|
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 (loss) to net cash provided by (used in) operating activities | |||||
| Accrued interest | |||||
| Accretion expense | |||||
| Amortization of debt discount | |||||
| Change in fair value of derivative liabilities | |||||
| Loss on issuance of convertible note | |||||
| Change in PetroSteam license | |||||
| Change in assets and liabilities | |||||
| GST receivable | |||||
| Royalty receivable | |||||
| Prepaid expenses | |||||
| Accounts payable and accrued liabilities | |||||
| Accrued liabilities – related party | |||||
| Asset retirement obligation | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities | |||||
| Reclamation Deposits | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from issuance of convertible note | |||||
| Payments on convertible note | |||||
| Net cash used in financing activities | |||||
| Foreign exchange effect on cash | |||||
| Net decrease in cash | |||||
| Cash, beginning balance | |||||
| Cash, ending balance | |||||
| Supplemental disclosure of cash paid for: | |||||
| Interest | |||||
| Income taxes | |||||
| Debt discount due to derivative liabilities | |||||
Loading...