|
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
|
FY2020
12 months to Dec 31, 2020
|
|
|---|---|---|---|---|---|
| Operating activities | |||||
| Net income (loss) for the year | |||||
| Non-cash transactions | |||||
| Accretion expense | |||||
| Gain on settlement of debt | |||||
| Fair value gain on derivative liabilities | |||||
| Gain on transfer of investment shares | |||||
| Share of loss of investment in associate | |||||
| Wages settled through transfer of investment shares | |||||
| Loss on convertible debentures | |||||
| Interest expenses | |||||
| Share of (gain) loss in associate | |||||
| Share-based compensation | |||||
| Loss on revaluation of SAFE notes | |||||
| Impairment of mineral properties | |||||
| Amortization of ROU asset | |||||
| Financing | |||||
| Impairment | |||||
| Gain on deconsolidation of Falcon Copper Corp. | |||||
| Changes in non-cash operating assets and liabilities | |||||
| Other receivable | |||||
| Prepaid expenses and deposit | |||||
| Accounts payable and accrued liabilities | |||||
| Lease liabilities | |||||
| Nuton LLC deposit | |||||
| Cash flow (used in) provided by operating activities | |||||
| Investing activities | |||||
| Mineral properties | |||||
| Net refund from water rights sale | |||||
| Sale of Butte Valley | |||||
| Reclamation bond | |||||
| Acquisition of Butte Valley | |||||
| Cash lost upon deconsolidation | |||||
| Cash used by investing activities | |||||
| Financing activities | |||||
| Proceeds from private placements | |||||
| Share issue costs | |||||
| Convertible debentures | |||||
| Exercise of Warrants | |||||
| Proceeds from FCC SAFE notes | |||||
| Repayment of convertible debentures | |||||
| Proceeds of share issuances Falcon Copper | |||||
| Proceeds from warrants and options exercised | |||||
| Cash provided by financing activities | |||||
| (Decrease) increase in cash and cash equivalents | |||||
| Cash, beginning of year | |||||
| Cash, end of year | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| Supplemental cash flow information | |||||
| Shares issued for conversion of SAFE notes | |||||
| Shares issued for mineral properties | |||||
| Shares issued to settle debt | |||||
| Shares issued for convertible debentures | |||||
Loading...