|
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
|
|
|---|---|---|---|---|
| Net loss for the year | ||||
| Accretion | ||||
| Amortization and depreciation | ||||
| Impairment charge | ||||
| Foreign exchange (gain) loss | ||||
| Stock option expense | ||||
| Interest income | ||||
| Gain on divestment of mineral properties | ||||
| Gain on change in asset retirement obligation estimate | ||||
| Gain on sale of uranium investment | ||||
| Settlement of asset retirement obligation | ||||
| Unrealized (gain) loss on marketable securities | ||||
| Receivables | ||||
| Prepaids and deposits | ||||
| Raw materials | ||||
| Restricted cash | ||||
| Accounts payable and accrued liabilities | ||||
| Due to related parties | ||||
| Net cash operating activities | ||||
| Acquisition of property, plant, and equipment | ||||
| Acquisition of Alta Mesa | ||||
| Mineral property expenditures | ||||
| Proceeds from divestment of mineral properties | ||||
| Interest income received | ||||
| Investment in uranium | ||||
| Proceeds received from sale of uranium investment | ||||
| Net cash investing activities | ||||
| Private placement proceeds | ||||
| Share issue costs | ||||
| Proceeds from the At -the-Market (ATM) sales | ||||
| Proceeds from exercise of warrants | ||||
| Proceeds from exercise of stock options | ||||
| Repayments on convertible note | ||||
| Lease payments | ||||
| Net cash financing activities | ||||
| Effect of foreign exchange on cash | ||||
| Change in cash | ||||
| Cash, beginning of year | ||||
| Cash, end of year | ||||
| OPERATING ACTIVITIES | ||||
| Net loss | ||||
| Adjustments to reconcile net loss to net cash used in operating activities | ||||
| Amortization, depreciation and accretion | ||||
| Amortization of debt issuance costs | ||||
| Depletion | ||||
| Stock based compensation | ||||
| Shares issued for services | ||||
| Inventory impairment charge | ||||
| Asset retirement obligation (gain)/loss | ||||
| Gain on sale of mineral properties | ||||
| Exploration costs related to mineral properties (investing activity) | ||||
| Exploration costs related to mineral properties | ||||
| Unrealized loss on marketable securities | ||||
| Loss on equity method investments | ||||
| Deferred tax liability | ||||
| Realized gain on marketable securities | ||||
| Changes in operating assets and liabilities: | ||||
| Accounts receivables | ||||
| Prepaids and deposits | ||||
| Inventories | ||||
| Accounts payable and accrued liabilities | ||||
| Asset retirement obligations | ||||
| Due to related parties | ||||
| Net cash used in operating activities | ||||
| INVESTING ACTIVITIES | ||||
| Purchase of property, plant, and equipment | ||||
| Acquisition of Alta Mesa net of cash received and deposit paid | ||||
| Acquisition of intangible assets | ||||
| Purchase of intangible assets | ||||
| Exploration costs related to mineral properties | ||||
| Proceeds from the sale of mineral properties | ||||
| Purchase of marketable securities | ||||
| Proceeds from sale of marketable securities | ||||
| Net cash used in investing activities | ||||
| FINANCING ACTIVITIES | ||||
| Proceeds from issuance of convertible senior notes | ||||
| Payments of debt issuance costs | ||||
| Private placement proceeds | ||||
| Common stock issuance costs | ||||
| Stock subscriptions received | ||||
| Proceeds from the At -the-Market ("ATM") sales | ||||
| Proceeds from exercise of warrants | ||||
| Proceeds from exercise of stock options | ||||
| Repayments on convertible note | ||||
| Financing costs incurred | ||||
| Proceeds from sale of minority interest | ||||
| Contributions from non-controlling interest | ||||
| Payments on note payable - related party | ||||
| Payment of capped call premiums | ||||
| Net cash provided by financing activities | ||||
| Net increase in cash, cash equivalents and restricted cash | ||||
| Foreign exchange difference on cash, cash equivalents and restricted cash | ||||
| Cash, cash equivalents and restricted cash, beginning of year | ||||
| Cash, cash equivalents and restricted cash, end of year | ||||
| Supplemental disclosures: | ||||
| Cash paid for interest | ||||
| Non-cash activities: | ||||
| Share issue costs on finders' warrants issued | ||||
| Conversion of subscriptions to shares | ||||
| Warrants issued in conjunction with subscription | ||||
| Financing costs remaining in accounts payable and accrued liabilities | ||||
| Property, plant, and equipment additions included in accounts payable and accrued liabilities | ||||
| Convertible promissory note Issued for asset acquisition | ||||
| Mineral property depletion costs capitalized into inventory during the period | ||||
| Inventory distributions to non-controlling interest | ||||
| Unpaid contributions from non-controlling interest | ||||
| Fair value of replacement options | ||||
| Marketable securities obtained as part of sale of mineral property | ||||
| Inventory received in exchange for note payable | ||||
| Conversion of promissory note, including equity portion, to shares | ||||
| Unpaid contributions from NCI | ||||
| Non-cash mineral property additions | ||||
Loading...