XML 58 R49.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Note 13 - Debt (Details Textual)
1 Months Ended 5 Months Ended 6 Months Ended 12 Months Ended
Aug. 02, 2023
oz
$ / oz
May 17, 2023
USD ($)
oz
Apr. 26, 2022
USD ($)
EquivalentShares
$ / shares
shares
Jul. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
Jun. 30, 2024
USD ($)
Jun. 30, 2023
USD ($)
Dec. 31, 2026
USD ($)
Dec. 31, 2025
USD ($)
Dec. 31, 2023
USD ($)
Apr. 25, 2022
Debt Disclosure [Line Items]                      
Proceeds from Issuance of Long-Term Debt           $ 30,000,000 $ 7,647,500        
Long-Term Debt           74,598,449       $ 44,679,859  
Amortization of Debt Issuance Costs and Discounts           $ 1,491,227 (144,689)        
Designated as Hedging Instrument [Member]                      
Debt Disclosure [Line Items]                      
Derivative, Nonmonetary Notional Amount, Mass (Ounce) | oz 124,600                    
Underlying, Derivative Mass (in USD per Ounce) | $ / oz 2,025                    
Peak Gold, LLC [Member]                      
Debt Disclosure [Line Items]                      
Equity Method Investment, Ownership Percentage   30.00%       30.00%          
Liquidity loans outstanding           $ 0          
Credit Agreement [Member]                      
Debt Disclosure [Line Items]                      
Line of Credit Facility, Maximum Borrowing Capacity   $ 70,000,000                  
Derivative, Nonmonetary Notional Amount, Mass (Ounce) | oz   125,000                  
Debt Instrument, Applicable Margin, Before Project Complete   6.00%                  
Debt Instrument, Applicable Margin, After Project Complete   5.00%                  
Debt Instrument, Commitment Fee, Percentage of Applicable Margin   40.00%                  
Debt Instrument, Unused Borrowing Capacity, Amount           5,000,000          
Debt Instrument, Covenant, Historical Debt Service Coverage Ratio   1.3                  
Debt Instrument, Covenant, Projected Debt Service Coverage Ratio   1.3                  
Debt Instrument, Covenant, Loan Life Coverage Ratio   1.4                  
Debt Instrument, Covenant, Discounted Present Value Cash Flow Coverage Ratio   1.7                  
Debt Instrument, Covenant, Reserve Tail Ratio   25.00%                  
Debt Instrument, Covenant, Minimum Cash Balance   $ 2,000,000                  
Credit Agreement [Member] | Base Rate [Member]                      
Debt Disclosure [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate   0.50%                  
Credit Agreement [Member] | Adjusted Term SOFR [Member]                      
Debt Disclosure [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate   1.00%                  
Credit Agreement [Member] | SOFR Adjustment [Member]                      
Debt Disclosure [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate   0.15%                  
Credit Agreement [Member] | Term Loan Facility [Member]                      
Debt Disclosure [Line Items]                      
Line of Credit Facility, Maximum Borrowing Capacity   $ 65,000,000                  
Proceeds from Issuance of Long-Term Debt   10,000,000       60,000,000          
Debt Instrument, Unamortized Discount (Premium), Net   2,300,000       2,100,000       2,400,000  
Debt Issuance Costs, Net   1,600,000       2,800,000       2,400,000  
Long-Term Debt           55,100,000       25,200,000  
Debt Instrument, Fair Value Disclosure           60,000,000       $ 30,000,000  
Interest Expense, Debt           4,000,000 200,000        
Interest Expense, Debt, Excluding Amortization           2,600,000 145,000        
Amortization of Debt Issuance Costs and Discounts           $ 1,400,000 17,000        
Debt Instrument, Interest Rate, Effective Percentage           11.50%       11.58%  
Debt Instrument, Interest Rate, Effective Percentage, Amortization of Discount and Issuance Costs           7.30%       5.60%  
Credit Agreement [Member] | Term Loan Facility [Member] | Subsequent Event [Member]                      
Debt Disclosure [Line Items]                      
Repayments of Long-Term Debt       $ 2,000,000              
Credit Agreement [Member] | Term Loan Facility [Member] | Forecast [Member]                      
Debt Disclosure [Line Items]                      
Repayments of Long-Term Debt         $ 5,900,000     $ 9,500,000 $ 42,600,000    
Credit Agreement [Member] | Liquidity Facility [Member]                      
Debt Disclosure [Line Items]                      
Line of Credit Facility, Maximum Borrowing Capacity   $ 5,000,000                  
Unsecured Convertible Debenture [Member]                      
Debt Disclosure [Line Items]                      
Interest Expense, Debt             900,000        
Interest Expense, Debt, Excluding Amortization           $ 900,000 0        
Amortization of Debt Issuance Costs and Discounts           $ 58,000 $ 100,000        
Debt Instrument, Interest Rate, Effective Percentage           0.60%       0.60%  
Debt Instrument, Face Amount     $ 20,000,000                
Debt Instrument, Fee Percentage           3.00%          
Share Price (in dollars per share) | $ / shares     $ 24.82                
Stock Issued During Period, Shares, Debt Establishment Fee (in shares) | shares     24,174                
Investor Right Agreement, Ownership Percentage     5.00%                
Investor Right Agreement, Maximum Percentage of Shares Transferable without Notifying in Advance     0.50%                
Debt Instrument, Interest Rate, Stated Percentage     9.00%     9.00%         8.00%
Debt Instrument, Interest Paid in Cash, Percentage     7.00%                
Debt Instrument, Interest Paid in Shares, Percentage     2.00%                
Debt Instrument, Convertible, Conversion Price (in dollars per share) | $ / shares     $ 30.5                
Debt Instrument, Convertible, Number of Equity Instruments | EquivalentShares     655,738                
Debt Instrument, Covenant, Redeemable, Percentage of Par     105.00%                
Debt Instrument, Convertible, Threshold Percentage of Stock Price Trigger     130.00%                
Unsecured Convertible Debenture [Member] | Fair Value, Inputs, Level 2 [Member]                      
Debt Disclosure [Line Items]                      
Debt Instrument, Fair Value Disclosure           $ 20,000,000       $ 20,000,000  
Senior Secured Loan Facility [Member]                      
Debt Disclosure [Line Items]                      
Debt Instrument, Unamortized Discount (Premium), Net     $ 600,000     500,000       500,000  
Debt Issuance Costs, Net     $ 200,000                
Long-Term Debt           19,500,000       $ 19,500,000  
Interest Expense, Debt           $ 1,000,000