XML 96 R80.htm IDEA: XBRL DOCUMENT v3.22.0.1
Schedule of Financial Reports (Details)
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Oct. 09, 2020
USD ($)
shares
Oct. 31, 2020
USD ($)
shares
Sep. 30, 2021
USD ($)
shares
Sep. 30, 2020
USD ($)
shares
Dec. 31, 2020
USD ($)
$ / shares
shares
Dec. 31, 2019
USD ($)
$ / shares
shares
Sep. 30, 2021
USD ($)
shares
Sep. 30, 2021
CAD ($)
shares
Sep. 30, 2020
USD ($)
shares
Aug. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
shares
Jun. 30, 2020
USD ($)
$ / shares
shares
Jun. 30, 2019
USD ($)
$ / shares
shares
Operating expenses                          
Operation and administration     $ 221,451 $ 552,789 $ 1,681,093 $ 293,320 $ 1,506,859   $ 1,586,528     $ 1,327,059 $ 1,189,226
Exploration     1,465,157 5,210,621 8,379,845 5,268,307 8,677,194   8,587,745     8,645,431 6,416,733
Legal and accounting     335,431 159,268 523,106 81,975 872,647   345,474     268,181 240,969
Consulting     442,906 183,238 657,652 197,900 1,327,774   538,490     553,152 266,998
Loss from operations     (2,464,945) (6,105,916) (9,454,396) (5,841,502) (12,384,474)   (11,058,237)     (10,793,823) (8,113,926)
Change in derivative liability     6,460,513 9,311,304 10,503,941 (10,629,119) 22,172,679   (1,096,476)     (18,843,947) 1,892,488
Accretion expense     (118,388) (118,388) (107,258)   (370,397)     (359,267) (734,589)
Loss on foreign exchange     (26,719) (100,749) 152,063 (6,757) 119,655   (120,617)     (26,625) (15,261)
Interest expense     (8,219) (107,427) (124,367) (99,881) (8,219)   (209,972)     (202,426) (256,029)
Loss on debt settlement $ (23,376) $ (23,376)       (1,056,296)       $ (335,467) $ (23,376)    
Net loss for the period     3,960,630 (267,859) $ (2,164,454) $ (17,740,813) 9,843,495   (13,848,837)     $ (31,321,791) $ (8,442,320)
Net loss per common share - basic and fully diluted | $ / shares         $ (0.02) $ (0.31)           $ (0.47) $ (2.14)
Weighted average number of common shares - basic and fully diluted | shares         124,424,407 56,973,827           67,180,554 3,951,072
Stock-based compensation         $ 1,411,657 $ 167,770 793,357   1,361,921     $ 1,047,388 $ 43,403
Depreciation expense         106,808 53,921 178,744   117,499     123,956 9,897
Change in fair value of warrant liability         (10,503,941) 10,629,119 (22,172,681)   (1,096,476)     18,843,947 (1,892,488)
Accretion expense     118,388 118,388 107,258   370,397     359,267 734,589
Interest expense on lease liability (note 9)           14,944              
Accounts receivable         (21,340) 15,161 (13,632)   (31,503)     (35,828) 186,182
Prepaid expenses         (274,211) (25,455) 72,933   (242,854)     (67,542) 553,458
Accounts payable         (1,827,113) 727,258 606,058   (191,168)     1,479,992 2,670,639
Accrued liabilities         3,402,435 3,458,948 1,243,042   4,028,410     4,320,089 2,421,011
Other liabilities         (11,117)           (11,117) (110)
Interest payable         124,367 99,881   209,971     202,426 198,219
Net cash used in operating activities         (6,480,725) (1,426,241) (9,372,253)   (7,092,658)     (3,947,214) (2,281,208)
Proceeds from issuance of common stock         13,315,538 1,157,464 6,008,672   16,083,126     2,428,530 1,195,830
Lease payments         (61,504) (59,096) (97,138) $ (13,504)     (123,098) (120,690)  
Proceeds from promissory note         840,000 382,367 2,500,000   1,542,169     1,084,536
Repayment of promissory note         (1,825,920)   (2,017,706)     (158,094)
Net cash provided by financing activities         12,268,114 1,480,735 8,411,534   15,952,863     4,200,651 1,803,167
Net change in cash and cash equivalents         3,506,688 54,494 (1,055,412)   8,555,910     33,909 (474,596)
Cash and cash equivalents, beginning of period 8,638,468 8,638,468   61,973 61,973 28,064 3,568,661   82,558   82,558 28,064 502,660
Cash and cash equivalents, end of period     2,513,249 8,638,468 3,568,661 82,558 2,513,249   8,638,468   3,568,661 61,973 28,064
Common stock issued to settle accounts payable and, accrued liabilities           717,673              
Balance (32,290,644) (32,290,644)   (33,241,919) (33,241,919) (8,210,510) (31,537,597)   (23,334,737)   (23,334,737) (8,210,510) (763,046)
Stock-based compensation         851,196 167,770 1,224,321   608,130     497,724 43,403
Shares and units issued at $0.04 per share           1,208,389           1,208,389 [1]  
Units issued for debt settlement at $0.09 per share           1,499,051              
Shares issued for debt settlement at $0.14 per share           274,918     300,000 [2]     274,918  
Issue costs           (65,315) (159,397)   (271,165)     (336,480) (55,452)
Warrant valuation         (14,806,090) (468,227) (3,813,103)   (14,792,805)     (468,227) (720,644)
Balance     (18,086,067) (32,290,644) (31,537,597) (23,334,737) (18,086,067)   (32,290,644)   (31,537,597) (33,241,919) (8,210,510)
Common Stock [Member]                          
Operating expenses                          
Net loss for the period              
Balance $ 137 $ 137   $ 79 $ 79 $ 16 $ 143   $ 70   $ 70 $ 16 $ 3
Balance, shares | shares 137,544,088 137,544,088   79,259,940 79,259,940 15,811,396 143,117,068 143,117,068 69,817,196   69,817,196 15,811,396 3,301,372
Stock-based compensation              
Shares and units issued at $0.04 per share           $ 35           $ 35 [1]  
Shares and units issued at $0.04 per share, shares | shares           35,008,956           35,008,956 [1]  
Units issued for debt settlement at $0.09 per share           $ 17              
Units issued for debt settlement at $0.09 per share, shares | shares           16,962,846              
Shares issued for debt settlement at $0.14 per share           $ 2     $ 1 [2]     $ 2  
Shares issued for debt settlement at $0.14 per share, shares | shares           2,033,998     696,428 [2]     2,033,998  
Issue costs                
Warrant valuation              
Balance     $ 164 $ 137 $ 143 $ 70 $ 164   $ 137   $ 143 $ 79 $ 16
Balance, shares | shares     164,435,442 137,544,088 143,117,068 69,817,196 164,435,442 164,435,442 137,544,088   143,117,068 79,259,940 15,811,396
Additional Paid-in Capital [Member]                          
Operating expenses                          
Net loss for the period              
Balance $ 31,901,497 $ 31,901,497   $ 30,133,058 30,133,058 24,284,765 34,551,133   27,008,634   $ 27,008,634 24,284,765 23,397,259
Stock-based compensation         851,196 167,770 1,224,321   608,130     497,724 43,403
Shares and units issued at $0.04 per share           1,315,691           1,315,691 [1]  
Units issued for debt settlement at $0.09 per share           1,499,034              
Shares issued for debt settlement at $0.14 per share           274,916     299,999 [2]     274,916  
Issue costs           (65,315) (159,397)   (271,165)     (336,480) (55,452)
Warrant valuation         (14,806,090) (468,227) (3,813,103)   (14,792,805)     (468,227) (720,644)
Balance     $ 38,159,147 31,901,497 34,551,133 27,008,634 38,159,147   31,901,497   34,551,133 30,133,058 24,284,765
Shares to be Issued [Member]                          
Operating expenses                          
Net loss for the period                  
Balance       549,363 549,363 107,337     107,337
Stock-based compensation                  
Shares and units issued at $0.04 per share           (107,337)           (107,337) [1]  
Units issued for debt settlement at $0.09 per share                        
Shares issued for debt settlement at $0.14 per share                      
Issue costs                    
Warrant valuation                  
Balance                 549,363 107,337
Retained Earnings [Member]                          
Operating expenses                          
Net loss for the period         (2,164,454) (17,740,813) 9,843,495   (13,848,837)     (31,321,791) (8,442,320)
Balance $ (64,192,278) $ (64,192,278)   (63,924,419) (63,924,419) (32,602,628) (66,088,873)   (50,343,441)   (50,343,441) (32,602,628) (24,160,308)
Stock-based compensation              
Shares and units issued at $0.04 per share                     [1]  
Units issued for debt settlement at $0.09 per share                        
Shares issued for debt settlement at $0.14 per share               [2]      
Issue costs                
Warrant valuation              
Balance     $ (56,245,378) $ (64,192,278) $ (66,088,873) $ (50,343,441) $ (56,245,378)   $ (64,192,278)   $ (66,088,873) $ (63,924,419) $ (32,602,628)
[1] Shares and units issued at C$0.05, converted to US at $0.04 (note 10)
[2] Shares issued at C$0.56, converted to US at $0.42 (note 9)