| Schedule of mining assets |
Schedule of mining
assets
| |
|
| |
| | | |
| | | |
| | | |
| | |
| |
|
Note | |
Plant and
Equipment | | |
Mineral
Property
Acquisition and
Development
Costs | | |
Exploration
and
Evaluation
Projects | | |
Total | |
| Cost |
|
| |
| | | |
| | | |
| | | |
| | |
| Balance at December 31, 2023 |
|
| |
$ | 60,226 | | |
$ | 143,227 | | |
$ | 8,294 | | |
$ | 211,747 | |
| Additions |
|
| |
| 20,033 | | |
| 22,291 | | |
| 126 | | |
| 42,450 | |
| Acquisitions |
|
| |
| | | |
| | | |
| | | |
| | |
| Change in restoration provisions |
|
12 | |
| - | | |
| 579 | | |
| - | | |
| 579 | |
| Asset disposals |
|
| |
| (2,723 | ) | |
| - | | |
| - | | |
| (2,723 | ) |
| Translation adjustment |
|
| |
| (1,247 | ) | |
| (4,140 | ) | |
| 172 | | |
| (5,215 | ) |
| Balance at December 31, 2024 |
|
| |
| 76,289 | | |
| 161,957 | | |
| 8,592 | | |
| 246,838 | |
| Additions |
|
| |
| 40,134 | | |
| 20,836 | | |
| 144 | | |
| 61,114 | |
| Acquisitions |
|
14 | |
| - | | |
| - | | |
| 13,885 | | |
| 13,885 | |
| Change in restoration provisions |
|
12 | |
| - | | |
| (3,884 | ) | |
| 250 | | |
| (3,634 | ) |
| Asset disposals |
|
| |
| (4,977 | ) | |
| - | | |
| (37 | ) | |
| (5,014 | ) |
| Translation adjustment |
|
| |
| (260 | ) | |
| 614 | | |
| 668 | | |
| 1,022 | |
| Balance at December 31, 2025 |
|
| |
$ | 111,186 | | |
$ | 179,523 | | |
$ | 23,502 | | |
$ | 314,211 | |
| |
|
| |
| | | |
| | | |
| | | |
| | |
| Accumulated Amortization |
|
| |
| | | |
| | | |
| | | |
| | |
| Balance at December 31, 2023 |
|
| |
$ | 10,243 | | |
$ | 35,823 | | |
$ | - | | |
$ | 46,066 | |
| Amortization |
|
| |
| 1,498 | | |
| (9 | ) | |
| - | | |
| 1,489 | |
| Asset disposals |
|
| |
| (1,649 | ) | |
| - | | |
| - | | |
| (1,649 | ) |
| Translation adjustment |
|
| |
| 98 | | |
| (1,032 | ) | |
| - | | |
| (934 | ) |
| Balance at December 31, 2024 |
|
| |
| 10,190 | | |
| 34,782 | | |
| - | | |
| 44,972 | |
| Amortization |
|
| |
| 1,515 | | |
| 441 | | |
| - | | |
| 1,956 | |
| Asset disposals |
|
| |
| (3,872 | ) | |
| - | | |
| - | | |
| (3,872 | ) |
| Translation adjustment |
|
| |
| 695 | | |
| 4,021 | | |
| - | | |
| 4,716 | |
| Balance at December 31, 2025 |
|
| |
$ | 8,528 | | |
$ | 39,244 | | |
$ | - | | |
$ | 47,772 | |
| |
|
| |
| | | |
| | | |
| | | |
| | |
| Carrying Value |
|
| |
| | | |
| | | |
| | | |
| | |
| Balance at December 31, 2024 |
|
| |
$ | 66,099 | | |
$ | 127,175 | | |
$ | 8,592 | | |
$ | 201,866 | |
| Balance at December 31, 2025 |
|
| |
$ | 102,658 | | |
$ | 140,279 | | |
$ | 23,502 | | |
$ | 266,439 | |
|