|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income to cash used in operating activities | |||||
| Derivatives mark-to-market gain | |||||
| Accretion expense | |||||
| Depreciation and depletion (Note 5) | |||||
| Right of use asset amortization | |||||
| Other expense | |||||
| Stock compensation expense | |||||
| Deferred tax asset | |||||
| Deferred tax | |||||
| Depreciation and amortization | |||||
| Foreign exchange | |||||
| Operating cash flows before changes in operating assets and liabilities | |||||
| Change in operating assets and liabilities | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Foreign tax receivable | |||||
| Leased assets | |||||
| Other assets | |||||
| Accounts payable | |||||
| Accrued liabilities | |||||
| Customer advances | |||||
| Operating lease liabilities | |||||
| Accounts payable and accrued expenses | |||||
| Other liabilities | |||||
| Change in non-cash working capital items | |||||
| CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Mine development | |||||
| Purchase of equipment | |||||
| CASH FLOWS USED IN INVESTING ACTIVITIES | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from borrowing (Note 8) | |||||
| Proceeds from credit line (Note 9) | |||||
| Proceeds from sale of common stock | |||||
| Proceeds from exercise of stock warrants | |||||
| Proceeds from sale of Series E Convertible Preferred Stock (Note 12) | |||||
| Purchase of series A preferred stock (Note 11) | |||||
| Acquisition of treasury stock (Note 11) | |||||
| Payments of convertible notes | |||||
| Payments of installment notes | |||||
| Payments of credit line (Note 9) | |||||
| Lease Payments | |||||
| Operating lease payments | |||||
| CASH FLOWS PROVIDED BY FINANCING ACTIVITIES | |||||
| Effects of foreign currency in cash | |||||
| NET INCREASE (DECREASE) IN CASH | |||||
| CASH AND CASH EQUIVILANTS AT BEGINNING OF PERIOD | |||||
| CASH AND CASH EQUIVILANTS AT END OF PERIOD | |||||
| CASH AT BEGINNING OF YEAR | |||||
| CASH AT END OF YEAR | |||||
| SUPPLEMENTAL DISCLOSURES | |||||
| Cash paid for interest | |||||
| Accrued interest rolled into notes payable | |||||
| Cash paid for income taxes | |||||
| Conversion of accrued expenses into common stock | |||||
| Conversion of customer advance into note payable | |||||
| Recognition of right of use asset and lease liability | |||||
Loading...