v3.25.3
Condensed Interim Consolidated Statements of Cash Flows (Unaudited)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
USD ($)
Mar. 31, 2025
USD ($)
Sep. 30, 2024
USD ($)
Mar. 31, 2024
USD ($)
Sep. 30, 2025
USD ($)
Sep. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Cash Flows Used In Operating Activities:              
Net loss $ (1,122,592) $ (2,637,615) $ (2,241,170) $ (2,476,888) $ (5,728,741) $ (7,343,580)  
Reconciliation of net loss to cash used in operating activities:              
Depreciation 210,207       610,715 433,148  
(Gain) loss on the sale of equipment         (5,120) 1,998  
Accretion of asset retirement obligations         471 9,164  
Stock-based compensation         510,461 893,688  
Change in marketable securities         385  
Changes in operating assets and liabilities:              
Prepaid expenses and other current assets         (175,991) 221,742  
Other assets         (6,175)  
Accounts payable and accrued liabilities         (10,363) 2,319  
Asset retirement obligations         12,154  
Contingent consideration         21,850 6,170  
Net cash used in operating activities         (4,782,893) (5,762,812)  
Cash Flows Used In Investing Activities              
Purchase of property, plant & equipment and mineral properties         (400,426) (1,182,935)  
Proceeds from sale of equipment         25,169 4,000  
Net cash used in investing activities         (375,257) (1,178,935)  
Cash Flows Provided By Financing Activities              
Proceeds from private placement, net         3,331,687  
Proceeds from warrant exercises         4,605,458  
Net cash provided by financing activities         3,331,687 4,605,458  
Effect of foreign exchange rate on cash         (39,722) (173,345)  
Net decrease in cash and cash equivalents and restricted cash         (1,866,185) (2,509,634)  
Cash and cash equivalents and restricted cash - beginning   $ 6,295,624   $ 9,969,029 6,295,624 9,969,029 $ 9,969,029
Cash and cash equivalents and restricted cash - ending 4,429,439   7,459,395   4,429,439 7,459,395 6,295,624
Cash and cash equivalents 3,191,886   6,646,402   3,191,886 6,646,402 5,482,631
Restricted cash, current portion 75,057   75,075   75,057 75,075 75,057
Restricted cash, noncurrent 1,162,496   737,918   1,162,496 737,918 737,936
Total cash and cash equivalents and restricted cash $ 4,429,439   $ 7,459,395   4,429,439 7,459,395 $ 6,295,624
Cash paid during the period for:              
Interest          
Income taxes