| |
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
1000
(Primary Standard Industrial
Classification Code Number) |
| |
32-0633823
(I.R.S. Employer
Identification Number) |
|
| |
Danielle Carbone
James A. Mercadante Reed Smith LLP 599 Lexington Avenue New York, NY 10022 (212) 541-5400 |
| |
Quentin Markin
Stikeman Elliott LLP 666 Burrard Street, Suite 1700 Vancouver, British Columbia V6C 2X8 Canada (604) 631-1300 |
| |
Christopher J. Cummings
Paul, Weiss, Rifkind, Wharton & Garrison LLP 1285 Avenue of the Americas New York, NY 10019-6064 (212) 373-3000 |
| |
James Clare
Christopher Doucet Bennett Jones LLP 3400 One First Canadian Place, P.O. Box 130, Toronto, ON, M5X 1A4 Canada (416) 863-1200 |
|
| | Large and accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | | | Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | | |
Emerging growth
company |
| | ☒ | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 56 | | | |
| | | | | 58 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 64 | | | |
| | | | | 79 | | | |
| | | | | 90 | | | |
| | | | | 151 | | | |
| | | | | 159 | | | |
| | | | | 166 | | | |
| | | | | 171 | | | |
| | | | | 175 | | | |
| | | | | 179 | | | |
| | | | | 183 | | | |
| | | | | 187 | | | |
| | | | | 192 | | | |
| | | | | 200 | | | |
| | | | | 200 | | | |
| | | | | 201 | | | |
| | | | | 201 | | | |
| | | | | 202 | | | |
| | | | | F-1 | | | |
|
Domain
|
| |
Classification
|
| |
Tonnes
|
| |
Total
Cu % |
| |
Total Soluble
Cu %(2) |
| |
Total
Cu Tonnes |
| |
Acid Soluble
Cu Tonnes |
| ||||||||||||||||||
|
Total
|
| | | | Indicated | | | | | | 274,000,000 | | | | | | 0.93 | | | | | | 0.25 | | | | | | 2,539,000 | | | | | | 684,000 | | |
|
Total
|
| | | | Inferred | | | | | | 248,754,000 | | | | | | 0.91 | | | | | | 0.44 | | | | | | 2,255,000 | | | | | | 1,085,000 | | |
|
Name
|
| |
Title
|
| |
Experience
|
|
|
Eric Finlayson
|
| |
President
|
| |
•
Geologist with almost 40 years of global multi-commodity experience and extensive industry contacts
•
Served as Senior Advisor, Business Development from 2013 until 2015 of HPX before being appointed to President of Ivanhoe Electric in 2020
•
Previously, spent 24 years with Rio Tinto, including 5 years as Global Head of Exploration
•
Led teams at Rio Tinto responsible for discovery of major copper, nickel, iron ore, bauxite and diamond deposits
|
|
|
Charles Forster
|
| |
SVP, Exploration
|
| |
•
Professional geoscientist with more than 45 years of diversified mineral exploration in Canada, the United States, Sub-Saharan Africa, Portugal, China, and Mongolia
•
Formerly, SVP Exploration at Oyu Tolgoi in Mongolia for Ivanhoe Mines
•
Led a team of multi-national and Mongolian geologists in the discovery and delineation of the world-class Oyu Tolgoi copper-gold porphyry deposit
|
|
|
Mark Gibson
|
| |
COO
|
| |
•
Professional geoscientist with more than 32 years of wide-ranging experience as a geoscientist and manager in the natural resources sector
•
Joined HPX in 2011 as the founding CEO
•
Held previous positions at Anglo American and founded a geophysical services company focused on managing seismic surveys
|
|
|
Graham Boyd
|
| |
VP, U.S. Projects
|
| |
•
Geologist with over 16 years of base and precious metals experience
•
Held various senior roles at HPX and several Ivanhoe companies
•
Worked with Ivanhoe Australia in 2008, where he was part of the discovery team for Merlin, the world’s highest-grade molybdenum-rhenium deposit
•
A key contributor to delineation and resource development of the Mount Dore Cu, and Mt Elliott-SWAN Cu-Au deposits
|
|
|
Glen Kuntz
|
| |
Chief Technical and Innovation Officer
|
| |
•
Professional geologist and mining executive with over 30 years of experience in exploration, project development, open pit and underground mining operations and business development across a variety of commodities and mining types/methods
•
Formerly director of exploration projects at Yamana Gold Inc. (“Yamana Gold”)
•
Formerly President and CEO of Mega Precious Metals Inc., a successful junior exploration company, which was acquired by Yamana Gold
•
Managed over 200 technical studies on various projects and mines around the world over the past 10 years
|
|
|
Assumed Initial Public
Offering Price per Share |
| |
Shares Issuable
Upon Conversion of Our Outstanding Series 1 Convertible Notes(1) |
| |
Shares Issuable
Upon Conversion of Our Outstanding Series 2 Convertible Notes(2) |
| |
Shares Issuable to
CAR Upon closing of this Offering(3) |
| |
Shares Outstanding
After this Offering |
| ||||||||||||
|
$11.75
|
| | | | 5,419,950 | | | | | | 8,209,038 | | | | | | 945,626 | | | | | | 92,887,948 | | |
|
$12.12
|
| | | | 5,419,950 | | | | | | 7,958,432 | | | | | | 916,758 | | | | | | 92,608,474 | | |
|
$12.50
|
| | | | 5,419,950 | | | | | | 7,716,496 | | | | | | 888,888 | | | | | | 92,338,668 | | |
| | | |
In millions
|
| |||
| Santa Cruz | | | | | | | |
|
Land Acquisition & Payments
|
| | | $ | 39 | | |
|
Exploration & Development Activities
|
| | | | 29 | | |
| Tintic | | | | | | | |
|
Exploration & Development Activities
|
| | | | 17 | | |
|
Land Acquisition & Payments
|
| | | | 9 | | |
|
Total Material Projects
|
| | | | 94 | | |
| Hog Heaven | | | | | | | |
|
Land Acquisition & Payments
|
| | | | 5 | | |
|
Exploration Activities
|
| | | | 5 | | |
| Ivory Coast Project | | | | | | | |
|
Exploration Activities
|
| | | | 4 | | |
|
Total Key Projects
|
| | | | 14 | | |
|
Total Other Mineral Projects
|
| | | | 9 | | |
|
Construction and Deployment of Additional Typhoon™ Units
|
| | | | 10 | | |
|
General & Administrative
|
| | | | 18 | | |
|
D&O Insurance
|
| | | | 14 | | |
|
Working Capital
|
| | | | 2 | | |
|
Total Uses of Funds
|
| | | $ | 161 | | |
| | | |
March 31, 2022
|
| |||||||||||||||
| | | |
Actual
|
| |
As Adjusted
|
| |
Pro Forma As
Adjusted(2) |
| |||||||||
| | | |
(in thousands)
|
| |||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 29,769 | | | | | $ | 115,969 | | | | | $ | 277,322 | | |
| Debt | | | | | | | | | | | | | | | | | | | |
|
Series 1 Convertible Notes(1)
|
| | | $ | 57,857 | | | | | $ | 57,857 | | | | | $ | — | | |
|
Series 2 Convertible Notes
|
| | | | — | | | | | | 86,200 | | | | | | — | | |
|
VRB Convertible Bond
|
| | | | 24,365 | | | | | | 24,365 | | | | | | 24,365 | | |
|
Total debt
|
| | | $ | 82,222 | | | | | $ | 168,422 | | | | | $ | 24,365 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Common stock, $0.0001 par value; 750,000,000 shares authorized; 63,925,334 shares outstanding, actual and as adjusted; 700,000,000 shares authorized; 92,608,474 shares outstanding, pro forma as adjusted
|
| | | $ | 6 | | | | | $ | 6 | | | | | | 9 | | |
|
Paid-in capital
|
| | | | 76,625 | | | | | | 76,625 | | | | | | 385,689 | | |
|
Accumulated deficit
|
| | | | (67,766) | | | | | | (67,766) | | | | | | (60,591) | | |
|
Accumulated other comprehensive income
|
| | | | (1,400) | | | | | | (1,400) | | | | | | (1,400) | | |
|
Non-controlling interests
|
| | | | 3,736 | | | | | | 3,736 | | | | | | 3,736 | | |
|
Total stockholders’ equity
|
| | | $ | 11,201 | | | | | $ | 11,201 | | | | | $ | 327,443 | | |
|
Total capitalization
|
| | | $ | 93,423 | | | | | | 179,623 | | | | | $ | 351,808 | | |
| |
Assumed initial public offering price
|
| | | | | | | | | $ | 12.12 | | |
| |
Consolidated net tangible book value per share as of March 31, 2022
|
| | | $ | 0.12 | | | | | | | | |
| |
Increase in consolidated net tangible book value per share attributable to pro forma adjustments
|
| | | | 3.38 | | | | | | | | |
| |
Pro forma consolidated net tangible book value per share as of March 31, 2022
|
| | | | | | | | | | 3.50 | | |
| |
Dilution per share to new investors
|
| | | | | | | | | $ | 8.62 | | |
| | | |
Change in
Pro-forma Net Tangible Book Value per share |
| |
Change in
Dilution Per Share |
| |
Change in
the number of shares of common stock issuable upon conversion of Convertible Notes |
| |
Change in the
number of shares of common stock issuable to CAR |
| ||||||||||||
|
Increase of $1.00 per share
|
| | | $ | 0.17 | | | | | ($ | 0.17) | | | | | | (606,588) | | | | | | (69,875) | | |
|
Decrease of $1.00 per share
|
| | | ($ | 0.19) | | | | | $ | 0.19 | | | | | | 1,016,660 | | | | | | 82,442 | | |
| | | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price Per
Share |
| ||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
|
Existing Holders
|
| | | | 78,220,474 | | | | | | 84% | | | |
$306.9 million
|
| | | | 64% | | | | | $ | 3.92 | | |
|
New Investors
|
| | | | 14,388,000 | | | | | | 16% | | | |
$174.4 million
|
| | | | 36% | | | | | $ | 12.12 | | |
|
Total
|
| | | | 92,608,474 | | | | | | 100% | | | |
$481.3 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 | | |
|
General and administrative expenses
|
| | | | 20,402 | | | | | | 11,651 | | | | | | 10,768 | | | | | | 5,226 | | | | | | 2,795 | | |
|
Research and development expenses
|
| | | | 3,825 | | | | | | 3,629 | | | | | | 4,171 | | | | | | 1,331 | | | | | | 956 | | |
| Net loss attributable to: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Common stockholders or parent
|
| | | | 59,320 | | | | | | 25,234 | | | | | | 24,634 | | | | | | 15,452 | | | | | | 4,653 | | |
|
Comprehensive loss attributable to:
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Common stockholders or parent
|
| | | | 59,284 | | | | | | 25,477 | | | | | | 24,368 | | | | | | 15,350 | | | | | | 4,639 | | |
|
Basic and diluted loss per share attributable to common stockholders or parent
|
| | | $ | 0.96 | | | | | $ | 0.42 | | | | | $ | 0.41 | | | | | $ | 0.24 | | | | | $ | 0.08 | | |
|
Total assets
|
| | | | 153,531 | | | | | | 71,721 | | | | | | 52,777 | | | | | | 141,655 | | | | | | 68,510 | | |
|
Total non-current liabilities
|
| | | | 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: Software licensing and data processing services
|
| | | $ | 4,512 | | | | | $ | 4,212 | | | | | $ | 3,032 | | | | | $ | 6,762 | | | | | $ | 1,486 | | |
|
VRB: Energy storage systems
|
| | | | 140 | | | | | | 236 | | | | | | 442 | | | | | | — | | | | | | 73 | | |
|
Other
|
| | | | — | | | | | | 185 | | | | | | 278 | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 4,652 | | | | | $ | 4,633 | | | | | $ | 3,752 | | | | | $ | 6,762 | | | | | $ | 1,559 | | |
| Cost of sales: | | | | | | | |||||||||||||||||||||||||
|
CGI: Software licensing and data processing services
|
| | | $ | 1,427 | | | | | $ | 1,508 | | | | | $ | 1,035 | | | | | $ | 52 | | | | | $ | 265 | | |
|
VRB: Energy storage systems
|
| | | | 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 | | |
|
Ivory Coast Project, Ivory Coast
|
| | | | 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 | | | | | | — | | |
|
Project generation and other
|
| | | | 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
|
| |||||||||||||||
| Research and development expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
CGI: Software licensing and data processing services
|
| | | $ | 2,606 | | | | | $ | 2,671 | | | | | $ | 2,708 | | | | | $ | 963 | | | | | $ | 704 | | |
|
VRB: Energy storage systems
|
| | | | 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)
|
| | | | | | | | | | | | | | | | | | |
| Software licensing and data processing services: | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | |
| Data processing services: | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | |
| Data processing services: | | | | | | | | | | | | | | | | | | | |
|
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
|
| |||||||||||||||
| Net cash (used in) provided by: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
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 | | |
|
Effect of foreign exchange on cash
|
| | | | (3) | | | | | | 285 | | | | | | 124 | | | | | | 138 | | | | | | 63 | | |
|
Total change in cash
|
| | | $ | 40,509 | | | | | $ | 4,642 | | | | | $ | 1,607 | | | | | $ | (20,081) | | | | | $ | (4,760) | | |
| | | |
Currency by Denomination (in USD Equivalents)
|
| | | | | | | |||||||||||||||||||||
| | | |
US dollars
|
| |
Canadian
dollars |
| |
Chinese
Renminbi |
| |
Other
|
| |
Total
|
| |||||||||||||||
|
(In thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Jurisdiction of Entity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | | |
| | | |
Currency by Denomination (in USD Equivalents)
|
| | | | | | | |||||||||||||||||||||
| | | |
US dollars
|
| |
Canadian
dollars |
| |
Chinese
Renminbi |
| |
Other
|
| |
Total
|
| |||||||||||||||
|
(In thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Jurisdiction of Entity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | | |
| | | |
Payments due by period (in thousands)
|
| |||||||||||||||||||||||||||
| | | |
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
|
| | | | 1,456 | | | | | | 553 | | | | | | 885 | | | | | | 18 | | | | | | — | | |
|
Deferred consideration payable(2)
|
| | | | 24,741 | | | | | | 24,741 | | | | | | — | | | | | | — | | | | | | — | | |
|
Other long-term contractual liabilities(3)
|
| | | | 412 | | | | | | — | | | | | | 412 | | | | | | — | | | | | | — | | |
|
Total contractual obligations
|
| | | $ | 100,609 | | | | | $ | 25,294 | | | | | $ | 51,297 | | | | | $ | 24,018 | | | | | $ | — | | |
| | | |
Payments due by period (in thousands)
|
| |||||||||||||||||||||||||||
| | | |
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 | | | | | | — | | | | | | — | | |
|
Deferred consideration payable(2)
|
| | | | 26,562 | | | | | | 26,562 | | | | | | — | | | | | | — | | | | | | — | | |
|
Other long-term contractual liabilities(3)
|
| | | | 865 | | | | | | — | | | | | | 865 | | | | | | — | | | | | | — | | |
|
Total contractual obligations
|
| | | $ | 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
|
| |
Current signal generator and method of implementing such a generator
|
| |
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
|
| |
Current generator and method for generating current pulses
|
| |
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 | | | Switch and system to inject current | | | 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
|
| | | | Indicated | | | | | | 274,000,000 | | | | | | 0.93 | | | | | | 0.25 | | | | | | 2,539,000 | | | | | | 684,000 | | |
|
Total
|
| | | | Inferred | | | | | | 248,754,000 | | | | | | 0.91 | | | | | | 0.44 | | | | | | 2,255,000 | | | | | | 1,085,000 | | |
|
Name
|
| |
Title
|
| |
Experience
|
|
|
Eric Finlayson
|
| |
President
|
| |
•
Geologist with almost 40 years of global multi-commodity experience and extensive industry contacts
•
Served as Senior Advisor, Business Development from 2013 until 2015 of HPX before being appointed to President of Ivanhoe Electric in 2020
•
Previously, spent 24 years with Rio Tinto, including 5 years as Global Head of Exploration
•
Led teams at Rio Tinto responsible for discovery of major copper, nickel, iron ore, bauxite and diamond deposits
|
|
|
Charles Forster
|
| |
SVP, Exploration
|
| |
•
Professional geologist with more than 45 years of diversified mineral exploration in Canada, the United States, Sub-Saharan Africa, Portugal, China, and Mongolia
•
Formerly, SVP Exploration at Oyu Tolgoi in Mongolia for Ivanhoe Mines
•
Led a team of multi-national and Mongolian geologists in the discovery and delineation of the world-class Oyu Tolgoi copper-gold porphyry deposit
|
|
|
Mark Gibson
|
| |
COO
|
| |
•
Professional geologist with more than 32 years of wide-ranging experience as a geoscientist and manager in the natural resources sector
•
Joined HPX in 2011 as the founding CEO
•
Held previous positions at Anglo American and founded a geophysical services company focused on managing seismic surveys
|
|
|
Graham Boyd
|
| |
VP, U.S. Projects
|
| |
•
Geologist with over 16 years of base and precious metals experience
•
Held various senior roles at HPX and roles with Ivanhoe Mines
•
Worked with Ivanhoe Australia in 2008, where he was part of the discovery team for Merlin, the world’s highest-grade molybdenum-rhenium deposit
•
Formerly worked with Ivanhoe Mines in Mongolia in 2006
•
A member of the discovery team in 2008 at Ivanhoe Australia for Merlin, the world’s highest-grade molybdenum-rhenium deposit
•
A key contributor to delineation and resource development of the Mount Dore Cu, and Mt Elliott-SWAN Cu-Au deposits
|
|
|
Glen Kuntz
|
| |
Chief Technical and Innovation Officer
|
| |
•
Professional Geologist and mining executive with over 30 years of experience in exploration, project development, open pit and underground mining operations and business development across a variety of commodities and mining types/methods
•
Formerly director of exploration projects at Yamana Gold Inc. (“Yamana Gold”)
•
Formerly President and CEO of Mega Precious Metals Inc., a successful junior exploration company, which was acquired by Yamana Gold
•
Managed over 200 technical studies on various projects and mines around the world over the past 10 years
|
|
|
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 | | | | | 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 | | | | | Measured | | | | 8,204,000 | | | | | 0.326 | | | | | | | | | | | | 0.600 | | | | | | — | | | | | | 26,767 | | | | | | — | | | | | | 158,000 | | | | | | — | | | | | | Peru | | | |
Copper
Gold |
|
| | | | | | | | | | | | Indicated | | | | 33,487,000 | | | | | 0.324 | | | | | | — | | | | | | 0.462 | | | | | | — | | | | | | 108,357 | | | | | | — | | | | | | 497,000 | | | | | | — | | | | | | | | | | | |
| | | | | | | | | | | | Inferred | | | | 40,216,000 | | | | | 0.360 | | | | | | — | | | | | | 0.300 | | | | | | — | | | | | | 144,715 | | | | | | — | | | | | | 388,000 | | | | | | — | | | | | | | | | | | |
|
Sama Resources Inc.
|
| | Samapleu | | | 5/22/2019 | | | | | Indicated | | | | 33,180,000 | | | | | 0.186 | | | | | | 0.238 | | | | | | — | | | | | | — | | | | | | 61,592 | | | | | | 78,968 | | | | | | — | | | | | | — | | | | | | IvoryCoast | | | |
Nickel
Copper |
|
| | | | | | | | | | | | Inferred | | | | 17,780,000 | | | | | 0.144 | | | | | | 0.224 | | | | | | — | | | | | | — | | | | | | 25,552 | | | | | | 39,827 | | | | | | — | | | | | | — | | | | | | | | | | | |
|
Cordoba Mineral Corp.
|
| |
San Matias
|
| | 8/3/2021 | | | | | Indicated | | | | 19,100,000 | | | | | 0.28 | | | | | | — | | | | | | 0.11 | | | | | | 1.15 | | | | | | 5,315 | | | | | | — | | | | | | 180,863 | | | | | | 667,926 | | | | | | Colombia | | | |
Copper
Gold Silver |
|
| | | | | | | | | | | | Inferred | | | | 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 | | | | | | Colombia | | | |
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%
|
| | | | Probable | | | | | | 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 Interest and Nature of Interest
|
| |
Title Holders /
Operator |
| |
Minerals
|
| |
Nature of
Mineral Title |
| |
Mineral
Resources/ Reserves |
| |
Production –
Last 3 Fiscal Years |
|
| |
Santa Cruz
|
| |
Arizona, USA
77.59 km2
|
| |
Exploration
|
| |
0% current ownership interest; Option to acquire 100% of the mineral title
|
| |
DRH Energy Inc. (mineral title) Legends Property, LLC (surface rights)
|
| |
Copper
|
| |
Patented and unpatented claims; Arizona State exploration permits
|
| |
Mineral resource
|
| |
Not in production
|
|
| |
Tintic
|
| |
Utah, USA
65 km2
|
| |
Exploration
|
| |
84.3% current ownership interest by acreage; Options and lease rights cover balance aggregating to 100% of the mineral title by acreage
|
| |
Tintic Copper & Gold, Inc.
|
| |
Copper
Gold |
| |
Patented and unpatented claims; SITLA and BLM claims
|
| |
n/a
|
| |
Not in production
|
|
| |
Hog Heaven
|
| |
Montana, USA
24.2 km2
|
| |
Exploration
|
| |
3% equity ownership of Brixton Metals Corporation
Earn-in with Brixton for up to a 75% project interest
|
| |
Brixton USA Corp. (joint venture company), a subsidiary of Brixton (“Brixton JVC”)
|
| |
Copper
Silver Gold |
| |
Fee simple mineral rights, owned and leased
|
| |
n/a
|
| |
Not in production
|
|
| |
Ivory Coast Project
|
| |
Ivory Coast
1125 km2
|
| |
Exploration
|
| |
23% equity ownership of Sama and 30% interest in joint venture with option up to 60% of Sama’s interests in the Ivory Coast Project
|
| |
Société pour le Développement Minier de la Côte d’Ivoire
|
| |
Nickel
Copper Cobalt PGE |
| |
Exploration 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
Including 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 Including 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 Including 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
Including 597.00 666.00 Including 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 Including 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
Including 814.37 880.00 Including 886.00 968.00 Including 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 Including 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
Including 749.15 766.00 767.00 859.00 Including 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
Including 756.50 Including 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 Including 772.97 931.00 1018.00 Including 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 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | 1,394 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
| | | | Inferred | | | | | 96,098 | | | | | | 0.59 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | 568 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
| 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
|
| |
Bitter Creek Exploration, Inc., a wholly-owned subsidiary
|
| |
Copper
Gold |
| |
Lode mining claims
|
| |
n/a
|
| |
Not in production
|
|
|
Carolina
|
| |
North Carolina, USA
1.75 km2
|
| |
Exploration
|
| |
0% current ownership with right to earn up to 85%
|
| |
Carolina Mining Corp.
|
| |
Gold
Copper |
| |
Fee Simple
|
| |
n/a
|
| |
Not in production
|
|
|
Desert Mountain
|
| |
Utah, USA
13.88 km2
|
| |
Exploration
|
| |
Little Sahara Exploration (“LSE”), a wholly-owned subsidiary of the Company
|
| |
LSE
|
| |
Copper
Gold |
| |
Unpatented mineral claims
|
| |
n/a
|
| |
Not in production
|
|
|
Lincoln
|
| |
Utah, USA
50.14 km2
|
| |
Exploration
|
| |
0% current ownership interest;
Option to acquire 100% of the mineral title
|
| |
Lincoln Cave Exploration, Inc. (“LCE”), a wholly-owned subsidiary
|
| |
Copper
Lead Zinc Silver Gold |
| |
Patented mineral claims, unpatented mineral claims and Utah State leases
|
| |
n/a
|
| |
Not in production
|
|
|
Unity
|
| |
Oregon, USA
38.29 km2
|
| |
Exploration
|
| |
0% current ownership interest;
Option to acquire 100% of the mineral title
|
| |
CMC, a wholly-owned subsidiary
|
| |
Copper
|
| |
Unpatented mineral claims
|
| |
n/a
|
| |
Not in production
|
|
|
Yangayu
|
| |
Papua New Guinea
1,100 km2
|
| |
Exploration
|
| |
0% current ownership interest;
Option to acquire 100% of the mineral title
|
| |
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 |
|
|
Brixton Minerals Corporation
|
| |
British Columbia, Canada
|
| |
3.30%
|
| |
6.39% on exercise of warrants
|
| |
Hog Heaven Project, Montana, USA
|
|
|
Cordoba Minerals Corp.
|
| |
British Columbia,
Canada |
| |
63.27%
|
| |
64.53% on exercise of warrants
|
| |
San Matias Project, Colombia
Perseverance Project, Arizona |
|
|
Kaizen Discovery Inc.
|
| |
British Columbia, Canada
|
| |
82.68%
|
| |
83.59% on exercise of warrants
|
| |
Pinaya Project, Peru
|
|
|
Sama Resources Inc.
|
| |
Canada
|
| |
22.78%
|
| |
22.78%
|
| |
Ivory Coast Project, Ivory Coast
|
|
|
Fjordland Exploration Inc.
|
| |
British Columbia, Canada
|
| |
18.57%
|
| |
18.57%
|
| |
South Voisey’s Bay Project, Canada
|
|
|
Project Name
|
| |
Location
|
| |
Stage of
Development |
| |
IVNE
Interest and Nature of Interest |
| |
Title
Holders / Operator |
| |
Minerals
|
| |
Nature of
Mineral Title |
| |
Mineral
Resources/ Reserves |
| |
Aggregate
Annual Production – Last 3 Fiscal Years |
|
|
San Matias
|
| | Colombia | | | Development | | | Shareholder in Cordoba | | | Cordoba | | |
Copper
Gold Silver |
| |
Construction and Assembly; Exploration licenses
|
| |
Mineral Resource & Mineral Reserve
|
| | Not in production | |
|
Perseverance
|
| | Arizona, USA | | | Exploration | | |
Shareholder in Cordoba
Cordoba owns 51% of Perseverance and has an option to earn an additional 29%
|
| |
MMDEX LLC a joint venture company between Cordoba and Bell Copper Corporation
|
| | Copper | | | Fee simple, Arizona State leases | | | No | | | Not in production | |
|
Pinaya
|
| | Peru | | | Exploration | | | Shareholder in Kaizen | | | Canper Exploraciones S.A.C. | | |
Copper
Gold |
| | Concession | | | Mineral Resource | | | Not in production | |
|
Coppermine
|
| | Nunavut, Canada | | | Exploration | | | Shareholder in Kaizen | | | Kaizen | | |
Copper
Silver |
| | Mineral claims | | | No | | | Not in production | |
|
Aspen Grove
|
| | British Columbia, Canada | | | Exploration | | | Shareholder in Kaizen | | | KZD Aspen Grove Holding Ltd | | |
Copper
Gold |
| | Mineral claims | | | No | | | Not in production | |
|
South Voisey’s Bay
|
| |
Newfoundland and Labrador, Canada
|
| | Exploration | | |
Shareholder in Fjordland
Exploration and option to acquire a 65% interest
|
| | Commander Resources Ltd. | | | Nickel | | | Mineral claims | | | No | | | Not in production | |
|
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 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | 0.28 | | | | | | 0.11 | | | | | | 1.15 | | | | | | 5,315 | | | | | | 125.0 | | | | | | 180,863 | | | | | | 667,926 | | |
| Inferred Resources | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | 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) |
| ||||||||||||
|
Probable Mineral Reserve
|
| |
Saprolite
|
| |
1.78 $/t
|
| | | | 10,135 | | | | | | — | | | | | | 0.21 | | | | | | — | | |
|
Probable Mineral Reserve
|
| |
Transition
|
| |
8.85 $/t
|
| | | | 2,011 | | | | | | 0.62 | | | | | | 0.22 | | | | | | 3.11 | | |
|
Probable Mineral Reserve
|
| |
Fresh
|
| |
8.85 $/t
|
| | | | 89,954 | | | | | | 0.45 | | | | | | 0.27 | | | | | | 2.54 | | |
|
Probable Mineral Reserve
|
| |
Fresh +
Transition |
| |
8.85 $/t
|
| | | | 91,165 | | | | | | 0.45 | | | | | | 0.27 | | | | | | 2.56 | | |
|
Probable Mineral Reserve
|
| |
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 | | |
| |
Major Permits or Approvals
|
| |
Issuing Agency
|
|
| | Exploration Permit | | |
Utah Division of Oil, Gas and Mining
|
|
| | Large Mine Operation Approval | | |
Utah Division of Oil, Gas and Mining
|
|
| | Water Appropriations | | | Utah Division of Water Rights | |
| | Air Quality Permit | | | Utah Division of Air Quality | |
| | General Multi-Sector Industrial Storm Water Permit | | | Utah Division of Water Quality | |
| | 3809 Plan of Operation Approval | | | US Bureau of Land Management | |
| | Army Corps of Engineers Jurisdictional Waters Concurrence | | | US Army Corps of Engineers | |
| | County Conditional Use Permit and Other Permits | | | Juab County and Utah County | |
| |
Major Permits or Approvals
|
| |
Issuing Agency
|
|
| |
Underground Injection Control Permit
|
| |
U.S. Environmental Protection Agency
|
|
| |
Dust Control and Air Quality Permits
|
| |
Pinal County Air Quality Control District
|
|
| |
Aquifer Protection Permit
|
| |
Arizona Department of Environmental Quality
|
|
| |
AZPDES Industrial Stormwater Mining Multi-Sector General Permit
|
| |
Arizona Department of Environmental Quality
|
|
| |
Reclamation Plan Approval
|
| |
Arizona State Mine Inspector
|
|
| |
Water Appropriation Permits
|
| |
Arizona Department of Water Resources
|
|
|
Name
|
| |
Age
|
| |
Position
|
|
| Robert Friedland | | |
71
|
| | Chief Executive Officer and Chairman of the Board of Directors | |
| Eric Finlayson | | |
61
|
| | President | |
| Catherine Barone | | |
46
|
| | Interim Chief Financial Officer | |
| Charles Forster | | |
74
|
| | Senior Vice President of Exploration | |
| Mark Gibson | | |
53
|
| | Chief Operating Officer | |
| Graham Boyd | | |
37
|
| | Vice President, U.S. Projects | |
| Glen Kuntz | | |
54
|
| | Chief Technical and Innovation Officer | |
| Evan Young | | |
36
|
| | Vice President, Corporate Development | |
| 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 | | |
| Chief Executive Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Eric Finlayson
|
| | | | 2021 | | | | | $ | 215,716 | | | | | $ | — | | | | | $ | 1,006,875 | | | | | $ | — | | | | | $ | 52,094(3) | | | | | $ | 1,274,685 | | |
| President | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Graham Boyd
|
| | | | 2021 | | | | | $ | 122,324 | | | | | $ | — | | | | | $ | 362,500 | | | | | $ | — | | | | | $ | 17,643(4) | | | | | $ | 502,467 | | |
| Vice President, U.S. Projects | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NEO
|
| |
Company
Option Shares |
| |
VRB Option
Shares |
| ||||||
|
Robert Friedland
|
| | | | 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 ($) |
| |
Option
Expiration Date |
|
|
Robert Friedland
|
| |
229,166
|
| |
687,500
|
| |
2.49
|
| |
June 30, 2025
|
|
|
Eric Finlayson
|
| |
229,166
|
| |
687,500
|
| |
2.49
|
| |
June 30, 2025
|
|
|
Graham Boyd
|
| |
83,333
|
| |
250,000
|
| |
2.49
|
| |
June 30, 2025
|
|
|
NEO
|
| |
Number of VRB Shares
Underlying Unexercised Options (#) Exercisable |
| |
Number of VRB Shares
Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
|
|
Robert Friedland
|
| |
1,000,000
|
| |
4,000,000
|
| |
0.165
|
| |
March 30, 2026
|
|
|
Eric Finlayson
|
| |
200,000
|
| |
800,000
|
| |
0.165
|
| |
March 30, 2026
|
|
| Graham Boyd | | | | | | | | | | | | | |
|
Name
|
| |
Options
Issued (#) |
| |
Option
Awards($) |
| |
Total($)
|
| |||||||||
|
Laurent Jean-Louis Frescaline
|
| | | | 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 |
| |||
|
Orion Mine Finance Fund 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 Fund
|
| | | | 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 | | |
|
Orion Mine Finance Fund 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 |
| ||||||||||||
| Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
|
Robert Friedland(1)(10)(16)
|
| | | | 9,367,094 | | | | | | 11.9% | | | | | | 10.1% | | |
|
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 | | | | | | * | | | | | | * | | |
|
Russell Ball, Director Nominee
|
| | | | — | | | | | | — | | | | | | — | | |
|
Victoire de Margerie, Director Nominee
|
| | | | — | | | | | | — | | | | | | — | | |
|
Oskar Lewnowski, Director Nominee(13)(17)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Priya Patil, Director Nominee
|
| | | | — | | | | | | — | | | | | | — | | |
|
All executive officers, directors and director nominees as a group (14 people)
|
| | | | 13,269,139 | | | | | | 17.0% | | | | | | 14.3% | | |
| Greater than 5% Stockholders: | | | | | | | | | | | | | | | | | | | |
|
I-Pulse, Inc.(10)(16)(17)
|
| | | | 13,500,101 | | | | | | 17.3% | | | | | | 14.6% | | |
|
Century Vision Holdings Limited(11)
|
| | | | 13,673,178 | | | | | | 17.5% | | | | | | 14.8% | | |
|
Fidelity Contrafund entities(12)
|
| | | | 6,330,606 | | | | | | 8.1% | | | | | | 6.8% | | |
|
Orion Mine Finance Fund III LP(13)(17)
|
| | | | 6,462,866 | | | | | | 8.3% | | | | | | 7.0% | | |
|
BlackRock, Inc.(14)
|
| | | | 5,290,646 | | | | | | 6.8% | | | | | | 5.7% | | |
|
BHP Group Limited entities(15)
|
| | | | 5,131,999 | | | | | | 6.6% | | | | | | 5.5% | | |
|
(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 | | | On the date of this prospectus | |
| 5,047,285 | | | After 90 days from the date of this prospectus | |
| 73,173,189 | | | After 180 days from the date of this prospectus (subject, in some cases, to volume limitations) | |
|
Underwriters
|
| |
Number of
shares |
| |||
|
BMO Capital Markets Corp.
|
| | | | | | |
|
Jefferies LLC
|
| | | | | | |
|
J.P. Morgan Securities LLC
|
| | | | | | |
|
Raymond James & Associates, Inc.
|
| | | | | | |
|
RBC Capital Markets, LLC
|
| | | | | | |
|
Scotia Capital (USA) Inc.
|
| | | | | | |
|
Total
|
| | | | 14,388,000 | | |
| | | |
No exercise
|
| |
Full exercise
|
| ||||||
|
Per share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-33 | | | |
| | | | | | F-34 | | | |
| | | | | | F-35 | | | |
| | | | | | F-36 | | | |
| | | | | | F-37 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | |
$
|
49,850
|
| | | | $ | 9,341 | | |
|
Accounts receivable
|
| | |
|
1,385
|
| | | | | 2,841 | | |
|
Inventory
|
| | |
|
5,878
|
| | | | | 3,538 | | |
|
Prepaid expenses and deposits
|
| | |
|
1,152
|
| | | | | 1,106 | | |
| | | | |
|
58,265
|
| | | | | 16,826 | | |
| Non-current assets: | | | | | | | | | | | | | |
|
Investments subject to significant influence
|
| | |
|
7,701
|
| | | | | 7,727 | | |
|
Other investments
|
| | |
|
1,802
|
| | | | | 1,196 | | |
|
Exploration mineral interests
|
| | |
|
73,039
|
| | | | | 32,015 | | |
|
Property, plant and equipment
|
| | |
|
2,523
|
| | | | | 2,385 | | |
|
Intangible assets
|
| | |
|
4,340
|
| | | | | 7,451 | | |
|
Other non-current assets
|
| | |
|
5,861
|
| | | | | 4,121 | | |
|
Total assets
|
| | |
$
|
153,531
|
| | | | $ | 71,721 | | |
| Liabilities and Equity | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | |
$
|
10,195
|
| | | | $ | 6,458 | | |
|
Deferred consideration payable
|
| | |
|
26,562
|
| | | | | — | | |
|
Loan from parent
|
| | |
|
—
|
| | | | | 5,756 | | |
|
Lease liabilities, current
|
| | |
|
342
|
| | | | | 585 | | |
|
Contract liability
|
| | |
|
3,484
|
| | | | | 2,425 | | |
| | | | |
|
40,583
|
| | | | | 15,224 | | |
| Non-current liabilities: | | | | | | | | | | | | | |
|
Deferred income taxes
|
| | |
|
5,382
|
| | | | | 6,309 | | |
|
Convertible debt
|
| | |
|
78,832
|
| | | | | — | | |
|
Lease liabilities, net of current portion
|
| | |
|
55
|
| | | | | 143 | | |
|
Other non-current liabilities
|
| | |
|
865
|
| | | | | 1,353 | | |
|
Total liabilities
|
| | |
|
125,717
|
| | | | | 23,029 | | |
| Commitments and contingencies (Note 29) | | | | | | | | | | | | | |
| Equity: | | | | | | | | | | | | | |
|
Net parent investment
|
| | |
|
—
|
| | | | | 43,520 | | |
|
Common stock, par value $0.0001; 750,000,000 shares authorized; 63.9 million shares issued and outstanding as of December 31, 2021
|
| | |
|
6
|
| | | | | — | | |
|
Additional paid-in capital
|
| | |
|
75,743
|
| | | | | — | | |
|
Accumulated deficit
|
| | |
|
(52,314)
|
| | | | | — | | |
|
Accumulated other comprehensive income
|
| | |
|
(1,502)
|
| | | | | (1,538) | | |
|
Equity attributable to the Company / Parent Equity
|
| | |
|
21,933
|
| | | | | 41,982 | | |
|
Non-controlling interests
|
| | |
|
5,881
|
| | | | | 6,710 | | |
|
Total equity
|
| | |
|
27,814
|
| | | | | 48,692 | | |
|
Total liabilities and equity
|
| | |
$
|
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 | | |
|
General and administrative expenses
|
| | |
|
20,402
|
| | | | | 11,651 | | | | | | 10,768 | | |
|
Research and development expenses
|
| | |
|
3,825
|
| | | | | 3,629 | | | | | | 4,171 | | |
|
Selling and marketing expenses
|
| | |
|
149
|
| | | | | 75 | | | | | | 281 | | |
|
Loss from operations
|
| | |
|
60,749
|
| | | | | 26,601 | | | | | | 26,180 | | |
| Other expenses (income): | | | | | | | | | | | | | | | | | | | |
|
Interest expense, net
|
| | |
|
1,534
|
| | | | | 175 | | | | | | 114 | | |
|
Foreign exchange (gain) loss
|
| | |
|
(254)
|
| | | | | (502) | | | | | | 265 | | |
|
Share of loss of equity method investees
|
| | |
|
213
|
| | | | | 71 | | | | | | 90 | | |
|
Loss on revaluation of investments
|
| | |
|
634
|
| | | | | 2,909 | | | | | | 2,452 | | |
|
Loss on revaluation of convertible debt
|
| | |
|
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 | | |
|
Less loss attributable to non-controlling interests
|
| | |
|
(9,191)
|
| | | | | (4,618) | | | | | | (4,110) | | |
|
Net loss attributable to common stockholders or parent
|
| | |
|
59,320
|
| | | | | 25,234 | | | | | | 24,634 | | |
|
Net loss
|
| | |
|
68,511
|
| | | | | 29,852 | | | | | | 28,744 | | |
| Other comprehensive loss (income), net of tax: | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation adjustments
|
| | |
|
(89)
|
| | | | | 361 | | | | | | (230) | | |
|
Other comprehensive loss (income)
|
| | |
|
(89)
|
| | | | | 361 | | | | | | (230) | | |
|
Comprehensive loss
|
| | |
$
|
68,422
|
| | | | $ | 30,213 | | | | | $ | 28,514 | | |
| Comprehensive loss attributable to: | | | | | | | | | | | | | | | | | | | |
|
Common stockholders or parent
|
| | |
|
59,284
|
| | | | | 25,477 | | | | | | 24,368 | | |
|
Non-controlling interests
|
| | |
|
9,138
|
| | | | | 4,736 | | | | | | 4,146 | | |
| | | | |
$
|
68,422
|
| | | | $ | 30,213 | | | | | $ | 28,514 | | |
|
Net loss per share attributable to common stockholders or parent
|
| | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | |
$
|
0.96
|
| | | | $ | 0.42 | | | | | $ | 0.41 | | |
|
Weighted-average common shares outstanding
|
| | | | | | | | | | | | | | | | | | |
|
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) | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 266 | | | | | | (36) | | | | | | 230 | | |
|
Net transfer from parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | 28,666 | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,666 | | |
|
Other changes in non-controlling
interests |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,148 | | | | | | 3,148 | | |
|
Balance at December 31, 2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | 32,135 | | | | | | — | | | | | | (1,295) | | | | | | (235) | | | | | | 30,605 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (25,234) | | | | | | — | | | | | | — | | | | | | (4,618) | | | | | | (29,852) | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (243) | | | | | | (118) | | | | | | (361) | | |
|
Net transfer from parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | 36,619 | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,619 | | |
|
Other changes in non-controlling
interests |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,681 | | | | | | 11,681 | | |
|
Balance at December 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | 43,520 | | | | | | — | | | | | | (1,538) | | | | | | 6,710 | | | | | | 48,692 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,006) | | | | | | (52,314) | | | | | | — | | | | | | (9,191) | | | | | | (68,511) | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 36 | | | | | | 53 | | | | | | 89 | | |
|
Net transfer from parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | 29,140 | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,140 | | |
|
Restructuring upon spin off (Note 1)
|
| | | | 59,909,344 | | | | | | 6 | | | | | | 65,648 | | | | | | (65,654) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Issuance of common stock, net of issuance costs
|
| | | | 4,015,990 | | | | | | — | | | | | | 9,678 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,678 | | |
|
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 2,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | 406 | | | | | | 3,206 | | |
|
Other changes in non-controlling
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
|
| |||||||||
| Operating activities | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | |
$
|
(68,511)
|
| | | | $ | (29,852) | | | | | $ | (28,744) | | |
|
Adjustments to reconcile net loss to cash provided by (used in) operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Depreciation of property, plant and equipment
|
| | |
|
375
|
| | | | | 403 | | | | | | 486 | | |
|
Amortization of intangible assets
|
| | |
|
3,169
|
| | | | | 2,985 | | | | | | 3,022 | | |
|
Amortization of operating lease right-of-use-assets
|
| | |
|
706
|
| | | | | 652 | | | | | | 368 | | |
|
Share-based compensation
|
| | |
|
3,667
|
| | | | | 1,145 | | | | | | 382 | | |
|
Unrealized foreign exchange (gain) loss
|
| | |
|
(376)
|
| | | | | (502) | | | | | | 265 | | |
|
Finance expense
|
| | |
|
1,405
|
| | | | | 415 | | | | | | 436 | | |
|
Share of loss of equity method investees
|
| | |
|
213
|
| | | | | 71 | | | | | | 90 | | |
|
Income taxes
|
| | |
|
495
|
| | | | | (267) | | | | | | (717) | | |
|
Loss on revaluation of convertible debt
|
| | |
|
4,571
|
| | | | | — | | | | | | — | | |
|
Loss on revaluation of investments
|
| | |
|
634
|
| | | | | 2,909 | | | | | | 2,452 | | |
|
Other
|
| | |
|
210
|
| | | | | 69 | | | | | | 316 | | |
| Changes in other operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
|
Trade accounts receivable
|
| | |
|
1,456
|
| | | | | (312) | | | | | | (568) | | |
|
Inventory
|
| | |
|
(2,340)
|
| | | | | (1,016) | | | | | | (9) | | |
|
Operating lease liabilities
|
| | |
|
(781)
|
| | | | | (714) | | | | | | (431) | | |
|
Accounts payable and accrued liabilities
|
| | |
|
6,262
|
| | | | | 184 | | | | | | 38 | | |
|
Other operating assets and liabilities
|
| | |
|
1,013
|
| | | | | 846 | | | | | | (365) | | |
|
Net cash used in operating activities
|
| | |
|
(47,832)
|
| | | | | (22,984) | | | | | | (22,979) | | |
| Investing activities | | | | | | | | | | | | | | | | | | | |
|
Purchase of mineral interests
|
| | |
|
(14,400)
|
| | | | | (14,634) | | | | | | (3,805) | | |
|
Purchase of property, plant and equipment and intangible assets
|
| | |
|
(3,992)
|
| | | | | (2,092) | | | | | | (201) | | |
|
Purchase of investments subject to significant influence
|
| | |
|
(870)
|
| | | | | — | | | | | | (5,318) | | |
|
Purchase of other investments
|
| | |
|
(1,607)
|
| | | | | — | | | | | | — | | |
|
Other
|
| | |
|
(1,763)
|
| | | | | (20) | | | | | | (171) | | |
|
Net cash used in investing activities
|
| | |
|
(22,632)
|
| | | | | (16,746) | | | | | | (9,495) | | |
| Financing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from issuance of common stock, net of issuance costs
|
| | |
|
9,677
|
| | | | | — | | | | | | — | | |
|
Proceeds from Ivanhoe Electric convertible notes
|
| | |
|
49,999
|
| | | | | — | | | | | | — | | |
|
Proceeds from VRB convertible bond, net of issuance costs
|
| | |
|
22,857
|
| | | | | — | | | | | | — | | |
|
Net transfer from parent
|
| | |
|
23,152
|
| | | | | 30,367 | | | | | | 30,011 | | |
|
Proceeds from subsidiary financings
|
| | |
|
5,291
|
| | | | | 16,301 | | | | | | 1,461 | | |
|
Repayment of loan from parent
|
| | |
|
—
|
| | | | | (2,773) | | | | | | — | | |
|
Loan from parent
|
| | |
|
—
|
| | | | | 192 | | | | | | 2,525 | | |
|
Other
|
| | |
|
—
|
| | | | | — | | | | | | (40) | | |
|
Net cash provided by financing activities
|
| | |
|
110,976
|
| | | | | 44,087 | | | | | | 33,957 | | |
|
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | |
|
(3)
|
| | | | | 285 | | | | | | 124 | | |
|
Increase in cash and cash equivalents
|
| | |
|
40,509
|
| | | | | 4,642 | | | | | | 1,607 | | |
|
Cash and cash equivalents, beginning of the year
|
| | |
|
9,341
|
| | | | | 4,699 | | | | | | 3,092 | | |
|
Cash and cash equivalents, end of the year
|
| | |
$
|
49,850
|
| | | | $ | 9,341 | | | | | $ | 4,699 | | |
| Supplemental cash flow information | | | | | | | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | |
$
|
—
|
| | | | $ | 57 | | | | | $ | — | | |
|
Cash paid for income taxes
|
| | |
|
634
|
| | | | | 648 | | | | | | — | | |
| Supplemental disclosure of non-cash investing and financing activities | | | | | | | | | | | | | | | | | | | |
|
Settlement of loan from parent (Note 24)
|
| | |
$
|
5,886
|
| | | | | — | | | | | | — | | |
|
Issuance of common stock in exchange for assets (Note 1)
|
| | |
|
65,654
|
| | | | | — | | | | | | — | | |
|
Asset
|
| |
Basis
|
|
|
Equipment and vehicles
|
| |
3 to 10 years
|
|
|
Computer equipment
|
| |
3 to 5 years
|
|
|
Leasehold improvements
|
| |
Shorter of useful life and remaining lease term
|
|
|
Asset
|
| |
Basis
|
|
|
Patents and licenses
|
| |
5 to 20 years
|
|
|
Software
|
| |
1 to 5 years
|
|
|
Artificial Intelligence intellectual property
|
| |
5 years
|
|
| | | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Trade accounts receivable
|
| | | $ | 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) | | |
|
Derecognition of investment
|
| | | | (464) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (464) | | |
|
Foreign currency translation
|
| | | | — | | | | | | 40 | | | | | | — | | | | | | — | | | | | | (6) | | | | | | 34 | | |
|
Balance at December 31, 2019
|
| | | | 10,009 | | | | | | 431 | | | | | | — | | | | | | 3,035 | | | | | | 963 | | | | | | 14,438 | | |
|
Change in fair value
|
| | | | (4,511) | | | | | | 734 | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,777) | | |
|
Share of loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (37) | | | | | | (34) | | | | | | (71) | | |
|
Derecognition of investment
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,998) | | | | | | — | | | | | | (2,998) | | |
|
Foreign currency translation
|
| | | | — | | | | | | 44 | | | | | | — | | | | | | — | | | | | | 91 | | | | | | 135 | | |
|
Balance at December 31, 2020
|
| | | | 5,498 | | | | | | 1,209 | | | | | | — | | | | | | — | | | | | | 1,020 | | | | | | 7,727 | | |
|
Investment
|
| | | | — | | | | | | — | | | | | | 870 | | | | | | — | | | | | | — | | | | | | 870 | | |
|
Change in fair value
|
| | | | 221 | | | | | | 91 | | | | | | — | | | | | | — | | | | | | — | | | | | | 312 | | |
|
Share of loss
|
| | | | — | | | | | | — | | | | | | (213) | | | | | | — | | | | | | — | | | | | | (213) | | |
|
Impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (954) | | | | | | (954) | | |
|
Foreign currency translation
|
| | | | — | | | | | | 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 | | |
|
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | (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 | | |
|
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | (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 | | |
|
Leasehold improvements
|
| | | | 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 | | |
|
Total property, plant and equipment
|
| | | | 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 | | |
|
Artificial intelligence intellectual property
|
| | | | 14,119 | | | | | | (10,293) | | | | | | 3,826 | | | | | | 14,057 | | | | | | (7,437) | | | | | | 6,620 | | |
|
Total intangible assets
|
| | | | 29,155 | | | | | | (24,815) | | | | | | 4,340 | | | | | | 29,102 | | | | | | (21,651) | | | | | | 7,451 | | |
| | | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Value added taxes recoverable
|
| | | $ | 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 | | |
|
Payable for Next acquisition (Note 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%
|
|
|
Historical volatility
|
| |
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 | | |
|
General and administrative expenses
|
| | | | 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% | | |
|
Expected life of options (in years)
|
| | | | 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
|
| |||||||||
|
Data processing services (Note a)
|
| | | $ | 4,512 | | | | | $ | 4,212 | | | | | $ | 3,032 | | |
|
Energy storage systems (Note b)
|
| | | | 140 | | | | | | 236 | | | | | | 442 | | |
|
Other
|
| | | | — | | | | | | 185 | | | | | | 278 | | |
|
Total
|
| | | $ | 4,652 | | | | | $ | 4,633 | | | | | $ | 3,752 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
Project
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
San Matias, Colombia (Cordoba) (Note 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 | | |
|
Ivory Coast Project, Ivory Coast (Note 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 | | | | | | — | | | | | | — | | |
|
Project Generation and other
|
| | | | 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) | | |
|
Non-controlling interests share of loss
|
| | | | (1,141) | | | | | | (480) | | | | | | (2,954) | | | | | | (43) | | | | | | (4,618) | | |
|
Changes in non-controlling interests arising from changes in ownership interest
|
| | | | 342 | | | | | | — | | | | | | 11,167 | | | | | | — | | | | | | 11,509 | | |
|
Other changes in non-controlling interests
|
| | | | (50) | | | | | | (14) | | | | | | 77 | | | | | | 41 | | | | | | 54 | | |
|
Balance at December 31, 2020
|
| | | | (600) | | | | | | (244) | | | | | | 7,615 | | | | | | (61) | | | | | | 6,710 | | |
|
Non-controlling interests share of loss
|
| | | | (788) | | | | | | (879) | | | | | | (7,481) | | | | | | (43) | | | | | | (9,191) | | |
|
Changes in non-controlling interests arising from changes in ownership interest
|
| | | | 2,415 | | | | | | — | | | | | | 5,694 | | | | | | (1) | | | | | | 8,108 | | |
|
Other changes in non-controlling interests
|
| | | | 45 | | | | | | — | | | | | | 176 | | | | | | 33 | | | | | | 254 | | |
|
Balance at December 31, 2021
|
| | | $ | 1,072 | | | | | $ | (1,123) | | | | | $ | 6,004 | | | | | $ | (72) | | | | | $ | 5,881 | | |
| | | |
Kaizen
|
| |
VRB
|
| |
Cordoba
|
| |
Other
|
| |
Total
|
| ||||||||||||
|
Ownership percentage at December 31, 2021:
|
| | | | 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 | | |
|
Total current income tax provision / (benefit)
|
| | | | 675 | | | | | | 1,024 | | | | | | 2 | | |
| Deferred: | | | | | | | | | | | | | | | | | | | |
|
U.S. Operations
|
| | | | — | | | | | | — | | | | | | — | | |
|
Foreign
|
| | | | (191) | | | | | | (643) | | | | | | (719) | | |
|
Total deferred income tax provision / (benefit)
|
| | | | (191) | | | | | | (643) | | | | | | (719) | | |
|
Total income tax provision / (benefit)
|
| | | $ | 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% | | |
|
Expected income tax benefit (expense) at U.S. Federal tax rate
|
| | | $ | (14,286) | | | | | $ | (6,189) | | | | | $ | (6,187) | | |
| Reconciling items: | | | | | | | | | | | | | | | | | | | |
|
Difference between statutory and foreign tax rate
|
| | | | (151) | | | | | | 654 | | | | | | 1,796 | | |
|
Permanent differences
|
| | | | 3,695 | | | | | | 962 | | | | | | (373) | | |
|
Change in valuation allowance
|
| | | | 11,823 | | | | | | 4,821 | | | | | | 4,067 | | |
|
Difference in current versus future tax rates
|
| | | | (351) | | | | | | (322) | | | | | | — | | |
|
Impact of changes in tax rates
|
| | | | (608) | | | | | | 693 | | | | | | (8) | | |
|
Other
|
| | | | 362 | | | | | | (238) | | | | | | (12) | | |
|
Income tax benefit (expense)
|
| | | $ | 484 | | | | | $ | 381 | | | | | $ | (717) | | |
| | | |
As at December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Intangible assets
|
| | | $ | 91 | | | | | $ | 89 | | |
|
Exploration mineral interest
|
| | | | 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 | | |
|
Total gross deferred tax assets
|
| | | | 47,621 | | | | | | 35,787 | | |
|
Less: valuation allowance
|
| | | | (45,619) | | | | | | (35,521) | | |
|
Net deferred tax assets
|
| | | | 2,002 | | | | | | 266 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Exploration mineral interest
|
| | | | (6,303) | | | | | | (4,585) | | |
|
Intangible assets
|
| | | | — | | | | | | (162) | | |
|
Property, plant and equipment
|
| | | | (1,081) | | | | | | (1,828) | | |
|
Total gross deferred tax liabilities
|
| | | | (7,384) | | | | | | (6,575) | | |
|
Net deferred tax liability
|
| | | $ | (5,382) | | | | | $ | (6,309) | | |
| | | |
As at December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
Balance, beginning of year
|
| | | $ | (35,521) | | | | | $ | (30,742) | | |
|
(Increase) decrease due to foreign currency translation
|
| | | | 1,614 | | | | | | (195) | | |
|
(Increase) related to non-utilization of deferred tax assets due to uncertainty of recovery and (increase)
related to non-utilization of net operating loss carryforwards |
| | | | (11,823) | | | | | | (4,717) | | |
|
Decrease related to utilization and expiration of deferred tax assets, other
|
| | | | 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 | | |
| | | |
Balance outstanding as at December 31,
|
| |
Transactions for the year ended
December 31, |
| ||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| Total Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Global Mining (Note a)
|
| | | | 993 | | | | | | 262 | | | | | | 6,776 | | | | | | 5,710 | | | | | | 6,213 | | |
|
Ivanhoe Capital Aviation (Note 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 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Transactions for the year ended
December 31, |
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Expense classification | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | | 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
|
| |||||||||
|
Net loss attributable to common stockholders or parent
|
| | | $ | 59,320 | | | | | $ | 25,234 | | | | | $ | 24,634 | | |
| Weighted-average number of shares outstanding | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | 61,502,094 | | | | | | 59,909,344 | | | | | | 59,909,344 | | |
|
Basic and diluted net loss per share
|
| | | $ | 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: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investments subject to significant influence
|
| | | | 7,044 | | | | | | — | | | | | | — | | | | | | 6,707 | | | | | | — | | | | | | — | | |
|
Other investments
|
| | | | 1,802 | | | | | | — | | | | | | — | | | | | | 1,196 | | | | | | — | | | | | | — | | |
|
Total financial assets
|
| | | $ | 8,846 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,903 | | | | | $ | — | | | | | $ | — | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ivanhoe Electric convertible notes
|
| | | | — | | | | | | — | | | | | | 54,975 | | | | | | — | | | | | | — | | | | | | — | | |
|
Deferred consideration payable
|
| | | | — | | | | | | — | | | | | | 26,562 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total financial liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 81,537 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | |
As at and for the year ended December 31, 2021
|
| |||||||||||||||||||||
| | | |
Critical Metals
|
| |
Data Processing
|
| |
Energy Storage
|
| |
Total
|
| ||||||||||||
|
Revenue
|
| | | $ | — | | | | | $ | 4,512 | | | | | $ | 140 | | | | | $ | 4,652 | | |
|
Intersegment revenues
|
| | | | — | | | | | | 112 | | | | | | — | | | | | | 112 | | |
|
Loss from operations
|
| | | | 53,188 | | | | | | 633 | | | | | | 6,928 | | | | | | 60,749 | | |
|
Depreciation and amortization
|
| | | | 826 | | | | | | 2,865 | | | | | | 559 | | | | | | 4,250 | | |
|
Segment Assets
|
| | | | 119,738 | | | | | | 6,152 | | | | | | 27,641 | | | | | | 153,531 | | |
|
Expenditures for segment assets
|
| | | | 14,832 | | | | | | 8 | | | | | | 341 | | | | | | 15,181 | | |
|
Investments subject to significant influence
|
| | | | 7,701 | | | | | | — | | | | | | — | | | | | | 7,701 | | |
| | | |
As at and for the year ended December 31, 2020
|
| |||||||||||||||||||||
| | | |
Critical Metals
|
| |
Data Processing
|
| |
Energy Storage
|
| |
Total
|
| ||||||||||||
|
Revenue
|
| | | $ | 185 | | | | | $ | 4,212 | | | | | $ | 236 | | | | | $ | 4,633 | | |
|
Intersegment revenues
|
| | | | — | | | | | | 135 | | | | | | — | | | | | | 135 | | |
|
Loss from operations
|
| | | | 21,054 | | | | | | 752 | | | | | | 4,795 | | | | | | 26,601 | | |
|
Depreciation and amortization
|
| | | | 790 | | | | | | 2,783 | | | | | | 466 | | | | | | 4,039 | | |
|
Segment Assets
|
| | | | 52,041 | | | | | | 10,348 | | | | | | 9,332 | | | | | | 71,721 | | |
|
Expenditures for segment assets
|
| | | | 14,911 | | | | | | 7 | | | | | | 85 | | | | | | 15,003 | | |
|
Investments subject to significant influence
|
| | | | 7,727 | | | | | | — | | | | | | — | | | | | | 7,727 | | |
| | | |
As at and for the year ended December 31, 2019
|
| |||||||||||||||||||||
| | | |
Critical Metals
|
| |
Data Processing
|
| |
Energy Storage
|
| |
Total
|
| ||||||||||||
|
Revenue
|
| | | $ | 278 | | | | | $ | 3,032 | | | | | $ | 442 | | | | | $ | 3,752 | | |
|
Intersegment revenues
|
| | | | — | | | | | | 117 | | | | | | — | | | | | | 117 | | |
|
Loss from operations
|
| | | | 18,477 | | | | | | 1,293 | | | | | | 6,410 | | | | | | 26,180 | | |
|
Depreciation and amortization
|
| | | | 595 | | | | | | 2,718 | | | | | | 563 | | | | | | 3,876 | | |
|
Segment Assets
|
| | | | 33,502 | | | | | | 11,802 | | | | | | 7,473 | | | | | | 52,777 | | |
|
Expenditures for segment assets
|
| | | | 3,969 | | | | | | 5 | | | | | | 32 | | | | | | 4,006 | | |
|
Investments subject to significant influence
|
| | | | 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 | | |
|
Investments subject to significant influence
|
| | | | 7,701 | | | | | | 7,727 | | |
|
Other investments
|
| | | | 1,802 | | | | | | 1,196 | | |
|
Intangible assets
|
| | | | 4,340 | | | | | | 7,451 | | |
|
Other non-current assets
|
| | | | 5,861 | | | | | | 4,121 | | |
|
Total assets and segment assets
|
| | | $ | 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: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | |
$
|
29,769
|
| | | | $ | 49,850 | | |
|
Accounts receivable
|
| | |
|
1,132
|
| | | | | 1,385 | | |
|
Inventory
|
| | |
|
6,327
|
| | | | | 5,878 | | |
|
Prepaid expenses and deposits
|
| | |
|
1,193
|
| | | | | 1,152 | | |
| | | | |
|
38,421
|
| | | | | 58,265 | | |
| Non-current assets: | | | | | | | | | | | | | |
|
Investments subject to significant influence
|
| | |
|
12,486
|
| | | | | 7,701 | | |
|
Other investments
|
| | |
|
2,531
|
| | | | | 1,802 | | |
|
Exploration mineral interests
|
| | |
|
76,250
|
| | | | | 73,039 | | |
|
Property, plant and equipment
|
| | |
|
3,558
|
| | | | | 2,523 | | |
|
Intangible assets
|
| | |
|
3,617
|
| | | | | 4,340 | | |
|
Other non-current assets
|
| | |
|
4,792
|
| | | | | 5,861 | | |
|
Total assets
|
| | |
$
|
141,655
|
| | | | $ | 153,531 | | |
| Liabilities and Equity | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | |
$
|
12,838
|
| | | | $ | 10,195 | | |
|
Deferred consideration payable
|
| | |
|
24,741
|
| | | | | 26,562 | | |
|
Lease liabilities, current
|
| | |
|
553
|
| | | | | 342 | | |
|
Contract liability
|
| | |
|
3,281
|
| | | | | 3,484 | | |
| | | | |
|
41,413
|
| | | | | 40,583 | | |
| Non-current liabilities: | | | | | | | | | | | | | |
|
Deferred income taxes
|
| | |
|
5,570
|
| | | | | 5,382 | | |
|
Convertible debt
|
| | |
|
82,222
|
| | | | | 78,832 | | |
|
Lease liabilities, net of current portion
|
| | |
|
837
|
| | | | | 55 | | |
|
Other non-current liabilities
|
| | |
|
412
|
| | | | | 865 | | |
|
Total liabilities
|
| | |
|
130,454
|
| | | | | 125,717 | | |
| Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
| Equity: | | | | | | | | | | | | | |
|
Common stock, par value $0.0001; 750,000,000 shares authorized; 63.9 million
shares issued and outstanding as of March 31, 2022 (December 31, 2021 – 63.9 million) |
| | |
|
6
|
| | | | | 6 | | |
|
Additional paid-in capital
|
| | |
|
76,625
|
| | | | | 75,743 | | |
|
Accumulated deficit
|
| | |
|
(67,766)
|
| | | | | (52,314) | | |
|
Accumulated other comprehensive income
|
| | |
|
(1,400)
|
| | | | | (1,502) | | |
|
Equity attributable to the Company
|
| | |
|
7,465
|
| | | | | 21,933 | | |
|
Non-controlling interests
|
| | |
|
3,736
|
| | | | | 5,881 | | |
|
Total equity
|
| | |
|
11,201
|
| | | | | 27,814 | | |
|
Total liabilities and equity
|
| | |
$
|
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 | | |
|
General and administrative expenses
|
| | |
|
5,226
|
| | | | | 2,795 | | |
|
Research and development expenses
|
| | |
|
1,331
|
| | | | | 956 | | |
|
Selling and marketing expenses
|
| | |
|
36
|
| | | | | 23 | | |
|
Loss from operations
|
| | |
|
17,206
|
| | | | | 8,793 | | |
| Other expenses (income): | | | | | | | | | | | | | |
|
Interest expense, net
|
| | |
|
762
|
| | | | | 89 | | |
|
Foreign exchange loss (gain)
|
| | |
|
189
|
| | | | | (376) | | |
|
Gain on revaluation of investments
|
| | |
|
(4,659)
|
| | | | | (1,217) | | |
|
Loss on revaluation of convertible debt
|
| | |
|
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 | | |
|
Less loss attributable to non-controlling interests
|
| | |
|
(2,222)
|
| | | | | (1,911) | | |
|
Net loss attributable to common stockholders or parent
|
| | |
|
15,452
|
| | | | | 4,653 | | |
|
Net loss
|
| | |
|
17,674
|
| | | | | 6,564 | | |
| Other comprehensive income, net of tax: | | | | | | | | | | | | | |
|
Foreign currency translation adjustments
|
| | |
|
(106)
|
| | | | | (8) | | |
|
Other comprehensive income
|
| | |
|
(106)
|
| | | | | (8) | | |
|
Comprehensive loss
|
| | |
$
|
17,568
|
| | | | $ | 6,556 | | |
| Comprehensive loss attributable to: | | | | | | | | | | | | | |
|
Common stockholders or parent
|
| | |
|
15,350
|
| | | | | 4,639 | | |
|
Non-controlling interests
|
| | |
|
2,218
|
| | | | | 1,917 | | |
| | | | |
$
|
17,568
|
| | | | $ | 6,556 | | |
| Net loss per share attributable to common stockholders | | | | | | | | | | | | | |
|
Basic and diluted
|
| | |
$
|
0.24
|
| | | | $ | 0.08 | | |
| Weighted-average common shares outstanding | | | | | | | | | | | | | |
|
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) | | |
|
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13 | | | | | | (5) | | | | | | 8 | | |
|
Net transfer from parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,606 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,606 | | |
|
Other changes in non-controlling
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) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102 | | | | | | 4 | | | | | | 106 | | |
|
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 882 | | | | | | — | | | | | | — | | | | | | — | | | | | | 73 | | | | | | 955 | | |
|
Balance at March 31, 2022
|
| | | | 63,925,334 | | | | | $ | 6 | | | | | $ | 76,625 | | | | | $ | — | | | | | $ | (67,766) | | | | | $ | (1,400) | | | | | $ | 3,736 | | | | | $ | 11,201 | | |
| | | |
2022
|
| |
2021
|
| ||||||
| Operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | |
$
|
(17,674)
|
| | | | $ | (6,564) | | |
| Adjustments to reconcile net loss to cash provided by (used in) operating activities: | | | | | | | | | | | | | |
|
Depreciation of property, plant and equipment
|
| | |
|
95
|
| | | | | 138 | | |
|
Amortization of intangible assets
|
| | |
|
766
|
| | | | | 784 | | |
|
Amortization of operating lease right-of-use-assets
|
| | |
|
192
|
| | | | | 167 | | |
|
Share-based compensation
|
| | |
|
955
|
| | | | | 460 | | |
|
Unrealized foreign exchange (gain) loss
|
| | |
|
225
|
| | | | | (358) | | |
|
Finance expense
|
| | |
|
758
|
| | | | | 98 | | |
|
Income taxes
|
| | |
|
1,321
|
| | | | | (236) | | |
|
Loss on revaluation of convertible debt
|
| | |
|
2,632
|
| | | | | — | | |
|
Gain on revaluation of investments
|
| | |
|
(4,659)
|
| | | | | (1,217) | | |
|
Other
|
| | |
|
344
|
| | | | | (661) | | |
| Changes in other operating assets and liabilities: | | | | | | | | | | | | | |
|
Trade accounts receivable
|
| | |
|
253
|
| | | | | 181 | | |
|
Inventory
|
| | |
|
(449)
|
| | | | | (70) | | |
|
Operating lease liabilities
|
| | |
|
(267)
|
| | | | | (215) | | |
|
Accounts payable and accrued liabilities
|
| | |
|
1,134
|
| | | | | (1,681) | | |
|
Other operating assets and liabilities
|
| | |
|
(245)
|
| | | | | (1) | | |
|
Net cash used in operating activities
|
| | |
|
(14,619)
|
| | | | | (9,175) | | |
| Investing activities | | | | | | | | | | | | | |
|
Purchase of mineral interests
|
| | |
|
(4,714)
|
| | | | | (1,175) | | |
|
Purchase of property, plant and equipment and intangible assets
|
| | |
|
(93)
|
| | | | | (26) | | |
|
Purchase of investments subject to significant influence
|
| | |
|
(793)
|
| | | | | — | | |
|
Other
|
| | |
|
—
|
| | | | | 9 | | |
|
Net cash used in investing activities
|
| | |
|
(5,600)
|
| | | | | (1,192) | | |
| Financing activities | | | | | | | | | | | | | |
|
Net transfer from parent
|
| | |
|
—
|
| | | | | 5,094 | | |
|
Proceeds from subsidiary financings
|
| | |
|
—
|
| | | | | 450 | | |
|
Net cash provided by financing activities
|
| | |
|
—
|
| | | | | 5,544 | | |
|
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | |
|
138
|
| | | | | 63 | | |
|
Decrease in cash and cash equivalents
|
| | |
|
(20,081)
|
| | | | | (4,760) | | |
|
Cash and cash equivalents, beginning of the year
|
| | |
|
49,850
|
| | | | | 9,341 | | |
|
Cash and cash equivalents, end of the period
|
| | |
$
|
29,769
|
| | | | $ | 4,581 | | |
| Supplemental cash flow information | | | | | | | | | | | | | |
|
Cash paid for income taxes
|
| | |
$
|
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation
|
| | | | — | | | | | | 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 | | |
|
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | (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 |
| ||||||
|
Ivanhoe Electric convertible notes (Note 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%
|
|
|
Historical volatility
|
| |
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 | | | | | $ | — | | |
|
Data processing services
|
| | | | 60 | | | | | | 1,486 | | |
|
Renewable energy storage systems (Note b)
|
| | | | — | | | | | | 73 | | |
|
Total
|
| | | $ | 6,762 | | | | | $ | 1,559 | | |
| | | |
Three months ended
March 31: |
| |||||||||
|
Project
|
| |
2022
|
| |
2021
|
| ||||||
|
Santa Cruz, USA
|
| | | | 9,798 | | | | | | 197 | | |
|
San Matias, Colombia (Cordoba)
|
| | | | 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 | | |
|
Ivory Coast Project, Ivory Coast
|
| | | | 21 | | | | | | 487 | | |
|
Lincoln, USA
|
| | | | 13 | | | | | | — | | |
|
Desert Mountain, USA
|
| | | | 6 | | | | | | 184 | | |
|
South Voisey’s Bay, Canada
|
| | | | 4 | | | | | | 2 | | |
|
Project Generation and other
|
| | | | 1,400 | | | | | | 933 | | |
|
Total
|
| | | $ | 17,323 | | | | | $ | 6,261 | | |
| | | |
Balance outstanding as at
|
| |
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 | | |
|
Ivanhoe Capital Aviation (Note 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
|
| ||||||
| Expense classification | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | | 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: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investments subject to significant influence
|
| | | | 11,036 | | | | | | — | | | | | | — | | | | | | 7,044 | | | | | | — | | | | | | — | | |
|
Other investments
|
| | | | 2,531 | | | | | | — | | | | | | — | | | | | | 1,802 | | | | | | | | | | | | | | |
|
Total financial assets
|
| | | $ | 13,567 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,846 | | | | | $ | — | | | | | $ | — | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible notes
|
| | | | — | | | | | | — | | | | | | 57,857 | | | | | | — | | | | | | — | | | | | | 54,975 | | |
|
Deferred consideration payable
|
| | | | — | | | | | | — | | | | | | 24,741 | | | | | | | | | | | | | | | | | | 26,562 | | |
|
Total financial liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 82,598 | | | | | $ | — | | | | | $ | — | | | | | $ | 81,537 | | |
| | | |
For the three months ended March 31, 2022
|
| |||||||||||||||||||||
| | | |
Critical Metals
|
| |
Data Processing
|
| |
Energy Storage
|
| |
Total
|
| ||||||||||||
|
Revenue
|
| | | $ | — | | | | | $ | 6,762 | | | | | $ | — | | | | | $ | 6,762 | | |
|
Intersegment revenues
|
| | | | — | | | | | | 43 | | | | | | — | | | | | | 43 | | |
|
Loss (income) from operations
|
| | | | 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 | | |
|
Intersegment revenues
|
| | | | — | | | | | | 28 | | | | | | — | | | | | | 28 | | |
|
Loss (income) from operations
|
| | | | 7,789 | | | | | | (181) | | | | | | 1,185 | | | | | | 8,793 | | |
|
Segment Assets
|
| | | | 53,337 | | | | | | 6,472 | | | | | | 8,701 | | | | | | 68,510 | | |
| | | |
Amount to be Paid
|
| |||
|
SEC registration fee
|
| | | $ | 19,173 | | |
|
FINRA filing fee
|
| | | | 31,525 | | |
|
NYSE American listing fee
|
| | | | 75,000 | | |
|
TSX listing fee
|
| | | | 150,000 | | |
|
Transfer agent fees
|
| | | | 6,000 | | |
|
Printing and engraving expenses
|
| | | | 450,000 | | |
|
Legal fees and expenses
|
| | | | 2,000,000 | | |
|
Accounting fees and expenses
|
| | | | 1,490,000 | | |
|
Miscellaneous
|
| | | | 78,302 | | |
|
Total
|
| | | $ | 4,300,000 | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 1.1* | | | | |
| | 2.1* | | | | |
| | 3.1* | | | | |
| | 3.2* | | | | |
| | 3.3* | | | | |
| | 3.4* | | | | |
| | 3.5* | | | | |
| | 3.6* | | | | |
| | 4.1* | | | | |
| | 4.2* | | | | |
| | 4.3* | | | | |
| | 4.4* | | | | |
| | 4.5* | | | | |
| | 4.6* | | | | |
| | 4.7* | | | | |
| | 4.8* | | | | |
| | 5.1* | | | | |
| | 10.1* | | | | |
| | 10.2* | | | | |
| | 10.3* | | | | |
| | 10.4* | | | | |
| | 10.5* | | | | |
| | 10.6* | | | | |
| | 10.7* | | | | |
| | 10.8* | | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 10.9* | | | | |
| | 10.10#* | | | | |
| | 10.11#* | | | | |
| | 10.12#* | | | | |
| | 10.13#* | | | | |
| | 10.14#* | | | | |
| | 10.15* | | | | |
| | 10.16* | | | | |
| | 10.17* | | | | |
| | 10.18* | | | | |
| | 10.19* | | | | |
| | 21.1* | | | | |
| | 23.1 | | | | |
| | 23.2* | | | | |
| | 23.3* | | | | |
| | 23.4* | | | | |
| | 23.5* | | | | |
| | 23.6* | | | | |
| | 23.7* | | | | |
| | 23.8* | | | | |
| | 23.9* | | | | |
| | 23.10* | | | | |
| | 23.11* | | | | |
| | 23.12* | | | | |
| | 23.13* | | | | |
| | 23.14* | | | | |
| | 23.15* | | | | |
| | 23.16* | | | | |
| | 23.17* | | | | |
| | 23.18* | | | | |
| | 23.19* | | | | |
| | 23.20* | | | | |
| | 23.21* | | | | |
| | 23.22* | | | | |
| | 23.23* | | | | |
| | 24.1* | | | | |
| | 96.1* | | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 96.2* | | | | |
| | 99.1* | | | | |
| | 99.2* | | | | |
| | 99.3* | | | | |
| | 99.4* | | | | |
| | 107* | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Robert Friedland
Robert Friedland
|
| | Chief Executive Officer and Chairman of the Board of Directors (Principal Executive Officer) | | |
June 24, 2022
|
|
| |
/s/ Catherine Barone
Catherine Barone
|
| | Interim Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | | |
June 24, 2022
|
|
| |
*
Francis Fannon
|
| | Director | | |
June 24, 2022
|
|
| |
*
Laurent Jean-Louis Frescaline
|
| | Director | | |
June 24, 2022
|
|
| |
*
Hirofumi Katase
|
| | Director | | |
June 24, 2022
|
|
| |
*
Kenneth Lau
|
| | Director | | |
June 24, 2022
|
|
| |
*
Patrick On Yip Tsang
|
| | Director | | |
June 24, 2022
|
|
| |
*
Ian Plimer
|
| | Director | | |
June 24, 2022
|
|
| |
*By:
/s/ Robert Friedland
Robert Friedland
Attorney-in-Fact |
| | | ||||
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement No. 333-265175 on Form S-1 of our report dated April 21, 2022, (June 16, 2022, as to the effect of the reverse stock split described in Note 1) relating to the financial statements of Ivanhoe Electric Inc. We also consent to the reference to us under the heading "Experts" in such Registration Statement.
/s/ Deloitte LLP
Chartered Professional Accountants
Vancouver, Canada
June 24, 2022