | | | | | | | | (1,171) | | | | | | 1,171 | | | |
2(五)
|
| | |
|
—
|
| |
|
累计赤字
|
| | | | (226,992) | | | | | | (87,536) | | | | | | (2,645) | | | |
4d(i-iv)
|
| | | | (90,181) | | | | | | 90,181 | | | |
2(五)
|
| | |
|
(226,992)
|
| |
|
或有股份代价
|
| | | | 3,305 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | |
|
3,305
|
| |
|
库存股票
|
| | | | — | | | | | | (5,884) | | | | | | — | | | | | | | | | (5,884) | | | | | | 5,884 | | | |
2(五)
|
| | |
|
—
|
| |
|
股东权益合计(亏空)
|
| | | | (15,165) | | | | | | 44,029 | | | | | | (2,742) | | | | | | | | | 41,287 | | | | | | 213,987 | | | | | | | | | 240,109 | | |
|
总负债&股东权益(亏损)
|
| | | $ | 71,664 | | | | | $ | 184,062 | | | | | $ | 6,106 | | | | | | | | $ | 190,168 | | | | | $ | 297,179 | | | | | | | | $ | 559,011 | | |
| | | |
黄金集团
矿业公司。 |
| |
黄金
资源 株式会社 (美国通用会计准则) |
| |
美国公认会计原则
到国际财务报告准则 调整 |
| |
笔记
|
| |
黄金
资源 株式会社 (国际财务报告准则) |
| |
交易
调整 |
| |
笔记
|
| |
备考
合并 |
| ||||||||||||||||||
| | | | | | | | | | | | | | | |
(注4)
|
| | | | | | | | | | |
(注2)
|
| | | | | | | | | | ||||||
|
销售,净额
|
| | | $ | 22,981 | | | | | $ | 99,759 | | | | | $ | — | | | | | | | | $ | 99,759 | | | | | $ | — | | | | | | | | $ | 122,740 | | |
|
生产成本
|
| | | | (16,997) | | | | | | (60,283) | | | | | | — | | | | | | | | | (60,283) | | | | | | (823) | | | |
2(i)
|
| | | | (78,103) | | |
|
折旧和损耗费用
|
| | | | (726) | | | | | | (11,197) | | | | | | — | | | | | | | | | (11,197) | | | | | | (5,876) | | | |
2(二)
|
| | | | (17,799) | | |
|
填海及修复费用
|
| | | | — | | | | | | (1,499) | | | | | | (1,343) | | | |
4d(i)
|
| | | | (2,842) | | | | | | — | | | | | | | | | (2,842) | | |
|
矿山毛利(亏损)
|
| | | | 5,258 | | | | | | 26,780 | | | | | | (1,343) | | | | | | | | | 25,437 | | | | | | (6,699) | | | | | | | | | 23,996 | | |
|
一般和行政费用
|
| | | | (4,985) | | | | | | (4,258) | | | | | | — | | | | | | | | | (4,258) | | | | | | (650) | | | |
2(三)
|
| | | | (9,893) | | |
|
墨西哥勘探费用
|
| | | | (143) | | | | | | (1,857) | | | | | | 1,857 | | | |
4d(二)
|
| | | | — | | | | | | — | | | | | | | | | (143) | | |
|
密歇根后四十项目费用
|
| | | | — | | | | | | (793) | | | | | | — | | | | | | | | | (793) | | | | | | — | | | | | | | | | (793) | | |
|
基于股票的薪酬
|
| | | | (33) | | | | | | (1,147) | | | | | | 97 | | | |
4d(三)
|
| | | | (1,050) | | | | | | — | | | | | | | | | (1,083) | | |
|
未实现衍生工具收益(亏损)–认股权证责任
|
| | | | (37,060) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | (37,060) | | |
|
皮诺斯项目减值
|
| | | | (31,148) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | (31,148) | | |
|
其他费用
|
| | | | (269) | | | | | | (21,775) | | | | | | (10,700) | | | |
第4d(四)款)
|
| | | | (32,475) | | | | | | — | | | | | | | | | (32,744) | | |
|
所得税前亏损
|
| | | | (68,380) | | | | | | (3,050) | | | | | | (10,089) | | | | | | | | | (13,139) | | | | | | (7,349) | | | | | | | | | (88,868) | | |
|
所得税费用
|
| | | | — | | | | | | (3,409) | | | | | | (56) | | | |
4d(i-iv)
|
| | | | (3,465) | | | | | | (4,773) | | | |
2(四)
|
| | | | (8,238) | | |
|
净亏损
|
| | | $ | (68,380) | | | | | $ | (6,459) | | | | | $ | (10,145) | | | | | | | | $ | (16,604) | | | | | $ | (12,122) | | | | | | | | $ | (97,106) | | |
| 每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本&稀释每股收益(分)
|
| | | $ | (0.30) | | | | | $ | (0.05) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.23) | | |
|
用于计算每股收益的加权平均股份
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本&稀释(000’s)
|
| | | | 231,345 | | | | | | 137,320 | | | | | | | | | | | | | | | 137,320 | | | | | | 61,464 | | | | | | | | | 430,129 | | |
| |
截至2026年3月16日已发行的黄金资源普通股估计数量(000’s)
|
| | | | 161,859 | | |
| |
兑换比率(每股黄金资源普通股)
|
| | | | 1.4476 | | |
| |
预计将发行的GoldGroup普通股数量(000’s)
|
| | | | 234,307 | | |
| |
截至2026年4月27日在TSXV交易的GoldGroup普通股最后收盘价(加元)
|
| | | | 1.4900 | | |
| |
截至2026年4月27日使用的加元兑美元汇率
|
| | | | 0.7312 | | |
| |
预计将支付的对价小计(000美元)
|
| | | $ | 255,274 | | |
| |
拟以GoldGroup普通股置换的黄金资源股权的公允价值
(000美元) |
| | | | 255,274 | | |
| |
须支付的估计代价总额
|
| | | $ | — | | |
| | | |
股价
$ |
| |
采购价格
考虑 $’000 |
| ||||||
|
如所示
|
| | | $ | 1.0895 | | | | | $ | 255,274 | | |
|
股价涨幅达20%
|
| | | | 1.3074 | | | | | | 306,333 | | |
|
股价跌幅达20%
|
| | | | 0.8716 | | | | | | 204,222 | | |
| | | |
$’000
|
| |
$’000
|
| ||||||
| 采购价格 | | | | | | | | | | | | | |
|
初步预估对价(权益型)
|
| | | | | | | | |
$
|
255,274
|
| |
| 分配 | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | | 25,011 | | | | | | | | |
|
应收账款,净额
|
| | | | 13,253 | | | | | | | | |
|
预付费用及其他流动资产
|
| | | | 2,784 | | | | | | | | |
|
库存,净额
|
| | | | 9,057 | | | | | | | | |
|
物业、厂房及矿山发展,净额
|
| | | | 437,118 | | | | | | | | |
|
其他非流动资产
|
| | | | 124 | | | | | | | | |
|
收购资产总额的估计公允价值
|
| | | | 487,347 | | | | | | | | |
|
应付账款和应计负债
|
| | | | (15,053) | | | | | | | | |
| | | |
$’000
|
| |
$’000
|
| ||||||
|
应付特许权使用费,当前
|
| | | | (2,860) | | | | | | | | |
|
金银流协议责任,当前
|
| | | | (100,000) | | | | | | | | |
|
退役义务
|
| | | | (9,443) | | | | | | | | |
|
递延所得税负债,净额
|
| | | | (98,588) | | | | | | | | |
|
或有代价
|
| | | | (3,554) | | | | | | | | |
|
其他非流动负债
|
| | | | (2,575) | | | | | | | | |
|
承担的总负债的估计公允价值
|
| | | | (232,073) | | | | | | | | |
|
取得的净资产的估计公允价值
|
| | | | | | | | | | 255,274 | | |
| 商誉 | | | | | | | | | | | — | | |
| | | |
估计有用
生活 |
| |||
|
磨坊设施及相关基础设施
|
| | | | 8 | | |
|
机械设备
|
| | | | 8 | | |
|
家具、电脑和办公设备
|
| | | | 5 | | |
|
轻型车和其他移动设备
|
| | | | 6 | | |
|
软件许可
|
| | | | 1 | | |
|
矿产权益
|
| | | | UOP | | |
| | | |
$’000
|
| |||
|
收购资产总额的估计公允价值
|
| | |
$
|
487,347
|
| |
|
承担的总负债的估计公允价值
|
| | |
|
(232,073)
|
| |
|
取得的净资产的估计公允价值
|
| | |
|
255,274
|
| |
|
商誉
|
| | |
|
—
|
| |
|
初步预估对价(权益型)
|
| | | $ | 255,274 | | |
|
消除黄金资源的股本
|
| | | $ | (138,523) | | |
|
消除黄金资源其他股东权益(累计亏损、库存股及累计其他综合损失)
|
| | | | 97,236 | | |
| 发行GoldGroup股份 | | | | | | | |
|
予Gold Resource Corporation股票持有人
|
| | | | 255,274 | | |
|
总交易调整
|
| | | $ | 213,987 | | |
| | | |
黄金资源
株式会社 (美国通用会计准则)
|
| |
调整
|
| |
黄金资源
株式会社 (国际财务报告准则)
|
| |||||||||||||||||||||||||||
| | | |
4d(i)
|
| |
4d(二)
|
| |
4d(三)
|
| |
第4d(四)款)
|
| ||||||||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 25,011 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | |
$
|
25,011
|
| |
|
应收账款,净额
|
| | | | 13,253 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
13,253
|
| |
|
预付费用及其他流动资产
|
| | | | 2,784 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
2,784
|
| |
|
库存,净额
|
| | | | 8,234 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
8,234
|
| |
|
流动资产总额
|
| | | | 49,282 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
49,282
|
| |
|
物业、厂房及矿山发展,净额
|
| | | | 134,656 | | | | | | 2,290 | | | | | | 3,816 | | | | | | — | | | | | | — | | | | |
|
140,762
|
| |
|
其他非流动资产
|
| | | | 124 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
124
|
| |
|
总资产
|
| | | $ | 184,062 | | | | | $ | 2,290 | | | | | $ | 3,816 | | | | | $ | — | | | | | $ | — | | | | |
$
|
190,168
|
| |
| | | |
黄金资源
株式会社 (美国通用会计准则)
|
| |
调整
|
| |
黄金资源
株式会社 (国际财务报告准则)
|
| |||||||||||||||||||||||||||
| | | |
4d(i)
|
| |
4d(二)
|
| |
4d(三)
|
| |
第4d(四)款)
|
| ||||||||||||||||||||||||
| 负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
应付账款和应计负债
|
| | | | 14,403 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
14,403
|
| |
|
应付特许权使用费,当前
|
| | | | 2,860 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
2,860
|
| |
|
金银流协议责任,当前
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100,000 | | | | |
|
100,000
|
| |
|
流动负债合计
|
| | | | 17,263 | | | | | | — | | | | | | — | | | | | | — | | | | | | 100,000 | | | | |
|
117,263
|
| |
|
金银流协议责任,长期
|
| | | | 90,930 | | | | | | — | | | | | | — | | | | | | — | | | | | | (90,930) | | | | |
|
—
|
| |
|
退役义务
|
| | | | 10,184 | | | | | | (741) | | | | | | — | | | | | | — | | | | | | — | | | | |
|
9,443
|
| |
|
递延所得税负债,净额
|
| | | | 15,527 | | | | | | 195 | | | | | | 324 | | | | | | — | | | | | | — | | | | |
|
16,046
|
| |
|
或有代价
|
| | | | 3,554 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
3,554
|
| |
|
其他非流动负债
|
| | | | 2,575 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
2,575
|
| |
|
负债总额
|
| | | | 140,033 | | | | | | (546) | | | | | | 324 | | | | | | — | | | | | | 9,070 | | | | |
|
148,881
|
| |
| 股东权益(亏损) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股本
|
| | | | 138,620 | | | | | | — | | | | | | — | | | | | | (97) | | | | | | — | | | | |
|
138,523
|
| |
|
累计其他综合损失
|
| | | | (1,171) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(1,171)
|
| |
|
累计赤字
|
| | | | (87,536) | | | | | | 2,836 | | | | | | 3,492 | | | | | | 97 | | | | | | (9,070) | | | | |
|
(90,181)
|
| |
|
库存股票
|
| | | | (5,884) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(5,884)
|
| |
|
股东权益合计(亏空)
|
| | | | 44,029 | | | | | | 2,836 | | | | | | 3,492 | | | | | | — | | | | | | (9,070) | | | | |
|
41,287
|
| |
|
总负债+股东权益(亏空)
|
| | | $ | 184,062 | | | | | $ | 2,290 | | | | | $ | 3,816 | | | | | $ | — | | | | | $ | — | | | | |
$
|
190,168
|
| |
| | |||||||||||||||||||||||||||||||||||||
| | | |
黄金资源
株式会社 (美国通用会计准则)
|
| |
调整
|
| |
黄金资源
株式会社 (国际财务报告准则)
|
| |||||||||||||||||||||||||||
| | | |
4d(i)
|
| |
4d(二)
|
| |
4d(三)
|
| |
第4d(四)款)
|
| ||||||||||||||||||||||||
|
销售,净额
|
| | | $ | 99,759 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | |
$
|
99,759
|
| |
|
生产成本
|
| | | | (60,283) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(60,283)
|
| |
|
折旧和损耗费用
|
| | | | (11,197) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(11,197)
|
| |
|
填海及修复费用
|
| | | | (1,499) | | | | | | (1,343) | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(2,842)
|
| |
|
矿山毛利(亏损)
|
| | | | 26,780 | | | | | | (1,343) | | | | | | — | | | | | | — | | | | | | — | | | | |
|
25,437
|
| |
|
一般和行政费用
|
| | | | (4,258) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(4,258)
|
| |
|
墨西哥勘探费用
|
| | | | (1,857) | | | | | | — | | | | | | 1,857 | | | | | | — | | | | | | — | | | | | | — | | |
|
密歇根后四十项目费用
|
| | | | (793) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(793)
|
| |
|
基于股票的薪酬
|
| | | | (1,147) | | | | | | — | | | | | | — | | | | | | 97 | | | | | | — | | | | |
|
(1,050)
|
| |
|
其他费用
|
| | | | (21,775) | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,700) | | | | |
|
(32,475)
|
| |
|
所得税前亏损
|
| | | | (3,050) | | | | | | (1,343) | | | | | | 1,857 | | | | | | 97 | | | | | | (10,700) | | | | |
|
(13,139)
|
| |
|
所得税费用
|
| | | | (3,409) | | | | | | 102 | | | | | | (158) | | | | | | — | | | | | | — | | | | |
|
(3,465)
|
| |
|
净亏损
|
| | | $ | (6,459) | | | | | $ | (1,241) | | | | | $ | 1,699 | | | | | $ | 97 | | | | | $ | (10,700) | | | | |
$
|
(16,604)
|
| |
| | | |
年终
2025年12月31日 (000’s) |
| |||
|
黄金资源普通股加权平均数
|
| | | | 137,320 | | |
|
兑换比率(每股黄金资源普通股)
|
| | | | 1.4476 | | |
|
交换黄金资源普通股后的额外股份
|
| | | | 61,464 | | |
|
小计(关于转换黄金资源普通股)(a)
|
| | | | 198,784 | | |
|
GoldGroup普通股加权平均数(b)
|
| | | | 231,345 | | |
|
计算每股收益时使用的加权平均股份总数(a + b)
|
| | |
|
430,129
|
| |
| | (1) | | | 黄金集团资源公司。 | | | Incorporated —加拿大不列颠哥伦比亚省(Goldgroup Mining Inc. 100%持股) | |
| | (2) | | | Minera Calipuy S.A. de C.V。 | | | Incorporated — Mexico(9,999股普通股由Goldgroup Mining Inc.持有& 1股普通股由Peter James Mullen持有) | |
| | (3) | | | Granmin Malaysia Ltd。 | | | Incorporated — Labuan,Malaysia(100% owned by Goldgroup Mining Inc.) | |
| | (4) | | | Granmin S.A. de C.V。 | | | Incorporated — Mexico(由Granmin Malaysia Ltd.持有99股股份及K.Piggott拥有1股股份) | |
| | (5) | | | 0961152 B.C. Ltd。 | | | Incorporated —加拿大不列颠哥伦比亚省(Goldgroup Mining Inc. 100%持股) | |
| | (6) | | | 0788598 B.C. Ltd。 | | | Incorporated — British Columbia,Canada(100% owned by Goldgroup Resources Inc.) | |
| | (7) | | | 0788601 B.C. Ltd。 | | | Incorporated — British Columbia,Canada(100% owned by 0788598 B.C. Ltd.) | |
| | (8) | | | Minera Cardel S.A. de C.V。 | | | Incorporated — Mexico(0788598 B.C. Ltd.持有的495股股份& 0788601 B.C. Ltd.拥有的5股股份) | |
| | (9) | | | 09 19921 B.C. Ltd。 | | | Incorporated — British Columbia,Canada(100% owned by Goldgroup Resources Inc.) | |
| | (10) | | | DynaResource de Mexico S.A. de C.V。 | | | Incorporated — Mexico(Goldgroup持有DynaResource de Mexico,S.A. de C.V. 50%的权益,DynaResource de Mexico,S.A. de C.V.拥有San José de Gracia 100%的股权) | |
| | (11) | | | VCMINSer,S.A. de C.V。 | | | Incorporated — Mexico(99股由Goldgroup Resources Inc.持有& 1股由Anthony Balic持有) | |
| | (12) | | | Starmin,S.A. de C.V。 | | | Incorporated — Mexico(99 shares held by Goldgroup Resources Inc. & 1 share held Anthony Balic) | |
| | (13) | | | Minera Polimetalicos Mexicanos S.A。 | | | Incorporated — Panama(0961152 B.C. Ltd.持有的1000股-100 %) | |
| | (14) | | | Minas de Oroco Resources S.A. de C.V。 | | | Incorporated — Mexico(Serie B 12.64万股由Goldgroup Mining Inc.持有99.9 6046%,Minera Polimetalicos Mexicanos,S.A.Serie A0.03 875% & Enrique Peralta Serie A0.00079 %) | |
| | (15) | | | 黄金集团厄瓜多尔控股有限公司。 | | | Incorporated —加拿大不列颠哥伦比亚省(Goldgroup Mining Inc. 100%持股) | |
| | (16) | | | 1068659 B.C. Ltd。 | | | Incorporated —加拿大不列颠哥伦比亚省(Goldgroup Mining Inc. 100%持股) | |
| | (17) | | | Minera Cerro Esperanza S.A. de C.V。 | | | Incorporated — Mexico(99股股份由Goldgroup Mining Inc.持有,1股股份由Enrique Peralta拥有) | |
| | (18) | | |
Molimentales del Noroeste,S.A. de C.V。
|
| | Incorporated — Mexico(499股由Goldgroup Mining Inc.持有,1股由Oscar Reyes拥有) | |
| | (19) | | | Goldgroup Merger Sub Inc。 | | | Incorporated — Colorado(100 shares held by Goldgroup Mining Inc.) | |
|
经营统计
|
| |
十二个月
结束了 2025年12月31日 |
| |
十二个月
结束了 2024年12月31日 |
| ||||||
|
矿石开采量(吨)
|
| | | | 921,148 | | | | | | 550,835 | | |
|
矿山运行(吨)
|
| | | | 342,768 | | | | | | 116,108 | | |
|
开采的废物(吨)
|
| | | | 4,867,166 | | | | | | 2,760,564 | | |
|
开采总量(吨)
|
| | | | 5,937,353 | | | | | | 3,427,507 | | |
|
废矿比
|
| | | | 4.55 | | | | | | 4.14 | | |
|
矿石到垫(吨)
|
| | | | 902,158 | | | | | | 794,807 | | |
|
ROM到焊盘(吨)
|
| | | | 342,768 | | | | | | 116,108 | | |
|
复苏
|
| | | | 44% | | | | | | 44% | | |
|
开采的矿石品位(g/t AU)
|
| | | | 0.61 | | | | | | 0.87 | | |
|
ROM开采品位(g/t Au)
|
| | | | 0.51 | | | | | | 1.00 | | |
|
垫上放置的矿石品位(g/t AU)
|
| | | | 0.55 | | | | | | 0.64 | | |
|
ROM放置在焊盘上的等级(g/t Au)
|
| | | | 0.55 | | | | | | 1.00 | | |
|
金盎司–生产
|
| | | | 8,081 | | | | | | 8,803 | | |
|
黄金盎司–已售
|
| | | | 6,563 | | | | | | 8,656 | | |
|
每盎司售出的平均实现黄金价格
|
| | | $ | 3,465 | | | | | $ | 2,328 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
|
(表列金额以千美元表示)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
金属销售
|
| | | $ | 22,981 | | | | | $ | 20,369 | | | | | $ | 9,793 | | |
|
销售成本
|
| | | | (16,997) | | | | | | (17,433) | | | | | | (7,813) | | |
|
折旧和损耗
|
| | | | (726) | | | | | | (963) | | | | | | (540) | | |
|
毛利
|
| | | | 5,258 | | | | | | 1,973 | | | | | | 1,440 | | |
|
一般和行政(a)
|
| | | | (4,893) | | | | | | (3,156) | | | | | | (3,419) | | |
|
财务成本,净额
|
| | | | (125) | | | | | | (159) | | | | | | (273) | | |
|
汇兑(亏损)收益
|
| | | | (531) | | | | | | 66 | | | | | | (183) | | |
|
认股权证负债–未实现收益
|
| | | | (37,060) | | | | | | (1,081) | | | | | | 98 | | |
|
勘探及评估财产减值
|
| | | | (31,148) | | | | | | — | | | | | | (4,955) | | |
|
债务清偿处置收益
|
| | | | — | | | | | | — | | | | | | 6 | | |
|
撤销退役义务
|
| | | | — | | | | | | — | | | | | | 313 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
|
(表列金额以千美元表示)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
应付账款结算收益
|
| | | | — | | | | | | — | | | | | | 62 | | |
|
探索
|
| | | | (143) | | | | | | — | | | | | | — | | |
|
其他收益
|
| | | | 262 | | | | | | 16 | | | | | | 272 | | |
|
所得税前亏损
|
| | | | (68,380) | | | | | | (2,341) | | | | | | (6,639) | | |
| 所得税拨备: | | | | | | | | | | | | | | | | | | | |
|
当前
|
| | | | — | | | | | | (134) | | | | | | (107) | | |
|
未来
|
| | | | — | | | | | | — | | | | | | — | | |
|
净收入(亏损)
|
| | | | (68,380) | | | | | | (2,475) | | | | | | (6,746) | | |
|
基本&稀释每股亏损
|
| | | | (0.30) | | | | | | (0.03) | | | | | | (0.15) | | |
| | |||||||||||||||||||
| | | |
截至12月31日止年度,
|
| |||||||||||||||
|
(表列金额以千美元表示)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
现金及现金等价物
|
| | | $ | 9,611 | | | | | $ | 366 | | | | | $ | 292 | | |
|
总资产
|
| | | | 71,664 | | | | | | 6,215 | | | | | | 9,419 | | |
|
非流动金融负债
|
| | | | 4,061 | | | | | | 15 | | | | | | 137 | | |
|
宣布派发现金股息
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
| (表列金额以 千美元) |
| |
2025年第四季度
|
| |
2025年第三季度
|
| |
2025年第二季度
|
| |
2025年第一季度
|
| |
2024年第四季度
|
| |
2024年第三季度
|
| |
2024年第二季度
|
| |
2024年第一季度
|
| ||||||||||||||||||||||||
|
收入
|
| | | | 9,330 | | | | | | 3,707 | | | | | | 5,364 | | | | | | 4,580 | | | | | | 3,931 | | | | | | 3,663 | | | | | | 7,012 | | | | | | 5,763 | | |
|
矿山运营收入(亏损)收入
|
| | | | 4,436 | | | | | | (2,540) | | | | | | 1,705 | | | | | | 1,657 | | | | | | (102) | | | | | | (31) | | | | | | 1,424 | | | | | | 682 | | |
|
净收入(亏损)
|
| | | | (21,272) | | | | | | (4,769) | | | | | | (35,130) | | | | | | (7,209) | | | | | | (1,765) | | | | | | (1,141) | | | | | | 703 | | | | | | (272) | | |
|
每股基本及摊薄收益(亏损)
|
| | | | (0.04) | | | | | | (0.02) | | | | | | (0.17) | | | | | | (0.07) | | | | | | (0.02) | | | | | | (0.01) | | | | | | 0.01 | | | | | | (0.00) | | |
|
每股摊薄收益(亏损)
|
| | | | (0.04) | | | | | | (0.02) | | | | | | (0.17) | | | | | | (0.07) | | | | | | (0.02) | | | | | | (0.01) | | | | | | 0.01 | | | | | | (0.00) | | |
|
现金及现金等价物
|
| | | | 9,611 | | | | | | 13,446 | | | | | | 15,122 | | | | | | 7,827 | | | | | | 366 | | | | | | 733 | | | | | | 686 | | | | | | 355 | | |
|
总资产
|
| | | | 71,664 | | | | | | 47,722 | | | | | | 36,105 | | | | | | 16,065 | | | | | | 6,215 | | | | | | 7,520 | | | | | | 8,421 | | | | | | 9,179 | | |
|
非流动金融负债
|
| | | | 4,061 | | | | | | 31 | | | | | | 33 | | | | | | 35 | | | | | | 15 | | | | | | 578 | | | | | | 23 | | | | | | 118 | | |
|
宣布派发现金股息
|
| | | | 0.00 | | | | | | 0.00 | | | | | | 0.00 | | | | | | 0.00 | | | | | | 0.00 | | | | | | 0.00 | | | | | | 0.00 | | | | | | 0.00 | | |
|
生产的总盎司
|
| | | | 2,979 | | | | | | 1,684 | | | | | | 1,446 | | | | | | 1,972 | | | | | | 1,540 | | | | | | 1,476 | | | | | | 2,743 | | | | | | 3,044 | | |
|
总销售盎司
|
| | | | 2,277 | | | | | | 1,096 | | | | | | 1,588 | | | | | | 1,603 | | | | | | 1,392 | | | | | | 1,479 | | | | | | 3,004 | | | | | | 2,781 | | |
|
截止品位AU(g/t)
|
| |
类
|
| |
成交量
(米3) |
| |
密度
(g/cm3) |
| |
弥撒
(t) |
| |
平均
AUValue (g/t) |
| |
材料
目录 金(盎司) |
| ||||||||||||||||||
|
≥ 0.200
|
| | | | 实测 | | | | | | 1,212,375 | | | | | | 2.33 | | | | | | 2,826,313 | | | | | | 0.370 | | | | | | 33,954 | | |
| | | | 表示 | | | | | | 133,750 | | | | | | 2.26 | | | | | | 302,530 | | | | | | 0.330 | | | | | | 3,255 | | | ||
| | | | 实测+指示 | | | | | | 1,346,125 | | | | | | 2.32 | | | | | | 3,128,843 | | | | | | 0.370 | | | | | | 37,209 | | | ||
|
截止金品位(g/t)
|
| |
成交量
(米3) |
| |
密度
(g/cm3) |
| |
弥撒
(t) |
| |
平均
AUValue (g/t) |
| |
材料
au含量 (盎司) |
| |||||||||||||||
|
≥ 0.200
|
| | | | 60,750 | | | | | | 2.17 | | | | | | 131,536 | | | | | | 0.360 | | | | | | 1,504 | | |
|
购买代价
|
| |
计价
在‘000 美元 |
| |||
|
购买的债务
|
| | | $ | 8,971 | | |
|
为公司拥有的债务提供信贷
|
| | | | (3,274) | | |
|
购买的Molimentales股票
|
| | | | 6 | | |
|
交易成本
|
| | | | 1,750 | | |
|
总对价
|
| | | $ | 7,453 | | |
|
采购价格分配
|
| |
计价
在‘000 美元 |
| |||
|
现金
|
| | | $ | 12 | | |
|
应收IVA
|
| | | | 489 | | |
|
存货
|
| | | | 1,890 | | |
|
厂房及采矿设备(注8)
|
| | | | 16,385 | | |
|
矿产(注10)
|
| | | | 13,766 | | |
|
应付账款
|
| | | | (14,600) | | |
|
应付版税*(注10)
|
| | | | (4,284) | | |
|
资产报废义务(附注15)
|
| | | | (6,205) | | |
|
总对价
|
| | | $ | 7,453 | | |
|
购买代价
|
| |
计价
在‘000 美元 |
| |||
|
将发行50,000,000股普通股用于债务购买(0.97加元)
|
| | | $ | 35,454 | | |
|
71.6667万股将发行给Candelaria(0.97加元)
|
| | | $ | 508 | | |
|
Cash to Candelaria
|
| | | $ | 178 | | |
|
应付购置款
|
| | | $ | 500 | | |
|
购置成本
|
| | | $ | 8 | | |
|
总对价
|
| | | $ | 36,648 | | |
|
采购价格分配
|
| |
计价
在‘000 美元 |
| |||
|
现金
|
| | | $ | 24 | | |
|
应收IVA
|
| | | $ | 1,171 | | |
|
预付款项
|
| | | $ | 108 | | |
|
皮诺斯项目
|
| | | $ | 35,573 | | |
|
应付账款
|
| | | $ | (228) | | |
|
总对价
|
| | | $ | 36,648 | | |
|
减值
|
| |
计价
在‘000 美元 |
| |||
|
现金对价
|
| | | $ | 5,000 | | |
|
假设应付款项
|
| | | | 400 | | |
|
皮诺斯项目资产
|
| | | | (997) | | |
|
皮诺斯项目的负债
|
| | | | 22 | | |
|
皮诺斯项目的账面价值
|
| | | | (35,573) | | |
|
减值
|
| | | $ | 31,148 | | |
| | | |
2025年12月31日
以‘000计 美元 |
| |||
|
现金
|
| | | $ | 35 | | |
|
应收款项
|
| | | | 842 | | |
|
预付款项
|
| | | | 121 | | |
|
皮诺斯项目的账面价值
|
| | | | 4,425 | | |
| | | | | $ | 5,423 | | |
| | | |
2025年12月31日
以‘000计 美元 |
| |||
|
应付账款
|
| | | $ | 422 | | |
| | | | | $ | 422 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
|
(表列金额以千美元表示)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
经营活动产生的现金(已使用)–净额
|
| | | | (12,912) | | | | | | (233) | | | | | | (1,928) | | |
|
投资活动产生的现金(已使用)
|
| | | | (10,901) | | | | | | (213) | | | | | | 1,779 | | |
|
筹资活动产生的现金(已使用)
|
| | | | 33,058 | | | | | | 520 | | | | | | (18) | | |
|
现金及现金等价物增加
|
| | | | 9,245 | | | | | | 74 | | | | | | (167) | | |
|
现金及现金等价物,年初
|
| | | | 366 | | | | | | 292 | | | | | | 459 | | |
|
现金及现金等价物,年末
|
| | | | 9,611 | | | | | | 366 | | | | | | 292 | | |
| 披露所得款项用途(除 营运资金) |
| |
公司成就
|
| |
变异原因
|
|
| 2025年1月21日 | | | | | | | |
| 公司拟将定向增发募集资金净额用于为公司Cerro Prieto项目的推进提供资金,用于一般营运资金用途和债务削减。 | | | 公司进行了资本支出,以进一步改善Cerro Prieto的采矿业务,并降低了公司的整体债务。 | | | 不适用 | |
| 披露所得款项用途(除 营运资金) |
| |
公司成就
|
| |
变异原因
|
|
| 2025年3月17日 | | | | | | | |
| 公司拟将私募募集资金净额用于Cerro Prieto矿山改善、Pinos项目初步经济评估更新、债务削减和一般营运资金。 | | | 公司进行了资本支出,以进一步改善Cerro Prieto的采矿业务,并降低了公司的整体债务。皮诺斯项目没有支出。 | | | 皮诺斯项目没有支出作为收购后基于对战略替代方案的分析,公司确定最佳前进路径是剥离皮诺斯项目并于2025年12月31日签订销售协议,该协议于年底之后结束。 | |
| 2025年3月28日 | | | | | | | |
| 公司拟将私募募集资金净额用于Cerro Prieto矿山改善、Pinos项目初步经济评估更新、债务削减和一般营运资金。 | | | 公司进行了资本支出,以进一步改善Cerro Prieto的采矿业务,并降低了公司的整体债务。皮诺斯项目没有支出。 | | | 皮诺斯项目没有支出作为收购后基于对战略替代方案的分析,公司确定最佳前进路径是剥离皮诺斯项目并于2025年12月31日签订销售协议,该协议于年底之后结束。 | |
| 2025年5月7日 | | | | | | | |
| 公司拟将私募筹集的所得款项净额用于Cerro Prieto项目的近矿勘探、矿山资本设备和生产改进、Pinos项目PEA更新、债务削减、持续评估收购机会和一般公司营运资金用途。 | | | 公司进行了资本支出,以进一步改善Cerro Prieto的采矿业务,降低了公司的整体债务,并开始了Cerro Prieto的勘探活动。皮诺斯项目没有支出。 | | | 皮诺斯项目没有支出作为收购后基于对战略替代方案的分析,公司确定最佳前进路径是剥离皮诺斯项目并于2025年12月31日签订销售协议,该协议于年底之后结束。 | |
| 2025年8月5日 | | | | | | | |
| 此次私募的所得款项净额将主要用于勤勉评估和战略性寻求收购机会。以提高股东价值为重点,该公司的目标是利用这些资金收购有前景的矿业资产,可能包括运营矿山或其他矿业公司的战略股份。 | | | 该公司警告称,一段时间以来,它一直在寻找并对矿产项目进行尽职调查,管理层认为这些项目将增强公司现有项目的投资组合,投资者应该意识到,在大多数情况下完成交易的过程可能需要数月时间。即使确定了合适的目标并令人满意地进行了尽职调查 | | | 不适用 | |
| 披露所得款项用途(除 营运资金) |
| |
公司成就
|
| |
变异原因
|
|
| | | | 完成后,有许多障碍,包括签订最终协议和获得股东和多伦多证券交易所风险交易所的批准,这些都是完成收购交易必须实现的,因此无法保证公司将能够在短期内进行重大收购。 | | | | |
| 2025年9月12日 | | | | | | | |
| 此次私募的所得款项净额将主要用于勤勉评估和战略性寻求收购机会。以提高股东价值为重点,该公司的目标是利用这些资金收购有前景的矿业资产,可能包括运营矿山或其他矿业公司的战略股份。 | | |
公司收购了欠Molimentales del Noroeste,S.A. de C.V.(“Molimentales”)的某些公认债权人的债务,从而能够通过Concurso Mercantil(破产)程序收购Molimentales的所有已发行和流通的固定资本中的“A”系列股份以及可变资本中的所有已发行和流通的“B”系列股份(统称“Molimentales股份”)。
该公司警告称,一段时间以来,它一直在寻找并对矿产项目进行尽职调查,管理层认为这些项目将增强公司现有项目的投资组合,投资者应该意识到,在大多数情况下完成交易的过程可能需要数月时间。即使确定了合适的目标,并令人满意地完成了尽职调查,但要完成收购交易,仍有许多障碍,包括签订最终协议、获得股东和多伦多证券交易所风险交易所的批准,因此无法保证公司将能够在短期内进行重大收购。
|
| | 不适用 | |
|
到期日
|
| |
数
认股权证 |
| |
运动
价格(加元) |
| ||||||
|
2027年1月21日
|
| | | | 11,784,365 | | | | | | 0.15 | | |
|
2027年3月17日
|
| | | | 12,116,667 | | | | | | 0.45 | | |
|
2027年3月27日
|
| | | | 1,205,167 | | | | | | 0.45 | | |
|
2026年11月7日
|
| | | | 12,462,677 | | | | | | 0.75 | | |
|
2027年8月5日
|
| | | | 15,811,187 | | | | | | 1.10 | | |
|
2027年9月27日
|
| | | | 4,759,735 | | | | | | 1.05 | | |
| | | | | | 58,139,798 | | | | | | | | |
|
到期日
|
| |
数
库存 选项 |
| |
数量
股票 选项 (已归属) |
| |
行权价格
(CDN $) |
| |||||||||
|
2028年10月31日
|
| | | | 4,762,500 | | | | | | 4,762,500 | | | | | | 0.04 | | |
|
余额,截至本报告日期
|
| | | | 4,762,500 | | | | | | 4,762,500 | | | | | | | | |
|
以‘000美元计
|
| |
公允价值
等级等级 |
| |
12月31日,
2025 |
| |
12月31日,
2024 |
| |||||||||
| 金融资产 | | | | | | | | | | | | | | | | | | | |
| 摊余成本 | | | | | | | | | | | | | | | | | | | |
| 现金(1) | | | | | 不适用 | | | | | $ | 9,611 | | | | | $ | 366 | | |
| 应收款项(1) | | | | | 不适用 | | | | | | 451 | | | | | | 213 | | |
|
持有待售资产
|
| | | | 不适用 | | | | | | 35 | | | | | | — | | |
| 金融负债 | | | | | | | | | | | | | | | | | | | |
| 其他金融负债 | | | | | | | | | | | | | | | | | | | |
|
应付账款&应计负债(1)
|
| | | | 不适用 | | | | | | 25,202 | | | | | | 25,202 | | |
|
持有待售负债
|
| | | | 不适用 | | | | | | 422 | | | | | | — | | |
|
应付版税
|
| | | | 2级 | | | | | | 4,284 | | | | | | — | | |
|
应付贷款(3)
|
| | | | 不适用 | | | | | | — | | | | | | — | | |
|
租赁负债
|
| | | | 不适用 | | | | | | 38 | | | | | | 26 | | |
|
认股权证责任(2)
|
| | | | 3级 | | | | | | 45,992 | | | | | | 1,446 | | |
|
以‘000美元计
|
| |
加拿大人
美元 |
| |
美元
|
| |
墨西哥比索
|
| |
合计
|
| ||||||||||||
| 金融资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金
|
| | | $ | 5,888 | | | | | $ | 3,680 | | | | | $ | 43 | | | | | $ | 9,611 | | |
|
应收款项–其他
|
| | | | — | | | | | | 451 | | | | | | — | | | | | | 451 | | |
| | | | | | 5,888 | | | | | | 4,131 | | | | | | 43 | | | | | | 10,062 | | |
| 金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
应付账款和应计负债
|
| | | | (309) | | | | | | (12,894) | | | | | | (11,999) | | | | | | (25,202) | | |
|
租赁负债
|
| | | | (38) | | | | | | — | | | | | | — | | | | | | (38) | | |
|
应付版税
|
| | | | — | | | | | | (4,284) | | | | | | — | | | | | | (4,284) | | |
|
认股权证责任
|
| | | | (45,992) | | | | | | — | | | | | | — | | | | | | (45,992) | | |
|
持有待售负债
|
| | | | — | | | | | | — | | | | | | (422) | | | | | | (422) | | |
|
净金融负债
|
| | | $ | (40,451) | | | | | $ | (13,047) | | | | | $ | (12,378) | | | | | $ | (65,876) | | |
|
以‘000美元计
|
| |
加拿大人
美元 |
| |
美元
|
| |
墨西哥比索
|
| |
合计
|
| ||||||||||||
| 金融资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 12 | | | | | $ | 292 | | | | | $ | 62 | | | | | $ | 366 | | |
|
应收款项–其他
|
| | | | — | | | | | | 213 | | | | | | — | | | | | | 213 | | |
| | | | | | 12 | | | | | | 505 | | | | | | 62 | | | | | | 579 | | |
| 金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
应付账款和应计负债
|
| | | | (524) | | | | | | (7,401) | | | | | | (3,063) | | | | | | (10,988) | | |
|
租赁负债
|
| | | | (26) | | | | | | — | | | | | | — | | | | | | (26) | | |
|
认股权证责任
|
| | | | (1,446) | | | | | | — | | | | | | — | | | | | | (1,446) | | |
|
净金融(负债)资产
|
| | | $ | (1,984) | | | | | $ | (6,896) | | | | | $ | (3,001) | | | | | $ | (11,881) | | |
|
2025年12月31日(以‘000美元计价)
|
| |
当前—内
1年 |
| |
非电流—
1至3年 |
| ||||||
|
应付账款和应计负债
|
| | | $ | 25,202 | | | | | $ | — | | |
|
租赁负债
|
| | | | 10 | | | | | | 28 | | |
|
应付版税
|
| | | | 251 | | | | | | 4,033 | | |
|
持有待售负债
|
| | | | 422 | | | | | | — | | |
| | | | | $ | 25,885 | | | | | $ | 4,061 | | |
|
2024年12月31日(以‘000美元计价)
|
| |
当前—内
1年 |
| |
非电流—
1至3年 |
| ||||||
|
应付账款和应计负债
|
| | | $ | 10,988 | | | | | $ | — | | |
|
租赁负债
|
| | | | 11 | | | | | | 15 | | |
| | | | | $ | 10,999 | | | | | $ | 15 | | |
|
(以‘000美元计价)
|
| |
2025
|
| |
2024
|
| ||||||
|
包括在工资和咨询中的短期雇员福利
|
| | | $ | 240 | | | | | $ | 439 | | |
|
专业费斯中包含的董事费用
|
| | | | 123 | | | | | | 95 | | |
|
股份补偿
|
| | | | 6 | | | | | | 65 | | |
|
薪酬及咨询中包含的咨询费
|
| | | | — | | | | | | 72 | | |
| | | | | $ | 369 | | | | | $ | 671 | | |
|
现金成本计算Cerro Prieto
|
| |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
总销货成本(‘000)
|
| | | $ | 16,997 | | | | | $ | 17,433 | | |
| 加(减) | | | | | | | | | | | | | |
|
库存调整(‘000)
|
| | | $ | 11,562 | | | | | $ | (891) | | |
|
生产总现金成本(‘000)
|
| | | $ | 28,559 | | | | | $ | 16,542 | | |
|
金盎司–生产
|
| | | | 8,081 | | | | | | 8,803 | | |
|
每盎司生产总现金成本
|
| | | $ | 3,534 | | | | | $ | 1,879 | | |
|
All in maintaining cost of production per oz
|
| | | $ | 3,534 | | | | | $ | 1,879 | | |
| 加(减) | | | | | | | | | | | | | |
|
企业管理(‘000)*
|
| | | $ | 4,850 | | | | | $ | 2,952 | | |
|
总成本(‘000)
|
| | | $ | 33,409 | | | | | $ | 19,494 | | |
|
金盎司–生产
|
| | | | 8,081 | | | | | | 8,803 | | |
|
全部成本(每盎司)
|
| | | $ | 4,134 | | | | | $ | 2,214 | | |
| |
Davidson & Company LPP
|
| | 1200 – 609格兰维尔街 邮政信箱10372太平洋中心 温哥华,BC V7Y 1G6 |
| | 604 687 0947 davidson-co.com |
|
| | 特许专业会计师 | | |
加拿大温哥华
|
|
| | 2026年4月30日 | | | | |
| | | |
注意事项
|
| |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | |
|
现金
|
| | | | | | $ | 9,611 | | | | | $ | 366 | | |
|
其他应收款和预付费用
|
| |
5
|
| | | | 2,798 | | | | | | 807 | | |
|
存货
|
| |
7
|
| | | | 16,176 | | | | | | 2,203 | | |
|
持有待售资产
|
| |
11
|
| | | | 5,423 | | | | | | — | | |
| | | | | | | | | 34,008 | | | | | | 3,376 | | |
|
应收款项
|
| |
5
|
| | | | 1,807 | | | | | | 1,124 | | |
|
物业、厂房及设备
|
| |
8
|
| | | | 20,378 | | | | | | 1,386 | | |
|
使用权资产
|
| |
16
|
| | | | 36 | | | | | | 22 | | |
|
矿产
|
| |
10
|
| | | | 13,946 | | | | | | 307 | | |
|
勘探和评估资产
|
| |
12
|
| | | | 1,489 | | | | | | — | | |
|
总资产
|
| | | | | | $ | 71,664 | | | | | $ | 6,215 | | |
| 负债 | | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | | |
|
应付账款和应计负债
|
| | | | | | $ | 25,202 | | | | | $ | 10,988 | | |
|
当前租赁负债
|
| |
16
|
| | | | 10 | | | | | | 11 | | |
|
认股权证责任
|
| |
17
|
| | | | 45,992 | | | | | | 1,446 | | |
|
就出售收益而收取的按金
|
| |
11
|
| | | | 2,445 | | | | | | — | | |
|
持有待售负债
|
| |
11
|
| | | | 422 | | | | | | — | | |
|
应付版税
|
| |
10,13
|
| | | | 251 | | | | | | — | | |
| | | | | | | | | 74,322 | | | | | | 12,445 | | |
|
租赁负债
|
| |
16
|
| | | | 28 | | | | | | 15 | | |
|
应付版税
|
| |
10,13
xx
|
| | | | 4,033 | | | | | | — | | |
|
退役义务
|
| |
15
|
| | | | 8,446 | | | | | | 2,121 | | |
|
负债总额
|
| | | | | | | 86,829 | | | | | | 14,581 | | |
| 股东的不足 | | | | | | | | | | | | | | | | |
|
股本
|
| |
18
|
| | | | 198,909 | | | | | | 138,277 | | |
|
或有股份代价
|
| |
24
|
| | | | 3,305 | | | | | | 3,305 | | |
|
储备金
|
| | | | | | | 9,613 | | | | | | 8,664 | | |
|
赤字
|
| | | | | | | (226,992) | | | | | | (158,612) | | |
|
股东总数的不足
|
| | | | | | | (15,165) | | | | | | (8,366) | | |
|
负债总额和股东的不足
|
| | | | | | $ | 71,664 | | | | | $ | 6,215 | | |
| |
“罗伯托·古兹曼”
|
| |
董事
|
| |
“Corry Silbernagel”
|
| |
董事
|
|
| | | |
注意事项
|
| |
2025
|
| |
2024
|
| ||||||
| 收入 | | | | | | | | | | | | | | | | |
|
黄金销售
|
| | | | | | $ | 22,740 | | | | | $ | 20,149 | | |
|
白银销量
|
| | | | | | | 241 | | | | | | 220 | | |
| | | | | | | | | 22,981 | | | | | | 20,369 | | |
| 运营成本 | | | | | | | | | | | | | | | | |
|
销售成本
|
| |
20
|
| | | | (16,997) | | | | | | (17,433) | | |
|
折旧和损耗
|
| |
8,16,10
|
| | | | (726) | | | | | | (963) | | |
| | | | | | | | | 5,258 | | | | | | 1,973 | | |
|
折旧
|
| |
16
|
| | | | (10) | | | | | | (63) | | |
|
股份补偿
|
| |
18,19
|
| | | | (33) | | | | | | (141) | | |
|
一般和行政
|
| | | | | | | (1,432) | | | | | | (1,160) | | |
|
薪资和咨询
|
| |
19
|
| | | | (499) | | | | | | (549) | | |
|
专业费用
|
| |
19
|
| | | | (2,919) | | | | | | (1,243) | | |
|
勘探成本
|
| | | | | | | (143) | | | | | | — | | |
|
财务成本
|
| |
21
|
| | | | (125) | | | | | | (159) | | |
|
皮诺斯项目减值
|
| |
11
|
| | | | (31,148) | | | | | | — | | |
|
未实现衍生工具损失–认股权证负债
|
| |
17
|
| | | | (37,060) | | | | | | (1,081) | | |
|
外汇收益(亏损)
|
| | | | | | | (531) | | | | | | 66 | | |
|
其他收益
|
| | | | | | | 262 | | | | | | 16 | | |
|
所得税前亏损
|
| | | | | | | (68,380) | | | | | | (2,341) | | |
|
所得税费用–当前
|
| |
22
|
| | | | — | | | | | | (134) | | |
|
年内亏损
|
| | | | | | | (68,380) | | | | | | (2,475) | | |
|
每股亏损–基本&摊薄
|
| | | | | | $ | (0.30) | | | | | $ | (0.03) | | |
|
加权平均流通股(000’s)–基本&稀释
|
| | | | | |
|
231,345
|
| | | |
|
87,644
|
| |
| | | |
笔记
|
| |
2025
|
| |
2024
|
| ||||||
| 经营活动提供(使用)的现金 | | | | | | | | | | | | | | | | |
|
年内亏损
|
| | | | | | $ | (68,380) | | | | | $ | (2,475) | | |
| 不影响现金的项目: | | | | | | | | | | | | | | | | |
|
折旧
|
| |
8,16
|
| | | | 563 | | | | | | 751 | | |
|
耗竭
|
| | | | | | | 88 | | | | | | 175 | | |
|
股份补偿
|
| |
18
|
| | | | 33 | | | | | | 141 | | |
|
未实现汇兑损失(收益)
|
| | | | | | | (6) | | | | | | 10 | | |
|
财务成本–交易成本摊销
|
| |
21
|
| | | | — | | | | | | 8 | | |
|
退役义务–增值
|
| |
21
|
| | | | 120 | | | | | | 156 | | |
|
未实现衍生工具损失–认股权证负债
|
| |
17
|
| | | | 37,060 | | | | | | 1,081 | | |
|
租赁负债利息
|
| |
21
|
| | | | 5 | | | | | | 7 | | |
|
皮诺斯项目减值
|
| |
11
|
| | | | 31,149 | | | | | | — | | |
|
存货减值
|
| |
7
|
| | | | — | | | | | | 599 | | |
| 非现金经营性营运资本变动: | | | | | | | | | | | | | | | | |
|
其他应收款和预付费用(增加)减少额
|
| | | | | | | (1,904) | | | | | | 1,566 | | |
|
库存增加
|
| | | | | | | (11,796) | | | | | | 227 | | |
|
应付账款和应计负债增加(减少)额
|
| | | | | | | 156 | | | | | | (2,479) | | |
| | | | | | | | | (12,912) | | | | | | (233) | | |
| 由(用于)筹资活动提供的现金流量 | | | | | | | | | | | | | | | | |
|
租赁付款
|
| |
16
|
| | | | (13) | | | | | | (63) | | |
|
股票发行费用
|
| |
18
|
| | | | (437) | | | | | | (13) | | |
|
偿还可转债
|
| |
14
|
| | | | — | | | | | | (104) | | |
|
定向增发募集资金到账
|
| |
18
|
| | | | 30,306 | | | | | | 700 | | |
|
认股权证行使所得款项
|
| |
18
|
| | | | 3,154 | | | | | | — | | |
|
期权行使收益
|
| |
18
|
| | | | 48 | | | | | | — | | |
| | | | | | | | | 33,058 | | | | | | 520 | | |
| 由(用于)投资活动提供的现金流量 | | | | | | | | | | | | | | | | |
|
购置物业、厂房及设备
|
| |
8
|
| | | | (3,406) | | | | | | (213) | | |
|
就出售收益而收取的按金
|
| |
11
|
| | | | 2,445 | | | | | | — | | |
|
收购收到的现金
|
| |
11,13
|
| | | | 36 | | | | | | — | | |
|
资本化勘探成本
|
| |
12
|
| | | | (1,489) | | | | | | — | | |
|
Molimentales收购
|
| |
13
|
| | | | (8,301) | | | | | | — | | |
|
皮诺斯收购成本
|
| |
11
|
| | | | (186) | | | | | | — | | |
| | | | | | | | | (10,901) | | | | | | (213) | | |
|
现金增加
|
| | | | | | | 9,245 | | | | | | 74 | | |
|
现金–年初
|
| | | | | |
|
366
|
| | | |
|
292
|
| |
|
现金–年底
|
| | | | | | $ | 9,611 | | | | | $ | 366 | | |
| | | |
笔记
|
| |
股份
(‘000) |
| |
分享
资本 |
| |
特遣队
股份 (注24) |
| |
基于份额
Compensation 储备金 |
| |
股权
的一部分 可兑换 债务 |
| |
国外
货币 翻译 储备金 |
| |
赤字
|
| |
合计
股权 |
| ||||||||||||||||||||||||
|
2025年1月1日
|
| | | | | | | 101,425 | | | | | $ | 138,277 | | | | | $ | 3,305 | | | | | $ | 8,968 | | | | | $ | 4 | | | | | $ | (308) | | | | | $ | (158,612) | | | | | $ | (8,366) | | |
|
年内亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (68,380) | | | | | | (68,380) | | |
|
私募,净额
|
| |
17,18
|
| | | | 108,038 | | | | | | 18,176 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,176 | | |
|
股票发行费用
|
| |
18
|
| | | | 2,696 | | | | | | (1,864) | | | | | | — | | | | | | 1,172 | | | | | | — | | | | | | — | | | | | | — | | | | | | (692) | | |
|
股份补偿
|
| |
18
|
| | | | — | | | | | | — | | | | | | — | | | | | | 33 | | | | | | — | | | | | | — | | | | | | — | | | | | | 33 | | |
|
股票期权的行使
|
| |
18
|
| | | | 1,662 | | | | | | 92 | | | | | | — | | | | | | (44) | | | | | | — | | | | | | — | | | | | | — | | | | | | 48 | | |
|
行使认股权证
|
| |
18
|
| | | | 27,973 | | | | | | 8,266 | | | | | | — | | | | | | (212) | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,054 | | |
|
于Pinos发行的股份
收购 |
| |
11
|
| | | | 50,716 | | | | | | 35,962 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,962 | | |
|
2025年12月31日余额
|
| | | | | | | 292,510 | | | | | $ | 198,909 | | | | | $ | 3,305 | | | | | $ | 9,917 | | | | | $ | 4 | | | | | $ | (308) | | | | | $ | (226,992) | | | | | $ | (15,165) | | |
|
2024年1月1日
|
| | | | | | | 82,744 | | | | | $ | 137,944 | | | | | $ | 3,305 | | | | | $ | 8,827 | | | | | $ | — | | | | | $ | (308) | | | | | $ | (156,137) | | | | | $ | (6,369) | | |
|
年内亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,475) | | | | | | (2,475) | | |
|
私募,净额
|
| |
18
|
| | | | 18,681 | | | | | | 346 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 346 | | |
|
股票发行费用
|
| |
18
|
| | | | — | | | | | | (13) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13) | | |
|
股份补偿
|
| |
18
|
| | | | — | | | | | | — | | | | | | — | | | | | | 141 | | | | | | — | | | | | | — | | | | | | — | | | | | | 141 | | |
|
可转债的权益部分
|
| |
14
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | | | — | | | | | | — | | | | | | 4 | | |
|
2024年12月31日余额
|
| | | | | | | 101,425 | | | | | $ | 138,277 | | | | | $ | 3,305 | | | | | $ | 8,968 | | | | | $ | 4 | | | | | $ | (308) | | | | | $ | (158,612) | | | | | $ | (8,366) | | |
| | | |
物业
|
| |
位置
|
| |
截至
12月31日, 2025 |
| |
截至
12月31日, 2024 |
| ||||||
| 子公司 | | | | | | | | | | | | | | | | | | | |
|
Granmin Malaysia Ltd.(“Granmin Malaysia”)
|
| |
—
|
| |
马来西亚
|
| | | | 100% | | | | | | 100% | | |
|
Granmin SA de CV(“Granmin Mexico”)
|
| |
—
|
| |
墨西哥
|
| | | | 100% | | | | | | 100% | | |
|
Minera Calipuy SA de CV(“Calipuy”)(1)
|
| |
—
|
| |
墨西哥
|
| | | | 100% | | | | | | 100% | | |
|
Goldgroup Resources Inc.(“Goldgroup Resources”)
|
| |
—
|
| |
加拿大
|
| | | | 100% | | | | | | 100% | | |
|
09 19921 B.C. Ltd。(1)
|
| |
—
|
| |
加拿大
|
| | | | 100% | | | | | | 100% | | |
|
0788598 B.C. Ltd。(1)
|
| |
—
|
| |
加拿大
|
| | | | 100% | | | | | | 100% | | |
|
0788601 B.C. Ltd。(1)
|
| |
—
|
| |
加拿大
|
| | | | 100% | | | | | | 100% | | |
|
0961152 B.C. Ltd。(1)
|
| |
—
|
| |
加拿大
|
| | | | 100% | | | | | | 100% | | |
|
1068659 B.C. Ltd。(1)
|
| |
—
|
| |
加拿大
|
| | | | 100% | | | | | | 100% | | |
|
Minera Polimetalicos Mexicanos S.A。(1)
|
| |
—
|
| |
巴拿马
|
| | | | 100% | | | | | | 100% | | |
|
Minas de Oroco Resources SA de CV
|
| |
—
|
| |
墨西哥
|
| | | | 100% | | | | | | 100% | | |
|
Minera Cerro Esperanza SA de CV
|
| |
塞罗·普列托
|
| |
墨西哥
|
| | | | 100% | | | | | | 100% | | |
|
Minera Cardel SA de CV(“Minera Cardel”)
|
| |
—
|
| |
墨西哥
|
| | | | 100% | | | | | | 100% | | |
|
Starmin S.A. de C.V。(1)
|
| |
—
|
| |
墨西哥
|
| | | | 100% | | | | | | 100% | | |
|
Veminser S.A. de C.V。(1)
|
| |
—
|
| |
墨西哥
|
| | | | 100% | | | | | | 100% | | |
|
DynaResource de Mexico SA de CV(“DynaMexico”)
|
| |
圣格拉西亚José
|
| |
墨西哥
|
| | | | * | | | | | | * | | |
|
Minera Apolo S.A. de C.V。(2)
|
| |
皮诺斯项目
|
| |
墨西哥
|
| | | | 100% | | | | | | — | | |
|
Minera Catanava S.A. de C.V。(2)
|
| |
皮诺斯项目
|
| |
墨西哥
|
| | | | 100% | | | | | | — | | |
|
Molimentales del Noroeste,S.A. de C.V。(3)
|
| |
旧金山
|
| |
墨西哥
|
| | | | 100% | | | | | | — | | |
| | | |
年
|
| |||
|
厂房和采矿设备
|
| | | | 3 – 4 | | |
|
机械
|
| | | | 3 – 5 | | |
|
办公和家具
|
| | | | 3 – 5 | | |
|
车辆
|
| | | | 3 – 4 | | |
|
实验室设备
|
| | | | 3 – 5 | | |
| | | |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
| 流动资产 | | | | | | | | | | | | | |
|
金融资产
|
| | | | | | | | | | | | |
|
其他应收款
|
| | | $ | 218 | | | | | $ | 134 | | |
|
员工应收账款
|
| | | | 233 | | | | | | 79 | | |
|
非金融资产
|
| | | | | | | | | | | | |
|
增值税应收款
|
| | | | 1,820 | | | | | | 175 | | |
|
应收款项总额
|
| | | | 2,271 | | | | | | 388 | | |
|
预付费用
|
| | | | 527 | | | | | | 419 | | |
| | | | | $ | 2,798 | | | | | $ | 807 | | |
| 非流动资产 | | | | | | | | | | | | | |
|
非金融资产
|
| | | | | | | | | | | | |
|
增值税应收款
|
| | | | 489 | | | | | | — | | |
|
其他应收款
|
| | | | 1,318 | | | | | | 1,124 | | |
| | | | | $ | 1,807 | | | | | $ | 1,124 | | |
| | | |
公允价值
等级等级 |
| |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
| 金融资产 | | | | | | | | | | | | | | | | |
| 摊余成本 | | | | | | | | | | | | | | | | |
| 现金(1) | | |
不适用
|
| | | $ | 9,611 | | | | | $ | 366 | | |
| 应收款项(1) | | |
不适用
|
| | | | 451 | | | | | | 213 | | |
|
持有待售资产
|
| |
不适用
|
| | | | 35 | | | | | | — | | |
| 金融负债 | | | | | | | | | | | | | | | | |
| 其他金融负债 | | | | | | | | | | | | | | | | |
|
应付账款&应计负债(1)
|
| |
不适用
|
| | | | 25,202 | | | | | | 25,202 | | |
|
持有待售负债
|
| |
不适用
|
| | | | 422 | | | | | | — | | |
|
应付版税
|
| |
2级
|
| | | | 4,284 | | | | | | — | | |
|
应付贷款(3)
|
| |
不适用
|
| | | | — | | | | | | — | | |
|
租赁负债
|
| |
不适用
|
| | | | 38 | | | | | | 26 | | |
|
认股权证责任(2)
|
| |
3级
|
| | | | 45,992 | | | | | | 1,446 | | |
| | | |
加拿大人
美元 |
| |
美元
|
| |
墨西哥人
比索 |
| |
合计
|
| ||||||||||||
|
金融资产
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
现金
|
| | | $ | 5,888 | | | | | $ | 3,680 | | | | | $ | 43 | | | | | $ | 9,611 | | |
|
应收款项–其他
|
| | | | — | | | | | | 451 | | | | | | — | | | | | | 451 | | |
| | | | | | 5,888 | | | | | | 4,131 | | | | | | 43 | | | | | | 10,062 | | |
|
金融负债
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
应付账款和应计负债
|
| | | | (309) | | | | | | (12,894) | | | | | | (11,999) | | | | | | (25,202) | | |
|
租赁负债
|
| | | | (38) | | | | | | — | | | | | | — | | | | | | (38) | | |
|
应付版税
|
| | | | — | | | | | | (4,284) | | | | | | — | | | | | | (4,284) | | |
|
认股权证责任
|
| | | | (45,992) | | | | | | — | | | | | | — | | | | | | (45,992) | | |
|
持有待售负债
|
| | | | — | | | | | | — | | | | | | (422) | | | | | | (422) | | |
|
净金融负债
|
| | | $ | (40,451) | | | | | $ | (13,047) | | | | | $ | (12,378) | | | | | $ | (65,876) | | |
| | | |
加拿大人
美元 |
| |
美元
|
| |
墨西哥人
比索 |
| |
合计
|
| ||||||||||||
|
金融资产
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
现金
|
| | | $ | 12 | | | | | $ | 292 | | | | | $ | 62 | | | | | $ | 366 | | |
|
应收款项–其他
|
| | | | — | | | | | | 213 | | | | | | — | | | | | | 213 | | |
| | | | | | 12 | | | | | | 505 | | | | | | 62 | | | | | | 579 | | |
|
金融负债
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
应付账款和应计负债
|
| | | | (524) | | | | | | (7,401) | | | | | | (3,063) | | | | | | (10,988) | | |
|
租赁负债
|
| | | | (26) | | | | | | — | | | | | | — | | | | | | (26) | | |
|
认股权证责任
|
| | | | (1,446) | | | | | | — | | | | | | — | | | | | | (1,446) | | |
|
净金融负债
|
| | | $ | (1,984) | | | | | $ | (6,896) | | | | | $ | (3,001) | | | | | $ | (11,881) | | |
|
2025年12月31日
|
| |
当前—内
1年 |
| |
非电流—
1至3年 |
| ||||||
|
应付账款和应计负债
|
| | | $ | 25,202 | | | | | $ | — | | |
|
租赁负债
|
| | | | 10 | | | | | | 28 | | |
|
应付版税
|
| | | | 251 | | | | | | 4,033 | | |
|
持有待售负债
|
| | | | 422 | | | | | | — | | |
| | | | | $ | 25,885 | | | | | $ | 4,061 | | |
|
2024年12月31日
|
| |
当前—内
1年 |
| |
非电流—
1至3年 |
| ||||||
|
应付账款和应计负债
|
| | | $ | 10,988 | | | | | $ | — | | |
|
租赁负债
|
| | | | 11 | | | | | | 15 | | |
| | | | | $ | 10,999 | | | | | $ | 15 | | |
| | | |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
耗材用品
|
| | | $ | 3,002 | | | | | $ | 792 | | |
|
工作进行中
|
| | | | 5,839 | | | | | | 1,133 | | |
|
成品
|
| | | | 6,663 | | | | | | 278 | | |
|
库存
|
| | | | 672 | | | | | | — | | |
| | | | | $ | 16,176 | | | | | $ | 2,203 | | |
| | | |
成本
12月31日, 2023 |
| |
新增
|
| |
处置
|
| |
12月31日,
2024 |
| |
新增
|
| |
每增加
莫利梅特亚目 收购 (注13) |
| |
处置
|
| |
12月31日,
2025 |
| ||||||||||||||||||||||||
|
厂房和采矿设备
|
| | | $ | 12,784 | | | | | $ | 149 | | | | | $ | — | | | | | $ | 12,933 | | | | | $ | 2,627 | | | | | $ | 16,385 | | | | | $ | — | | | | | $ | 31,945 | | |
|
机械
|
| | | | 2,865 | | | | | | 64 | | | | | | (103) | | | | | | 2,826 | | | | | | 589 | | | | | | — | | | | | | — | | | | | | 3,415 | | |
|
办公和家具
|
| | | | 264 | | | | | | — | | | | | | (82) | | | | | | 182 | | | | | | 17 | | | | | | | | | | | | — | | | | | | 199 | | |
|
车辆
|
| | | | 936 | | | | | | — | | | | | | — | | | | | | 936 | | | | | | 124 | | | | | | — | | | | | | (4) | | | | | | 1,056 | | |
|
实验室设备
|
| | | | 97 | | | | | | — | | | | | | — | | | | | | 97 | | | | | | 49 | | | | | | — | | | | | | — | | | | | | 146 | | |
| | | | | $ | 16,946 | | | | | $ | 213 | | | | | $ | (185) | | | | | $ | 16,974 | | | | | $ | 3,406 | | | | | $ | 16,385 | | | | | $ | (4) | | | | | $ | 36,761 | | |
| | | |
累计
折旧 12月31日, 2023 |
| |
折旧
|
| |
处置
|
| |
12月31日,
2024 |
| |
折旧
|
| |
处置
|
| |
12月31日,
2025 |
| |||||||||||||||||||||
|
植物和采矿
设备 |
| | | $ | 11,079 | | | | | $ | 610 | | | | | $ | — | | | | | $ | 11,689 | | | | | $ | 631 | | | | | $ | — | | | | | $ | 12,320 | | |
|
机械
|
| | | | 2,761 | | | | | | 52 | | | | | | (103) | | | | | | 2,710 | | | | | | 132 | | | | | | — | | | | | | 2,842 | | |
|
办公室和
家具 |
| | | | 264 | | | | | | — | | | | | | (82) | | | | | | 182 | | | | | | 2 | | | | | | — | | | | | | 184 | | |
|
车辆
|
| | | | 868 | | | | | | 42 | | | | | | — | | | | | | 910 | | | | | | 29 | | | | | | (4) | | | | | | 935 | | |
|
实验室设备
|
| | | | 91 | | | | | | 6 | | | | | | — | | | | | | 97 | | | | | | 5 | | | | | | — | | | | | | 102 | | |
| | | | | $ | 15,063 | | | | | $ | 710 | | | | | $ | (185) | | | | | $ | 15,588 | | | | | $ | 799 | | | | | $ | (4) | | | | | $ | 16,383 | | |
|
账面金额
|
| |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
厂房和采矿设备
|
| | | $ | 19,625 | | | | | $ | 1,244 | | |
|
机械
|
| | | | 573 | | | | | | 116 | | |
|
办公和家具
|
| | | | 15 | | | | | | — | | |
|
车辆
|
| | | | 121 | | | | | | 26 | | |
|
实验室设备
|
| | | | 44 | | | | | | — | | |
| | | | | $ | 20,378 | | | | | $ | 1,386 | | |
|
矿产
|
| |
塞罗·普列托
|
| |
埃斯佩兰萨
延展 |
| |
三
弗朗西斯科 |
| |
合计
|
| ||||||||||||
|
余额,2023年12月31日
|
| | | $ | 240 | | | | | $ | — | | | | | $ | — | | | | | $ | 240 | | |
|
从勘探和评估资产转入(注12)
|
| | | | — | | | | | | 419 | | | | | | — | | | | | | 419 | | |
|
耗竭
|
| | | | (93) | | | | | | (98) | | | | | | — | | | | | | (191) | | |
|
退役义务的变化(注15)
|
| | | | (51) | | | | | | (110) | | | | | | — | | | | | | (161) | | |
|
余额,2024年12月31日
|
| | | | 96 | | | | | | 211 | | | | | | — | | | | | | 307 | | |
|
已取得(注13)
|
| | | | — | | | | | | — | | | | | | 13,766 | | | | | | 13,766 | | |
|
耗竭
|
| | | | — | | | | | | (127) | | | | | | — | | | | | | (127) | | |
|
余额,2025年12月31日
|
| | | $ | 96 | | | | | $ | 84 | | | | | $ | 13,766 | | | | | $ | 13,946 | | |
|
购买代价
|
| | | | | | |
|
为购买债务而发行的50,000,000股普通股(0.97加元)
|
| | | $ | 35,454 | | |
|
向Candelaria发行716,667股普通股(0.97加元)
|
| | | $ | 508 | | |
|
Cash to Candelaria
|
| | | $ | 178 | | |
|
应付购置款
|
| | | $ | 500 | | |
|
购置成本
|
| | | $ | 8 | | |
|
总对价
|
| | | $ | 36,648 | | |
|
采购价格分配
|
| | | | | | |
|
现金
|
| | | $ | 24 | | |
|
应收IVA
|
| | | $ | 1,171 | | |
|
预付款项
|
| | | $ | 108 | | |
|
皮诺斯项目
|
| | | $ | 35,573 | | |
|
应付账款
|
| | | $ | (228) | | |
|
总对价
|
| | | $ | 36,648 | | |
|
减值
|
| | | | | | |
|
现金对价
|
| | | $ | 5,000 | | |
|
假设应付款项
|
| | | | 400 | | |
|
皮诺斯项目资产
|
| | | | (997) | | |
|
皮诺斯项目的负债
|
| | | | 22 | | |
|
皮诺斯项目的账面价值
|
| | | | (35,573) | | |
|
减值
|
| | | $ | 31,148 | | |
| | | |
12月31日,
2025 |
| |||
|
现金
|
| | | $ | 35 | | |
|
应收款项
|
| | | | 842 | | |
|
预付款项
|
| | | | 121 | | |
|
皮诺斯项目的账面价值
|
| | | | 4,425 | | |
| | | | | $ | 5,423 | | |
| | | |
12月31日,
2025 |
| |||
|
应付账款
|
| | | $ | 422 | | |
| | | | | $ | 422 | | |
|
勘探和评估资产
|
| | | | | | |
|
2023年12月31日期末余额
|
| | | $ | 419 | | |
|
转入矿产
|
| | | | (419) | | |
|
2024年12月31日期末余额
|
| | | $ | — | | |
|
钻井和勘探服务
|
| | | | 1,354 | | |
|
外地用品和材料
|
| | | | 135 | | |
|
2025年12月31日期末余额
|
| | | $ | 1,489 | | |
|
购买代价
|
| | | | | | |
|
购买的债务
|
| | | $ | 8,971 | | |
|
为公司拥有的债务提供信贷
|
| | | | (3,274) | | |
|
购买的Molimentales股票
|
| | | | 6 | | |
|
交易成本
|
| | | | 1,750 | | |
|
总对价
|
| | | $ | 7,453 | | |
|
采购价格分配
|
| | | | | | |
|
现金
|
| | | $ | 12 | | |
|
应收IVA
|
| | | | 489 | | |
|
存货
|
| | | | 1,890 | | |
|
厂房及采矿设备(注8)
|
| | | | 16,385 | | |
|
矿产(注10)
|
| | | | 13,766 | | |
|
应付账款
|
| | | | (14,600) | | |
|
应付版税*(注10)
|
| | | | (4,284) | | |
|
资产报废义务(附注15)
|
| | | | (6,205) | | |
|
总对价
|
| | | $ | 7,453 | | |
|
预付款
|
| |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
期初余额
|
| | | $ | — | | | | | $ | 100 | | |
|
利息
|
| | | | — | | | | | | 9 | | |
|
转入可转换债券
|
| | | | — | | | | | | (100) | | |
|
转入应付账款和应计负债
|
| | | | — | | | | | | (9) | | |
|
合计
|
| | | $ | — | | | | | $ | — | | |
|
可转换债券
|
| |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
期初余额
|
| | | $ | — | | | | | $ | — | | |
|
从垫款转入
|
| | | | — | | | | | | 100 | | |
|
股权部分
|
| | | | — | | | | | | (4) | | |
|
交易成本
|
| | | | — | | | | | | (4) | | |
|
吸积
|
| | | | — | | | | | | 8 | | |
|
还款
|
| | | | — | | | | | | (100) | | |
|
合计
|
| | | $ | — | | | | | $ | — | | |
| | | |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
余额,年初
|
| | | $ | 2,121 | | | | | $ | 2,126 | | |
|
增加–估计数变动(注10)
|
| | | | — | | | | | | (161) | | |
|
取得的义务(注13)
|
| | | | 6,205 | | | | | | — | | |
|
吸积费用
|
| | | | 120 | | | | | | 156 | | |
| | | | | $ | 8,446 | | | | | $ | 2,121 | | |
|
使用权资产
|
| |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
期初余额
|
| | | $ | 22 | | | | | $ | 85 | | |
|
使用权资产的确认
|
| | | | 44 | | | | | | — | | |
|
使用权资产的终止确认
|
| | | | (20) | | | | | | — | | |
|
减:折旧
|
| | | | (10) | | | | | | (63) | | |
|
使用权资产合计
|
| | | $ | 36 | | | | | $ | 22 | | |
|
租赁负债
|
| |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
期初余额
|
| | | $ | 26 | | | | | $ | 82 | | |
|
租赁负债的确认
|
| | | | 44 | | | | | | — | | |
|
租赁负债的终止确认
|
| | | | (24) | | | | | | — | | |
|
租赁付款
|
| | | | (13) | | | | | | (63) | | |
|
租赁利息
|
| | | | 5 | | | | | | 7 | | |
| | | | | | 38 | | | | | | 26 | | |
|
减:当期部分
|
| | | | (10) | | | | | | (11) | | |
|
分类为长期负债
|
| | | $ | 28 | | | | | $ | 15 | | |
|
未贴现租赁付款
|
| |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
不迟于一年
|
| | | $ | 14 | | | | | $ | 14 | | |
|
晚于一年
|
| | | | 33 | | | | | | 17 | | |
| | | | | $ | 47 | | | | | $ | 31 | | |
|
投资者认股权证
|
| |
数
认股权证 |
| |
加权
平均运动 价格(加元) |
| |
认股权证
责任 (美元) |
| |||||||||
|
余额,2023年12月31日
|
| | | | 1,744,286 | | | | | $ | 0.50 | | | | | $ | 11 | | |
|
授出认股权证
|
| | | | 18,681,818 | | | | | | 0.10 | | | | | | 354 | | |
|
公允价值变动
|
| | | | — | | | | | | — | | | | | | 1,081 | | |
|
余额,2024年12月31日
|
| | | | 20,426,104 | | | | | $ | 0.13 | | | | | $ | 1,446 | | |
|
授出认股权证
|
| | | | 63,943,177 | | | | | | 0.63 | | | | | | 12,389 | | |
|
认股权证获行使
|
| | | | (25,925,010) | | | | | | 0.16 | | | | | | (4,903) | | |
|
公允价值变动
|
| | | | — | | | | | | — | | | | | | 37,060 | | |
|
余额,2025年12月31日
|
| | | | 58,444,271 | | | | | $ | 0.67 | | | | | $ | 45,992 | | |
|
到期日
|
| |
数
认股权证 |
| |
运动
价格(加元) |
| ||||||
|
2027年1月21日
|
| | | | 12,980,000 | | | | | | 0.15 | | |
|
2027年3月17日
|
| | | | 11,666,667 | | | | | | 0.45 | | |
|
2027年3月27日
|
| | | | 1,205,167 | | | | | | 0.45 | | |
|
2026年11月7日
|
| | | | 12,743,952 | | | | | | 0.75 | | |
|
2027年8月5日
|
| | | | 15,000,000 | | | | | | 1.10 | | |
|
2027年9月27日
|
| | | | 4,848,485 | | | | | | 1.05 | | |
| | | | | | 58,444,271 | | | | | | | | |
|
发现者认股权证
|
| |
数
认股权证 |
| |
加权
平均运动 价格(加元) |
| ||||||
|
期初余额,2024年12月31日及2023年12月31日
|
| | | | — | | | | | $ | — | | |
|
授出认股权证
|
| | | | 4,157,415 | | | | | | 0.54 | | |
|
认股权证获行使
|
| | | | (2,047,600) | | | | | | 0.16 | | |
|
余额,2025年12月31日
|
| | | | 2,109,815 | | | | | $ | 0.90 | | |
|
到期日
|
| |
数量
认股权证 |
| |
运动
价格(加元) |
| ||||||
|
2027年3月17日
|
| | | | 450,000 | | | | | | 0.45 | | |
|
2027年8月5日
|
| | | | 1,086,187 | | | | | | 1.10 | | |
|
2026年11月7日
|
| | | | 293,897 | | | | | | 0.75 | | |
|
2027年9月27日
|
| | | | 279,731 | | | | | | 1.05 | | |
| | | | | | 2,109,815 | | | | | | | | |
| | | |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
预期权证年限
|
| |
1.24年
|
| |
1.65年
|
| ||||||
|
预期股价波动
|
| | | | 95% | | | | | | 123.33% | | |
|
认股权证存续期内的股息支付
|
| | | | 无 | | | | | | 无 | | |
|
预期没收率
|
| | | | 无 | | | | | | 无 | | |
|
无风险利率
|
| | | | 2.58% | | | | | | 2.93% | | |
| | | |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
加权平均行使价CAD
|
| | | $ | 0.67 | | | | | $ | 0.13 | | |
|
每份认股权证加权平均公允价值加元
|
| | | $ | 1.08 | | | | | $ | 0.0102 | | |
|
加权平均股价CAD
|
| | | $ | 1.56 | | | | | $ | 0.16 | | |
| | | |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
预期期权寿命
|
| | | | — | | | |
2年
|
| |||
|
预期股价波动
|
| | | | — | | | | | | 162.07% | | |
|
期权存续期内的股息支付
|
| | | | — | | | | | | 无 | | |
|
预期没收率
|
| | | | — | | | | | | 无 | | |
|
无风险利率
|
| | | | — | | | | | | 3.25% | | |
|
加权平均行使价
|
| | | | — | | | | | $ | 0.075 | | |
|
每份期权的加权平均公允价值
|
| | | | — | | | | | $ | 0.061 | | |
|
加权平均股价
|
| | | | — | | | | | $ | 0.080 | | |
| | | |
2025年12月31日
|
| |
2024年12月31日
|
| ||||||||||||||||||
| | | |
数量
选项 |
| |
加权平均
行权价格 |
| |
数量
选项 |
| |
加权平均
行权价格 |
| ||||||||||||
|
优秀–年初
|
| | | | 7,950,000 | | | | | $ | 0.047 | | | | | | 7,990,000 | | | | | $ | 0.099 | | |
|
已获批
|
| | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | 0.075 | | |
|
过期/没收
|
| | | | — | | | | | | — | | | | | | (1,540,000) | | | | | | 0.350 | | |
|
已锻炼
|
| | | | (1,662,500) | | | | | | 0.04 | | | | | | — | | | | | | — | | |
|
未结–年底
|
| | | | 6,287,500 | | | | | $ | 0.048 | | | | | | 7,950,000 | | | | | $ | 0.047 | | |
| | | |
未完成的期权
|
| |
可行使期权
|
| ||||||||||||||||||||||||||||||
|
行权价格(加元/期权)
|
| |
期权
优秀 |
| |
加权
平均 剩余 契约性 寿命(年) |
| |
加权
平均 行权价格 (加元/期权) |
| |
期权
杰出和 可行使 |
| |
加权
平均 剩余 契约性 寿命(年) |
| |
加权
平均 行权价格 (加元/期权) |
| ||||||||||||||||||
|
$0.04
|
| | | | 4,787,500 | | | | | | 2.84 | | | | | $ | 0.04 | | | | | | 4,787,500 | | | | | | 2.84 | | | | | $ | 0.04 | | |
|
$0.075
|
| | | | 1,500,000 | | | | | | 0.65 | | | | | $ | 0.075 | | | | | | 1,500,000 | | | | | | 0.65 | | | | | $ | 0.075 | | |
|
未结–年底
|
| | | | 6,287,500 | | | | | | 2.32 | | | | | $ | 0.048 | | | | | | 6,287,500 | | | | | | 2.32 | | | | | $ | 0.048 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
包括在工资和咨询中的短期雇员福利
|
| | | $ | 240 | | | | | $ | 439 | | |
|
专业费斯中包含的董事费用
|
| | | | 123 | | | | | | 95 | | |
|
股份补偿
|
| | | | 6 | | | | | | 65 | | |
|
薪酬及咨询中包含的咨询费
|
| | | | — | | | | | | 72 | | |
| | | | | $ | 369 | | | | | $ | 671 | | |
| | | |
截至12月31日止年度,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
采矿
|
| | | $ | 16,496 | | | | | $ | 7,573 | | |
|
碾压
|
| | | | 3,166 | | | | | | 2,568 | | |
|
浸出
|
| | | | 3,010 | | | | | | 2,430 | | |
|
工厂和实验室
|
| | | | 2,217 | | | | | | 1,801 | | |
|
矿山管理
|
| | | | 2,476 | | | | | | 1,812 | | |
|
版税
|
| | | | 444 | | | | | | 304 | | |
|
库存变化
|
| | | | (11,562) | | | | | | 891 | | |
|
其他
|
| | | | 750 | | | | | | 54 | | |
| | | | | $ | 16,997 | | | | | $ | 17,433 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
注意事项
|
| |
2025
|
| |
2024
|
| |||||||||
|
增容–退役义务
|
| | | | 15 | | | | | $ | 120 | | | | | $ | 156 | | |
|
租赁负债利息
|
| | | | 16 | | | | | | 5 | | | | | | 7 | | |
|
可换股债利息
|
| | | | 14 | | | | | | — | | | | | | 9 | | |
|
交易费用摊销
|
| | | | 14 | | | | | | — | | | | | | 8 | | |
|
其他财务费用
|
| | | | | | | | | | — | | | | | | (21) | | |
| | | | | | | | | | | $ | 125 | | | | | $ | 159 | | |
| | | |
截至本年度
|
| |||||||||
| | | |
12月31日,
2025 |
| |
12月31日,
2024 |
| ||||||
|
当期所得税费用
|
| | | $ | — | | | | | $ | 134 | | |
|
递延所得税(回收)费用
|
| | | | — | | | | | | — | | |
| | | | | $ | — | | | | | $ | 134 | | |
|
2025年12月31日
|
| |
加拿大
|
| |
墨西哥
|
| |
合计
|
| |||||||||
|
税项亏损结转
|
| | | $ | 10 | | | | | $ | 3,006 | | | | | $ | 3,016 | | |
|
矿产
|
| | | | — | | | | | | 22 | | | | | | 22 | | |
|
物业、厂房及设备
|
| | | | — | | | | | | 213 | | | | | | 213 | | |
|
开发和经营矿山物业
|
| | | | — | | | | | | (103) | | | | | | (103) | | |
|
版税扣除
|
| | | | — | | | | | | 705 | | | | | | 705 | | |
|
其他
|
| | | | (10) | | | | | | (3,843) | | | | | | (3,853) | | |
|
递延税项负债
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
2024年12月31日
|
| |
加拿大
|
| |
墨西哥
|
| |
合计
|
| |||||||||
|
税项亏损结转
|
| | | $ | 6 | | | | | $ | 1,127 | | | | | $ | 1,133 | | |
|
矿产
|
| | | | — | | | | | | 141 | | | | | | 141 | | |
|
物业、厂房及设备
|
| | | | — | | | | | | (208) | | | | | | (208) | | |
|
开发和经营矿山物业
|
| | | | — | | | | | | (380) | | | | | | (380) | | |
|
其他
|
| | | | (6) | | | | | | (680) | | | | | | (686) | | |
|
递延税项负债
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
2025年12月31日
|
| |
加拿大
|
| |
墨西哥
|
| |
合计
|
| |||||||||
|
税项亏损结转
|
| | | $ | 8,552 | | | | | $ | 17,005 | | | | | $ | 25,557 | | |
|
投资
|
| | | | 6,392 | | | | | | — | | | | | | 6,392 | | |
|
矿产
|
| | | | — | | | | | | 2,283 | | | | | | 2,283 | | |
|
物业、厂房及设备
|
| | | | — | | | | | | 6 | | | | | | 6 | | |
|
退役义务
|
| | | | — | | | | | | 2,616 | | | | | | 2,616 | | |
|
版税扣除
|
| | | | — | | | | | | — | | | | | | — | | |
|
其他
|
| | | | 722 | | | | | | 243 | | | | | | 966 | | |
|
未确认递延所得税资产
|
| | | $ | 15,666 | | | | | $ | 22,153 | | | | | $ | 37,820 | | |
|
2024年12月31日
|
| |
加拿大
|
| |
墨西哥
|
| |
合计
|
| |||||||||
|
税项亏损结转
|
| | | $ | 8,218 | | | | | $ | 3,776 | | | | | $ | 11,994 | | |
|
投资
|
| | | | 2,045 | | | | | | — | | | | | | 2,045 | | |
|
矿产
|
| | | | — | | | | | | 2,174 | | | | | | 2,174 | | |
|
物业、厂房及设备
|
| | | | 324 | | | | | | 462 | | | | | | 786 | | |
|
退役义务
|
| | | | — | | | | | | 767 | | | | | | 767 | | |
|
版税扣除
|
| | | | — | | | | | | 581 | | | | | | 581 | | |
|
其他
|
| | | | 198 | | | | | | 657 | | | | | | 855 | | |
|
未确认递延所得税资产
|
| | | $ | 10,785 | | | | | $ | 8,417 | | | | | $ | 19,202 | | |
| | | |
截至12月31日止年度,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
预期所得税回收
|
| | | $ | (17,849) | | | | | $ | (634) | | |
|
不可扣除项目
|
| | | | 12,598 | | | | | | 1,392 | | |
|
外汇
|
| | | | 1,382 | | | | | | 1,604 | | |
|
版税扣除
|
| | | | — | | | | | | 134 | | |
|
其他
|
| | | | (13,713) | | | | | | (197) | | |
|
未确认递延税项资产
|
| | | | 17,582 | | | | | | (2,165) | | |
|
所得税费用
|
| | | $ | — | | | | | $ | 134 | | |
| | | |
截至2025年12月31日
|
| |
截至2024年12月31日
|
| ||||||||||||||||||||||||||||||
| | | |
加拿大
|
| |
墨西哥
|
| |
合计
|
| |
加拿大
|
| |
墨西哥
|
| |
合计
|
| ||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 6,647 | | | | | $ | 2,964 | | | | |
$
|
9,611
|
| | | | $ | 14 | | | | | $ | 352 | | | | |
$
|
366
|
| |
|
其他应收款和预付费用
|
| | | | 83 | | | | | | 4,522 | | | | |
|
4,605
|
| | | | | 14 | | | | | | 1,917 | | | | |
|
1,931
|
| |
|
存货
|
| | | | — | | | | | | 16,176 | | | | |
|
16,176
|
| | | | | — | | | | | | 2,203 | | | | |
|
2,203
|
| |
|
持有待售资产
|
| | | | — | | | | | | 5,423 | | | | |
|
5,423
|
| | | | | — | | | | | | — | | | | |
|
—
|
| |
|
使用权资产
|
| | | | 36 | | | | | | — | | | | |
|
36
|
| | | | | 22 | | | | | | — | | | | |
|
22
|
| |
|
物业、厂房及设备
|
| | | | — | | | | | | 20,378 | | | | |
|
20,378
|
| | | | | — | | | | | | 1,386 | | | | |
|
1,386
|
| |
|
矿产
|
| | | | — | | | | | | 13,946 | | | | |
|
13,946
|
| | | | | — | | | | | | 307 | | | | |
|
307
|
| |
|
勘探和评估资产
|
| | | | — | | | | | | 1,489 | | | | |
|
1,489
|
| | | | | — | | | | | | — | | | | |
|
—
|
| |
| 负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
应付账款和应计
负债 |
| | | | (3,531) | | | | | | (21,671) | | | | |
|
(25,202)
|
| | | | | (4,052) | | | | | | (6,936) | | | | |
|
(10,988)
|
| |
|
认股权证责任
|
| | | | (45,992) | | | | | | — | | | | |
|
(45,992)
|
| | | | | (1,446) | | | | | | — | | | | |
|
(1,446)
|
| |
|
租赁负债
|
| | | | (38) | | | | | | — | | | | |
|
(38)
|
| | | | | (26) | | | | | | — | | | | |
|
(26)
|
| |
|
就出售收益而收取的按金
|
| | | | (2,445) | | | | | | — | | | | |
|
(2,445)
|
| | | | | — | | | | | | — | | | | |
|
—
|
| |
|
持有待售负债
|
| | | | (422) | | | | | | — | | | | |
|
(422)
|
| | | | | — | | | | | | — | | | | |
|
—
|
| |
|
应付版税
|
| | | | — | | | | | | (4,284) | | | | |
|
(4,284)
|
| | | | | — | | | | | | — | | | | |
|
—
|
| |
|
退役义务
|
| | | | — | | | | | | (8,446) | | | | |
|
(8,446)
|
| | | | | — | | | | | | (2,121) | | | | |
|
(2,121)
|
| |
| | | |
截至2025年12月31日
|
| |
截至2024年12月31日
|
| ||||||||||||||||||||||||||||||||||||
| | | |
生产
|
| |
企业
|
| |
探索
|
| |
合计
|
| |
生产
|
| |
企业
|
| |
合计
|
| |||||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 2,964 | | | | | $ | 6,647 | | | | | $ | — | | | | | $ | 9,611 | | | | | $ | 352 | | | | | $ | 14 | | | | |
$
|
366
|
| |
|
其他应收款和预付费用
|
| | | | 4,522 | | | | | | 83 | | | | | | — | | | | | | 4,605 | | | | | | 1,917 | | | | | | 14 | | | | |
|
1,931
|
| |
|
存货
|
| | | | 16,176 | | | | | | — | | | | | | — | | | | | | 16,176 | | | | | | 2,203 | | | | | | — | | | | |
|
2,203
|
| |
|
使用权资产
|
| | | | — | | | | | | 36 | | | | | | — | | | | | | 36 | | | | | | — | | | | | | 22 | | | | |
|
22
|
| |
|
物业、厂房及设备
|
| | | | 20,378 | | | | | | — | | | | | | — | | | | | | 20,378 | | | | | | 1,386 | | | | | | — | | | | |
|
1,386
|
| |
|
持有待售资产
|
| | | | — | | | | | | — | | | | | | 5,423 | | | | | | 5,423 | | | | | | — | | | | | | — | | | | |
|
—
|
| |
|
勘探资产
|
| | | | — | | | | | | — | | | | | | 1,489 | | | | | | 1,489 | | | | | | — | | | | | | — | | | | |
|
—
|
| |
|
矿产
|
| | | | 13,946 | | | | | | — | | | | | | — | | | | | | 13,946 | | | | | | 307 | | | | | | — | | | | |
|
307
|
| |
|
总资产
|
| | | $ | 57,986 | | | | | $ | 6,766 | | | | | $ | 6,912 | | | | | $ | 71,664 | | | | | $ | 6,165 | | | | | $ | 50 | | | | |
$
|
6,215
|
| |
| | | |
企业
|
| |
采矿和
探索 |
| |
合计
|
| |||||||||
|
收入
|
| | | $ | — | | | | | $ | 22,981 | | | | | $ | 22,981 | | |
|
所得税前亏损
|
| | | $ | (67,270) | | | | | $ | (1,110) | | | | | $ | (68,380) | | |
| | | |
企业
|
| |
采矿和
探索 |
| |
合计
|
| |||||||||
|
收入
|
| | | $ | — | | | | | $ | 20,369 | | | | | $ | 20,369 | | |
|
所得税前亏损
|
| | | $ | (2,258) | | | | | $ | (83) | | | | | $ | (2,341) | | |
|
补充现金流信息
|
| |
笔记
|
| |
2025
|
| |
2024
|
| ||||||
|
退役义务–估计变动
|
| |
15
|
| | | $ | — | | | | | $ | 161 | | |
|
使用权资产和租赁负债的确认
|
| |
16
|
| | | $ | 44 | | | | | $ | — | | |
|
使用权资产和租赁负债的终止确认
|
| |
16
|
| | | $ | (20) | | | | | $ | — | | |
|
计入库存的折旧和损耗
|
| |
8
|
| | | $ | 155 | | | | | $ | 64 | | |
|
发行私募单位时确认的认股权证责任
|
| |
17,18
|
| | | $ | 12,389 | | | | | $ | 354 | | |
|
转入可供出售资产
|
| |
11
|
| | | $ | 5,423 | | | | | $ | — | | |
|
转入持有待售负债
|
| |
11
|
| | | $ | 422 | | | | | $ | — | | |
|
通过应付账款和应计负债计提的Molimentales购置成本
|
| |
13
|
| | | $ | 2,417 | | | | | $ | — | | |
|
勘探评估资产向矿产资产过渡
|
| |
10
|
| | | $ | — | | | | | $ | 419 | | |
|
通过准备金对私募单位认可的FINDER认股权证
|
| |
18
|
| | | $ | 1,172 | | | | | $ | — | | |
| | | | | | I-1 | | | |
| | | | | | I-1 | | | |
| | | | | | I-1 | | | |
| | | | | | I-1 | | | |
| | | | | | I-1 | | | |
| | | | | | I-1 | | | |
| | | | | | I-1 | | | |
| | | | | | I-1 | | | |
| | | | | | I-2 | | | |
| | | | | | I-2 | | | |
| | | | | | I-2 | | | |
| | | | | | I-2 | | | |
| | | | | | I-2 | | | |
| | | | | | I-2 | | | |
| | | | | | I-2 | | | |
| | | | | | I-2 | | | |
| | | | | | I-3 | | | |
| | | | | | I-3 | | | |
| | | | | | I-3 | | | |
| | | | | | I-3 | | | |
| | | | | | I-3 | | | |
| | | | | | I-3 | | | |
| | | | | | I-3 | | | |
| | | | | | I-4 | | | |
| | | | | | I-4 | | | |
| | | | | | I-4 | | | |
| | | | | | I-4 | | | |
| | | | | | I-4 | | | |
| | | | | | I-4 | | | |
| | | | | | I-4 | | | |
| | | | | | I-4 | | | |
| | | | | | I-5 | | | |
| | | | | | I-5 | | | |
| | | | | | I-5 | | | |
| | | | | | I-5 | | | |
| | | | | | I-5 | | |
| | | | | | I-5 | | | |
| | | | | | I-5 | | | |
| | | | | | I-5 | | | |
| | | | | | I-6 | | | |
| | | | | | I-6 | | | |
| | | | | | I-6 | | | |
| | | | | | I-6 | | | |
| | | | | | I-6 | | | |
| | | | | | I-6 | | | |
| | | | | | I-6 | | | |
| | | | | | I-7 | | | |
| | | | | | I-7 | | | |
| | | | | | I-7 | | | |
| | | | | | I-7 | | | |
| | | | | | I-7 | | | |
| | | | | | I-8 | | | |
| | | | | | I-8 | | | |
| | | | | | I-8 | | | |
| | | | | | I-8 | | | |
| | | | | | I-8 | | | |
| | | | | | I-8 | | | |
| | | | | | I-8 | | | |
| | | | | | I-9 | | | |
| | | | | | I-9 | | | |
| | | | | | I-9 | | | |
| | | | | | I-9 | | | |
| | | | | | I-9 | | | |
| | | | | | I-9 | | | |
| | | | | | I-9 | | | |
| | | | | | I-10 | | | |
| | | | | | I-10 | | | |
| | | | | | I-10 | | | |
| | | | | | I-10 | | | |
| | | | | | I-10 | | | |
| | | | | | I-10 | | | |
| | | | | | I-10 | | | |
| | | | | | I-10 | | | |
| | | | | | i-11 | | | |
| | | | | | i-11 | | | |
| | | | | | i-11 | | | |
| | | | | | i-11 | | | |
| | | | | | i-11 | | | |
| | | | | | i-11 | | | |
| | | | | | i-11 | | |
| | | | | | i-11 | | | |
| | | | | | i-11 | | | |
| | | | | | I-12 | | | |
| | | | | | I-12 | | | |
| | | | | | I-12 | | | |
| | | | | | I-12 | | | |
| | | | | | I-12 | | | |
| | | | | | I-13 | | | |
| | | | | | I-13 | | | |
| | | | | | I-13 | | | |
| | | | | | I-13 | | | |
| | | | | | I-13 | | | |
| | | | | | I-13 | | | |
| | | | | | I-14 | | | |
| | | | | | I-14 | | | |
| | | | | | I-14 | | | |
| | | | | | I-14 | | | |
| | | | | | I-14 | | | |
| | | | | | I-14 | | | |
| | | | | | I-14 | | | |
| | | | | | i-15 | | | |
| | | | | | i-15 | | | |
| | | | | | i-15 | | | |
| | | | | | i-15 | | | |
| | | | | | i-15 | | | |
| | | | | | i-15 | | | |
| | | | | | i-16 | | | |
| | | | | | i-16 | | | |
| | | | | | i-16 | | | |
| | | | | | i-16 | | | |
| | | | | | i-16 | | | |
| | | | | | i-16 | | | |
| | | | | | i-16 | | | |
| | | | | | i-16 | | | |
| | | | | | I-17 | | | |
| | | | | | I-17 | | | |
| | | | | | I-17 | | | |
| | | | | | I-17 | | | |
| | | | | | I-17 | | | |
| | | | | | I-17 | | | |
| | | | | | I-17 | | | |
| | | | | | I-17 | | | |
| | | | | | I-18 | | | |
| | | | | | I-18 | | |
| | | | | | I-18 | | | |
| | | | | | I-18 | | | |
| | | | | | I-18 | | | |
| | | | | | I-18 | | | |
| | | | | | I-18 | | | |
| | | | | | I-19 | | | |
| | | | | | I-19 | | | |
| | | | | | I-19 | | | |
| | | | | | I-19 | | | |
| | | | | | I-19 | | | |
| | | | | | I-19 | | | |
| | | | | | I-19 | | | |
| | | | | | I-19 | | | |
| | | | | | I-20 | | | |
| | | | | | I-20 | | | |
| | | | | | I-20 | | | |
| | | | | | I-20 | | | |
| | | | | | I-20 | | | |
| | | | | | I-21 | | | |
| | | | | | I-21 | | | |
| | | | | | I-21 | | | |
| | | | | | I-21 | | | |
| | | | | | I-21 | | | |
| | | | | | I-21 | | | |
| | | | | | I-22 | | | |
| | | | | | I-22 | | | |
| | | | | | I-22 | | | |
| | | | | | I-22 | | | |
| | | | | | I-22 | | | |
| | | | | | I-22 | | | |
| | | | | | I-23 | | | |
| | | | | | I-23 | | | |
| | | | | | I-23 | | | |
| | | | | | I-23 | | | |
| | | | | | I-23 | | | |
| | | | | | I-23 | | | |
| | | | | | I-23 | | | |
| | | | | | I-23 | | | |
| | | | | | I-23 | | | |
| | | | | | I-24 | | | |
| | | | | | I-24 | | | |
| | | | | | I-24 | | | |
| | | | | | I-24 | | | |
| | | | | | I-24 | | |
| | | | | | I-24 | | | |
| | | | | | I-24 | | | |
| | | | | | I-24 | | | |
| | | | | | I-24 | | | |
| | | | | | I-24 | | | |
| | | | | | I-24 | | | |
| | | | | | I-25 | | | |
| | | | | | I-25 | | | |
| | | | | | I-25 | | | |
| | | | | | I-25 | | | |
| | | | | | I-26 | | | |
| | | | | | I-26 | | | |
| | | | | | I-26 | | | |
| | | | | | I-26 | | | |
| | | | | | I-26 | | | |
| | | | | | I-26 | | | |
| | | | | | I-27 | | | |
| | | | | | I-27 | | | |
| | | | | | I-27 | | | |
| | | | | | I-27 | | | |
| | | | | | I-27 | | | |
| | | | | | I-27 | | | |
| | | | | | I-29 | | |