XML 79 R48.htm IDEA: XBRL DOCUMENT v3.25.4
Income taxes (Tables)
12 Months Ended
Dec. 31, 2025
Income Tax Disclosure [Abstract]  
Components of income tax expense (benefit)
The Company’s loss before income taxes was attributable solely to domestic activities in the United States. The components of the Company’s income tax expense (benefit) were as follows (in thousands):
Year Ended December 31,
20252024
Current
Federal$— $— 
Deferred
Federal(8,170)(13,786)
Change in Valuation Allowance8,170 13,786 
Income tax expense (benefit)$— $— 
Schedule of effective income tax rate reconciliation
The following table provides a reconciliation of income taxes computed at the United States federal statutory tax rate of 21% in 2025 and 2024 to the income tax provision (dollars in thousands):
Year Ended December 31,
20252024
Loss before income taxes$(40,664)$(60,896)
United States statutory income tax rate21%21%
Income tax benefit at United States statutory income tax rate(8,540)(12,788)
Change in valuation allowance8,170 13,786 
Warrant fair value adjustment(1)— 
Adjustment of prior year income taxes264 (1,067)
Nondeductible expenses107 69 
Income tax expense (benefit)$— $— 
Components of deferred tax assets
The components of the Company’s deferred tax assets are as follows (in thousands):
Year Ended December 31,
2025
2024
Net operating loss$80,863 $74,056 
Mineral properties56,198 52,303 
Plant, equipment, and mine development1,687 1,415 
Intangible assets14,181 15,687 
Deferred gain on sale of royalty6,266 6,266 
Asset retirement obligation2,472 2,762 
Interest expense carryforward8,799 9,156 
Accrued compensation663 629 
Stock-based compensation1,927 1,998 
Inventories943 947 
Assets held-for-sale(39)476 
Other895 990 
Valuation allowance(174,855)(166,685)
Total$— $— 
Summary of operating loss carryforwards In connection with multiple equity offerings during 2022 and 2025, the Company underwent the following Section 382 ownership changes (in thousands):
Tax Loss Carryovers
Year Ended December 31,
Ownership Change Date
Annual Limitation
2025
2024
March 25, 2022
$1,300$306,830 $299,743 
June 13, 2025
3,06664,332 
N/A
October 9, 2025
7,2297,620 
N/A