v3.25.2
INCOME TAXES (Tables)
12 Months Ended
Jun. 30, 2025
Income Tax Disclosure [Abstract]  
Domestic and foreign components of loss before income taxes for the years ended June 30, 2025 and 2024 are as follows:

Domestic and foreign components of loss before income taxes for the years ended June 30, 2025 and 2024 are as follows: 

 

   For the year ended June 30, 
   2025   2024 
Canada  $(13,089)  $(8,319)
United States   (4,818)   (3,679)
United Kingdom   (75)   (39)
Total  $(17,982)  $(12,037)
The following table is a reconciliation of income taxes at statutory rates:

The following table is a reconciliation of income taxes at statutory rates:

 

          
   For the year ended June 30, 
   2025   2024 
Loss before income taxes  $(17,982)  $(12,037)
Income tax benefit at Canadian federal rate   (2,697)   (1,806)
Income tax benefit at Canadian provincial rate   (2,158)   (1,444)
Warrant liability   1,105    (506)
Earnout shares liability   557    (1,810)
Share based compensation   239    747 
Foreign rate differential   102    62 
Accretion expense   11    1,138 
Change in estimates related to prior years   -    160 
Stock issuance costs in equity   (1,143)   (55)
Convertible note valuation   (137)   607 
Other   143    50 
Change in valuation allowance   3,978    2,718 
Income tax benefit  $-   $139 
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The significant components of deferred taxes are as follows:

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The significant components of deferred taxes are as follows:

 

          
   As of June 30, 
   2025   2024 
Deferred tax assets          
Net operating losses available for future periods  $16,125   $14,177 
Mineral interests   10,438    9,438 
Startup and organizational costs   1,842    1,987 
Research and development costs   1,295    1,419 
Share issuance/financing costs   1,357    635 
Canadian restricted interest and financing carryforward   605    - 
Capital losses available for future periods   456    456 
Other   41    69 
Total deferred tax assets   32,159    28,181 
Valuation allowance   (32,159)   (28,181)
Net deferred tax assets  $-   $- 
Changes in the valuation allowance are as follows:

Changes in the valuation allowance are as follows:

 

   For the year ended June 30, 
   2025   2024 
Valuation allowance, beginning of year  $(28,181)  $(25,463)
Current year additions   (3,978)   (2,718)
Valuation allowance, end of year  $(32,159)  $(28,181)
Schedule of cumulative net operating losses

 

   As of June 30, 
Jurisdiction  2025   2024 
Canada  $53,194   $47,623 
United States   6,627    4,905 
United Kingdom   112    39 
Total  $59,933   $52,567