XML 13 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Interim Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Jun. 30, 2024
Statement of Cash Flows [Abstract]          
Net Loss     $ (3,603,627) $ (3,648,719)  
Adjustments to reconcile net loss to net cash used in operations:          
Depreciation     1,844 683  
Stock based compensation     122,656 110,115  
Amortization of debt issuance costs     87,011 4,862  
Non-cash interest expense     766,668 312,875  
Accretion expense $ 45,619 $ 110,558 134,174 221,117 $ 442,234
Settlement of asset retirement obligations     (60,000) (60,000)  
Change in derivative liability 400,144   164,055    
Effect of changes in operating working capital items:          
Change in prepaid expenses     540,128 660,825  
Change in accounts payable     (215,698) 871,223  
Cash used in operating activities     (2,062,789) (1,527,019)  
Cash flows from investing activities:          
Purchase of mineral properties     (50,000) (50,000)  
Purchase of equipment     (9,098)    
Cash used in investing activities     (59,098) (50,000)  
Cash flows from financing activities:          
Capital issued for financing, net of share issuance costs     104,228 1,140,652  
Proceeds from royalty convertible debenture       15,000,000  
Royalty convertible debenture issuance costs       (870,111)  
Repayment of 2019 convertible notes       (4,277,690)  
Repayment of notes payable, related parties       (1,667,833)  
Cash provided by financing activities     104,228 9,325,018  
Change in cash during period     (2,017,659) 7,747,999  
Cash at beginning of period     5,423,059 824,920 824,920
Cash at end of period $ 3,405,400 $ 8,572,919 $ 3,405,400 $ 8,572,919 $ 5,423,059