XML 13 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (22,548,325) $ (20,497,239)  
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Stock-based compensation 532,621 670,625  
Depreciation expense 33,622 26,996  
Accretion expense 0 3,140  
Non-cash portion for lease expense 12,180 0  
Equity (earnings) loss from investment in Peak Gold, LLC (22,320,034) 140,253  
Cash distribution from Peak Gold, LLC 24,000,000 0  
Unrealized loss from derivative contracts 40,475,656 15,625,330  
Unrealized (gain) from marketable securities (226,460) 0  
Interest expense paid in stock 99,995 99,998  
Amortization of debt discount and debt issuance fees 882,721 547,594  
Drawdown of Silver Royalty (113,122) 0  
Deferred tax expense 223,681 0  
Changes in operating assets and liabilities:      
Decrease (increase) in prepaid expenses and other (70,480) (76,942)  
Increase (decrease) in accounts payable and accrued liabilities 7,576,595 (954,052)  
Increase in income taxes payable 0 0  
Net cash provided by (used) in operating activities 28,558,650 (4,414,297)  
CASH FLOWS FROM INVESTING ACTIVITIES:      
Cash invested in Peak Gold, LLC 0 (15,450,000)  
Acquisition of property and equipment 0 (7,500)  
Net cash used in investing activities 0 (15,457,500)  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Cash proceeds from debt 0 12,500,000  
Principal repayments on debt (13,800,000) 0  
Cash proceeds from common stock and warrant issuance, net 798,922 221,341  
Shares repurchased for tax withholdings on share-based awards (659,279)    
Debt issuance costs 0 (735,020)  
Net cash provided by (used in) financing activities (13,660,357) 11,986,321  
NET CHANGE IN CASH AND RESTRICTED CASH 14,898,293 (7,885,476)  
CASH AND RESTRICTED CASH, BEGINNING OF PERIOD 20,315,522 15,737,391 $ 15,737,391
CASH AND RESTRICTED CASH, END OF PERIOD 35,213,815 7,851,915 $ 20,315,522
Supplemental disclosure of cash flow information      
Interest expense $ 7,229,674 $ 1,211,715