XML 61 R53.htm IDEA: XBRL DOCUMENT v3.25.1
Note 13 - Debt (Details Textual)
3 Months Ended 6 Months Ended 12 Months Ended
Apr. 30, 2025
USD ($)
oz
Feb. 18, 2025
USD ($)
oz
Aug. 02, 2023
oz
$ / oz
May 17, 2023
USD ($)
oz
$ / oz
Apr. 26, 2022
USD ($)
EquivalentShares
$ / shares
shares
Mar. 31, 2025
USD ($)
oz
Mar. 31, 2024
USD ($)
Jun. 30, 2027
USD ($)
Dec. 31, 2026
USD ($)
Dec. 31, 2024
USD ($)
Apr. 25, 2022
Debt Disclosure [Line Items]                      
Proceeds from Issuance of Long-Term Debt           $ 0 $ 12,500,000        
Repayments of Long-Term Debt   $ 10,600,000       13,800,000 0        
Long-Term Debt           56,051,920       $ 68,969,199  
Amortization of Debt Issuance Costs and Discounts           $ 882,721 547,594        
Forecast [Member] | Carry Trade [Member]                      
Debt Disclosure [Line Items]                      
Payment for settle carry trade $ 11,000,000                    
Designated as Hedging Instrument [Member]                      
Debt Disclosure [Line Items]                      
Derivative, Nonmonetary Notional Amount, Mass (Ounce) | oz   15,000 124,600 124,600   37,861          
Derivative, Nonmonetary Notional Amount Remaining Balance, Mass (Ounce) | oz           86,739          
Underlying, Derivative Mass (in USD per Ounce) | $ / oz     2,025 2,025              
Designated as Hedging Instrument [Member] | Carry Trade [Member]                      
Debt Disclosure [Line Items]                      
Derivative, Nonmonetary Notional Amount, Mass (Ounce) | oz           11,939          
Derivative asset           $ 2,196,554          
Designated as Hedging Instrument [Member] | Forecast [Member]                      
Debt Disclosure [Line Items]                      
Derivative, Nonmonetary Notional Amount, Mass (Ounce) | oz 74,800                    
Designated as Hedging Instrument [Member] | Forecast [Member] | Carry Trade [Member]                      
Debt Disclosure [Line Items]                      
Reduction of derivative nonmonetary notional amount, (Ounce) | oz 11,939                    
Peak Gold, LLC [Member]                      
Debt Disclosure [Line Items]                      
Equity Method Investment, Ownership Percentage       30.00%   30.00%          
Credit Agreement [Member]                      
Debt Disclosure [Line Items]                      
Line of Credit Facility, Maximum Borrowing Capacity       $ 70,000,000              
Debt Instrument, Applicable Margin, Before Project Complete       6.00%              
Debt Instrument, Applicable Margin, After Project Complete       5.00%              
Debt Instrument, Current Applicable Margin       6.00%              
Debt Instrument, Commitment Fee, Percentage of Applicable Margin       40.00%              
Debt Instrument, Unused Borrowing Capacity, Amount           $ 0          
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          
Accrued PLA fee           293,538          
Repayments of Long-Term Debt           21,700,000          
Outstanding term loan facility           38,300,000          
Debt Instrument, Unamortized Discount (Premium), Net       2,300,000   800,000       1,200,000  
Debt Issuance Costs, Net       1,600,000   1,100,000       1,500,000  
Long-Term Debt           36,400,000       49,400,000  
Debt Instrument, Fair Value Disclosure           38,300,000       $ 52,100,000  
Interest Expense, Debt           1,900,000 1,600,000        
Interest Expense, Debt, Excluding Amortization           1,100,000 1,100,000        
Amortization of Debt Issuance Costs and Discounts           $ 800,000 500,000        
Debt Instrument, Interest Rate, Effective Percentage           10.24%       11.06%  
Debt Instrument, Interest Rate, Effective Percentage, Amortization of Discount and Issuance Costs           8.50%       8.50%  
Credit Agreement [Member] | Term Loan Facility [Member] | Forecast [Member]                      
Debt Disclosure [Line Items]                      
Repayments of Long-Term Debt               $ 13,600,000 $ 24,700,000    
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             500,000        
Interest Expense, Debt, Excluding Amortization           $ 500,000 500,000        
Amortization of Debt Issuance Costs and Discounts           $ 100,000 $ 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         $ 600,000 400,000       400,000  
Debt Issuance Costs, Net         $ 200,000            
Long-Term Debt           19,600,000       $ 19,600,000  
Interest Expense, Debt           $ 500,000