2024 Q2 Form 10-Q Financial Statement
#000187901624000009 Filed on May 08, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 |
---|---|---|
Revenue | $538.0K | $360.0K |
YoY Change | -59.06% | -46.98% |
Cost Of Revenue | $192.0K | $100.0K |
YoY Change | -84.71% | -45.65% |
Gross Profit | $346.0K | $260.0K |
YoY Change | 496.55% | -47.47% |
Gross Profit Margin | 64.31% | 72.22% |
Selling, General & Admin | $10.80M | $12.69M |
YoY Change | -15.35% | 18.78% |
% of Gross Profit | 3120.23% | 4880.0% |
Research & Development | $842.0K | $810.0K |
YoY Change | -60.62% | -56.05% |
% of Gross Profit | 243.35% | 311.54% |
Depreciation & Amortization | $713.0K | $622.0K |
YoY Change | 5.79% | -40.19% |
% of Gross Profit | 206.07% | 239.23% |
Operating Expenses | $11.64M | $13.50M |
YoY Change | -21.85% | 7.77% |
Operating Profit | -$48.55M | -$56.88M |
YoY Change | 2.45% | 47.4% |
Interest Expense | -$387.0K | $1.816M |
YoY Change | -129.45% | -325.87% |
% of Operating Profit | ||
Other Income/Expense, Net | -$12.00K | $3.000K |
YoY Change | -101.09% | -99.6% |
Pretax Income | -$51.52M | -$60.12M |
YoY Change | 14.55% | 55.54% |
Income Tax | $0.00 | -$26.00K |
% Of Pretax Income | ||
Net Earnings | -$51.52M | -$60.10M |
YoY Change | 14.88% | 55.77% |
Net Earnings / Revenue | -9576.39% | -16693.06% |
Basic Earnings Per Share | $0.39 | $0.46 |
Diluted Earnings Per Share | $0.39 | $0.46 |
COMMON SHARES | ||
Basic Shares Outstanding | 120.3M shares | 120.3M shares |
Diluted Shares Outstanding | 120.3M shares | 120.2M shares |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $133.8M | $179.4M |
YoY Change | 109.73% | 67.63% |
Cash & Equivalents | $133.8M | $179.4M |
Short-Term Investments | ||
Other Short-Term Assets | $5.070M | $2.853M |
YoY Change | -15.17% | -7.52% |
Inventory | $5.507M | $5.313M |
Prepaid Expenses | ||
Receivables | $2.618M | $4.319M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $147.0M | $191.8M |
YoY Change | 92.07% | 62.37% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $8.955M | $7.823M |
YoY Change | 124.6% | 85.64% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $37.45M | $38.97M |
YoY Change | 265.25% | 401.22% |
Other Assets | $5.697M | $5.698M |
YoY Change | -35.79% | -30.15% |
Total Long-Term Assets | $269.3M | $269.3M |
YoY Change | 15.45% | 146.6% |
TOTAL ASSETS | ||
Total Short-Term Assets | $147.0M | $191.8M |
Total Long-Term Assets | $269.3M | $269.3M |
Total Assets | $416.3M | $461.2M |
YoY Change | 34.39% | 102.82% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $21.41M | $22.29M |
YoY Change | -10.21% | 72.37% |
Accrued Expenses | $1.136M | $623.0K |
YoY Change | 47.92% | -25.03% |
Deferred Revenue | $2.700M | $2.500M |
YoY Change | -3.57% | -30.56% |
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $14.96M | $13.82M |
YoY Change | -57.35% | |
Total Short-Term Liabilities | $40.20M | $39.21M |
YoY Change | -35.69% | 126.19% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $65.84M | $65.23M |
YoY Change | -12.52% | 146.82% |
Other Long-Term Liabilities | $594.0K | $580.0K |
YoY Change | -22.56% | 1218.18% |
Total Long-Term Liabilities | $594.0K | $580.0K |
YoY Change | -22.56% | 1218.18% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $40.20M | $39.21M |
Total Long-Term Liabilities | $594.0K | $580.0K |
Total Liabilities | $113.1M | $111.4M |
YoY Change | -20.88% | 91.17% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$503.8M | -$457.0M |
YoY Change | 82.23% | 91.86% |
Common Stock | $795.5M | $790.8M |
YoY Change | 81.02% | 90.61% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $289.2M | $331.5M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $416.3M | $461.2M |
YoY Change | 34.39% | 102.82% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$51.52M | -$60.10M |
YoY Change | 14.88% | 55.77% |
Depreciation, Depletion And Amortization | $713.0K | $622.0K |
YoY Change | 5.79% | -40.19% |
Cash From Operating Activities | -$44.54M | -$49.96M |
YoY Change | 24.38% | 66.42% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $844.0K | $672.0K |
YoY Change | -97.76% | 93.1% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$405.0K | -$495.0K |
YoY Change | -32.84% | -10.81% |
Cash From Investing Activities | -$1.249M | -$1.467M |
YoY Change | -96.73% | -44.97% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 1.074M | $26.00M |
YoY Change | -96.5% | 866566.67% |
NET CHANGE | ||
Cash From Operating Activities | -44.54M | -$49.96M |
Cash From Investing Activities | -1.249M | -$1.467M |
Cash From Financing Activities | 1.074M | $26.00M |
Net Change In Cash | -44.72M | -$25.68M |
YoY Change | 3.11% | -21.38% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$44.54M | -$49.96M |
Capital Expenditures | $844.0K | $672.0K |
Free Cash Flow | -$45.39M | -$50.63M |
YoY Change | -38.18% | 66.73% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
120000000.0 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
120300000 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
120300000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
120000000.0 | shares |
CY2024Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
100000 | usd |
CY2023Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
184000 | usd |
CY2024Q1 | us-gaap |
Gross Profit
GrossProfit
|
260000 | usd |
CY2023Q1 | us-gaap |
Gross Profit
GrossProfit
|
495000 | usd |
CY2024Q1 | us-gaap |
Exploration Expense
ExplorationExpense
|
43643000 | usd |
CY2023Q1 | us-gaap |
Exploration Expense
ExplorationExpense
|
26559000 | usd |
CY2024Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
12601000 | usd |
CY2023Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
10633000 | usd |
CY2024Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
810000 | usd |
CY2023Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1843000 | usd |
CY2024Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
87000 | usd |
CY2023Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
49000 | usd |
CY2024Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-56881000 | usd |
CY2023Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-38589000 | usd |
CY2024Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
35000 | usd |
CY2023Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
32000 | usd |
CY2024Q1 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
5000 | usd |
CY2023Q1 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
161000 | usd |
CY2024Q1 | us-gaap |
Deconsolidation Revaluation Of Retained Investment Gain Or Loss Amount
DeconsolidationRevaluationOfRetainedInvestmentGainOrLossAmount
|
-271000 | usd |
CY2023Q1 | us-gaap |
Deconsolidation Revaluation Of Retained Investment Gain Or Loss Amount
DeconsolidationRevaluationOfRetainedInvestmentGainOrLossAmount
|
-375000 | usd |
CY2024Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-3012000 | usd |
CY2023Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-622000 | usd |
CY2024Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
3000 | usd |
CY2023Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
741000 | usd |
CY2024Q1 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
-60121000 | usd |
CY2023Q1 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
-38652000 | usd |
CY2024Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-26000 | usd |
CY2023Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-72000 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-60095000 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-38580000 | usd |
CY2024Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-4584000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-2506000 | usd |
CY2024Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-55511000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-36074000 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-60095000 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-38580000 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-392000 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-68000 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-392000 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-68000 | usd |
CY2024Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-60487000 | usd |
CY2023Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-38648000 | usd |
CY2024Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-55761000 | usd |
CY2023Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-36120000 | usd |
CY2024Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-4726000 | usd |
CY2023Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-2528000 | usd |
CY2024Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-60487000 | usd |
CY2023Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-38648000 | usd |
CY2024Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.46 | |
CY2024Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.46 | |
CY2023Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.39 | |
CY2023Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.39 | |
CY2024Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
120246430 | shares |
CY2024Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
120246430 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
92964249 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
92964249 | shares |
CY2022Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
202447000 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-38580000 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-68000 | usd |
CY2023Q1 | ie |
Stock Issued During Period Value New Issues Earn In Payment
StockIssuedDuringPeriodValueNewIssuesEarnInPayment
|
150000 | usd |
CY2023Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
3000 | usd |
CY2023Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
5132000 | usd |
CY2023Q1 | ie |
Adjustments To Noncontrolling Interest Other
AdjustmentsToNoncontrollingInterestOther
|
-2000 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
169082000 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
376281000 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-60095000 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-392000 | usd |
CY2024Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
952000 | usd |
CY2024Q1 | ie |
Stock Issued During Period Value New Issues Earn In Payment
StockIssuedDuringPeriodValueNewIssuesEarnInPayment
|
95000 | usd |
CY2024Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
3345000 | usd |
CY2024Q1 | us-gaap |
Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
30000000 | usd |
CY2024Q1 | ie |
Adjustments To Noncontrolling Interest Other
AdjustmentsToNoncontrollingInterestOther
|
-454000 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
349732000 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-60095000 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-38580000 | usd |
CY2024Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
622000 | usd |
CY2023Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1040000 | usd |
CY2024Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3345000 | usd |
CY2023Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
5132000 | usd |
CY2024Q1 | ie |
Non Cash Payments To Explore Oil And Gas Properties
NonCashPaymentsToExploreOilAndGasProperties
|
-209000 | usd |
CY2023Q1 | ie |
Non Cash Payments To Explore Oil And Gas Properties
NonCashPaymentsToExploreOilAndGasProperties
|
-662000 | usd |
CY2024Q1 | ie |
Non Cash Payments For Research And Development
NonCashPaymentsForResearchAndDevelopment
|
-282000 | usd |
CY2023Q1 | ie |
Non Cash Payments For Research And Development
NonCashPaymentsForResearchAndDevelopment
|
-645000 | usd |
CY2024Q1 | us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
3000 | usd |
CY2023Q1 | us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
155000 | usd |
CY2024Q1 | us-gaap |
Interest Expense
InterestExpense
|
1816000 | usd |
CY2023Q1 | us-gaap |
Interest Expense
InterestExpense
|
804000 | usd |
CY2024Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
0 | usd |
CY2023Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
-72000 | usd |
CY2024Q1 | us-gaap |
Deconsolidation Revaluation Of Retained Investment Gain Or Loss Amount
DeconsolidationRevaluationOfRetainedInvestmentGainOrLossAmount
|
-271000 | usd |
CY2023Q1 | us-gaap |
Deconsolidation Revaluation Of Retained Investment Gain Or Loss Amount
DeconsolidationRevaluationOfRetainedInvestmentGainOrLossAmount
|
-375000 | usd |
CY2024Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-3012000 | usd |
CY2023Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-622000 | usd |
CY2024Q1 | us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
350000 | usd |
CY2023Q1 | us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
-141000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
896000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
710000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
309000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
144000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-350000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-283000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
1435000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-1108000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-352000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-1894000 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-49959000 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-30019000 | usd |
CY2024Q1 | ie |
Payments To Acquire Mineral Interest Rights
PaymentsToAcquireMineralInterestRights
|
300000 | usd |
CY2023Q1 | ie |
Payments To Acquire Mineral Interest Rights
PaymentsToAcquireMineralInterestRights
|
1763000 | usd |
CY2024Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
672000 | usd |
CY2023Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
348000 | usd |
CY2024Q1 | us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
722000 | usd |
CY2023Q1 | us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
555000 | usd |
CY2024Q1 | us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
227000 | usd |
CY2023Q1 | us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
0 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1467000 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2666000 | usd |
CY2024Q1 | us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
26000000 | usd |
CY2023Q1 | us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
0 | usd |
CY2024Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | usd |
CY2023Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
3000 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
26000000 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
3000 | usd |
CY2024Q1 | us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
-256000 | usd |
CY2023Q1 | us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
17000 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-25682000 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-32665000 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
205043000 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
139660000 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
179361000 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
106995000 | usd |
CY2024Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd |
CY2023Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
1069000 | usd |
CY2024Q1 | ie |
Issuance Of Common Stock Kaizen Arrangement
IssuanceOfCommonStockKaizenArrangement
|
952000 | usd |
CY2023Q1 | ie |
Issuance Of Common Stock Kaizen Arrangement
IssuanceOfCommonStockKaizenArrangement
|
0 | usd |
CY2024Q1 | us-gaap |
Stock Issued1
StockIssued1
|
95000 | usd |
CY2023Q1 | us-gaap |
Stock Issued1
StockIssued1
|
150000 | usd |
CY2024Q1 | ie |
Non Controlling Interests Investment In Subsidiary Noncash
NonControllingInterestsInvestmentInSubsidiaryNoncash
|
4000000 | usd |
CY2023Q1 | ie |
Non Controlling Interests Investment In Subsidiary Noncash
NonControllingInterestsInvestmentInSubsidiaryNoncash
|
0 | usd |
CY2024Q1 | ie |
Settlement Of Related Party Loan
SettlementOfRelatedPartyLoan
|
-4000000 | usd |
CY2023Q1 | ie |
Settlement Of Related Party Loan
SettlementOfRelatedPartyLoan
|
0 | usd |
CY2023Q4 | us-gaap |
Mineral Properties Net
MineralPropertiesNet
|
216290000 | usd |
CY2024Q1 | us-gaap |
Payments To Acquire Mineral Rights
PaymentsToAcquireMineralRights
|
529000 | usd |
CY2024Q1 | ie |
Mineral Properties Foreign Currency Translation Adjustments
MineralPropertiesForeignCurrencyTranslationAdjustments
|
5000 | usd |
CY2024Q1 | us-gaap |
Mineral Properties Net
MineralPropertiesNet
|
216824000 | usd |
CY2024Q1 | us-gaap |
Restricted Cash
RestrictedCash
|
30200000 | usd |
CY2023Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
15000000 | usd |
CY2023Q4 | us-gaap |
Investments
Investments
|
39130000 | usd |
CY2024Q1 | us-gaap |
Equity Securities Fv Ni Unrealized Gain Loss
EquitySecuritiesFvNiUnrealizedGainLoss
|
454000 | usd |
CY2024Q1 | ie |
Payments To Acquire Equity Method Investments Including Non Cash Payment
PaymentsToAcquireEquityMethodInvestmentsIncludingNonCashPayment
|
722000 | usd |
CY2024Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-3012000 | usd |
CY2024Q1 | ie |
Payments For Asset Acquisitions
PaymentsForAssetAcquisitions
|
489000 | usd |
CY2024Q1 | ie |
Investments Foreign Currency Translation
InvestmentsForeignCurrencyTranslation
|
-75000 | usd |
CY2024Q1 | us-gaap |
Investments
Investments
|
36730000 | usd |
CY2023Q4 | us-gaap |
Notes Payable
NotesPayable
|
48916000 | usd |
CY2024Q1 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
1145000 | usd |
CY2024Q1 | us-gaap |
Notes Payable
NotesPayable
|
50061000 | usd |
CY2024Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
13817000 | usd |
CY2024Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
36244000 | usd |
CY2024Q1 | us-gaap |
Notes Payable
NotesPayable
|
50061000 | usd |
CY2024Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
3345000 | usd |
CY2023Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
5132000 | usd |
CY2024Q1 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
360000 | usd |
CY2023Q1 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
679000 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
2500000 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
2400000 | usd |
CY2024Q1 | us-gaap |
Exploration Expense
ExplorationExpense
|
43643000 | usd |
CY2023Q1 | us-gaap |
Exploration Expense
ExplorationExpense
|
26559000 | usd |
CY2024Q1 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
3 | segment |