|
British Columbia
|
| |
1040
|
| |
87-4818470
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Daniel M. Miller
Dorsey & Whitney LLP Suite 855-1095 W. Pender Street Vancouver, BC V6E 2M6 Canada (604) 630-5199 |
| |
Mark D. Wood
Alyse A. Sagalchik Katten Muchin Rosenman LLP 525 W. Monroe Street Chicago, IL 60661-3693 (312) 902-5200 |
|
|
Large Accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 8 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 46 | | | |
| | | | | 50 | | | |
| | | | | 50 | | | |
| | | | | 63 | | | |
| | | | | 68 | | | |
| | | | | 70 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | 78 | | | |
| | | | | 82 | | | |
| | | | | 84 | | | |
| | | | | 93 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 100 | | |
| | |
Year Ended December 31
|
| |
Quarter Ended
June 30, 2025 |
| ||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||
High for period
|
| | | $ | 0.7510 | | | | | $ | 0.7617 | | | | | $ | 0.7376 | | |
Low for period
|
| | | $ | 0.6937 | | | | | $ | 0.7207 | | | | | $ | 0.6956 | | |
Average rate for period
|
| | | $ | 0.7302 | | | | | $ | 0.7410 | | | | | $ | 0.7222 | | |
Rate at end of period
|
| | | $ | 0.6950 | | | | | $ | 0.7383 | | | | | $ | 0.7330 | | |
|
Offering price per Unit(1)
|
| | | $ | | | |
|
Historical net tangible book value per subordinate voting share as of June 30, 2025
|
| | | $ | 0.09 | | |
|
Increase in net tangible book value per subordinate voting share attributable to Investors
|
| | | $ | | | |
|
Net tangible book value per subordinate voting share after the offering
|
| | | $ | | | |
|
Dilution per subordinate voting share to new investors
|
| | | $ | | | |
Summary of components of Consolidated Statements of Operations and Comprehensive Loss
|
| |
Six Months
Ended June 30, 2025 ($) |
| |
Six Months
Ended June 30, 2024 ($) |
| ||||||
Operating expenses
|
| | | | (2,062,253) | | | | | | (2,908,237) | | |
Other items
|
| | | | (125,489) | | | | | | (37,483) | | |
Net loss
|
| | | | (2,187,742) | | | | | | (2,945,720) | | |
Unrealized foreign exchange on translation of foreign operations
|
| | | | (7,144) | | | | | | (7,901) | | |
Comprehensive loss
|
| | | | (2,194,886) | | | | | | (2,953,621) | | |
| | |
Jun 30,
2025 |
| |
Mar 31,
2025 |
| |
Dec 31,
2024 |
| |
Sep 30,
2024 |
| |
Jun 30,
2024 |
| |
Mar 31,
2024 |
| |
Dec 31,
2023 |
| |
Sep 30,
2023 |
| ||||||||||||||||||||||||
Loss for the period
|
| | | | 1,331,998 | | | | | | 855,852 | | | | | | 1,238,700 | | | | | | 3,028,245 | | | | | $ | 1,870,883 | | | | | | 1,072,673 | | | | | | 680,380 | | | | | | 2,429,918 | | |
Pre-RTO: Weighted
Average number of subordinate voting shares outstanding |
| | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Post-RTO: Weighted
Average number of subordinate voting shares outstanding |
| | | | 42,287,602 | | | | | | 42,189,920 | | | | | | 41,989,920 | | | | | | 41,981,678 | | | | | | 37,326,420 | | | | | | 28,120,406 | | | | | | 27,811,495 | | | | | | 27,096,726 | | |
Weighted Average number of proportionate voting shares outstanding
|
| | | | 224,801 | | | | | | 224,801 | | | | | | 224,801 | | | | | | 224,801 | | | | | | 224,801 | | | | | | 224,801 | | | | | | 224,801 | | | | | | 224,801 | | |
Loss per share
|
| | | | (0.02) | | | | | | (0.01) | | | | | | (0.02) | | | | | | (0.05) | | | | | | (0.03) | | | | | | (0.02) | | | | | | (0.01) | | | | | | (0.05) | | |
Exploration and evaluation
assets – additions |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,356 | | | | | $ | — | | | | | $ | 181 | | | | | $ | 159,555 | | | | | $ | 16,400 | | |
Summary of components of Consolidated Statements of Operations and Comprehensive Loss
|
| |
Year Ended
December 31, 2024 ($) |
| |
Year Ended
December 31, 2023 ($) |
| ||||||
Operating expenses
|
| | | | (7,254,553) | | | | | | (9,966,446) | | |
Other items
|
| | | | (24,545) | | | | | | (106,757) | | |
Net loss
|
| | | | (7,279,098) | | | | | | (10,073,774) | | |
Unrealized foreign exchange on translation of foreign operations
|
| | | | 23,363 | | | | | | (126,288) | | |
Comprehensive loss
|
| | | | (7,255,445) | | | | | | (10,200,062) | | |
Summary of components of Consolidated Statements of Financial Position
|
| |
December 31,
2024 ($) |
| |
December 31,
2023 ($) |
| ||||||
Current assets
|
| | | | 988,308 | | | | | | 1,397,803 | | |
Long-term deposits
|
| | | | — | | | | | | — | | |
Equipment
|
| | | | 1,558,765 | | | | | | 1,999,413 | | |
Exploration & evaluation property interests
|
| | | | 6,090,370 | | | | | | 5,922,878 | | |
Total assets
|
| | | | 8,637,443 | | | | | | 9,320,094 | | |
Current liabilities
|
| | | | 929,671 | | | | | | 1,161,932 | | |
Long-term liabilities
|
| | | | 2,462,024 | | | | | | 2,818,918 | | |
Shareholders’ equity
|
| | | | 5,245,748 | | | | | | 5,339,244 | | |
Total Liabilities and equity
|
| | | | 8,637,443 | | | | | | 9,320,094 | | |
|
Cash, cash equivalents and restricted cash
|
| | | $ | 591 | | |
|
Total current assets
|
| | | $ | 736 | | |
|
Less: total current liabilities
|
| | | $ | 1,198 | | |
|
Working capital deficiency
|
| | | $ | 462 | | |
| | |
Balances at December 31,
2024 (in thousands) |
| |
Balances at December 31,
2023 (in thousands) |
| ||||||
Cash, cash equivalents and restricted cash
|
| | | $ | 850 | | | | | $ | 1,192 | | |
Total current assets
|
| | | $ | 988 | | | | | $ | 1,398 | | |
Less: total current liabilities
|
| | | | 930 | | | | | | 1,162 | | |
Working capital
|
| | | $ | 58 | | | | | $ | 236 | | |
| | |
For the Six Months Ended,
|
| |||||||||
(in thousands)
|
| |
June 30, 2025
|
| |
June 30, 2024
|
| ||||||
Net cash (used in) provided by: | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (1,393,889) | | | | | $ | (2,329,104) | | |
Investing activities
|
| | | | — | | | | | | — | | |
Financing activities
|
| | | | 1,142,907 | | | | | | 5,688,656 | | |
Effect of exchange rates changes on cash and cash equivalents
|
| | | | (7,155) | | | | | | (317) | | |
Increase (Decrease) in cash and cash equivalents
|
| | | $ | (258,126) | | | | | $ | 3,359,235 | | |
| | |
For the Years Ended,
|
| |||||||||
(in thousands)
|
| |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||
Net cash (used in) provided by: | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (5,780,968) | | | | | $ | (7,471,415) | | |
Investing activities
|
| | | | (176,109) | | | | | | (1,517,437) | | |
Financing activities
|
| | | | 5,638,741 | | | | | | 6,210,765 | | |
Effect of exchange rates changes on cash and cash equivalents
|
| | | | (23,653) | | | | | | 126,900 | | |
Decrease in cash, cash equivalents, and restricted cash equivalents
|
| | | $ | (341,989) | | | | | $ | (2,651,187) | | |
| | |
Undiluted
|
| |
Fully diluted subordinate
voting shares |
| ||||||
Subordinate voting shares
|
| | | | 42,287,602 | | | | | | 42,287,602 | | |
Proportionate voting shares
|
| | | | 224,801 | | | | | | 22,480,100 | | |
Total Subordinate voting shares
|
| | | | | | | | | | 64,767,702 | | |
Options
|
| | | | 6,037,500 | | | | | | 6,037,500 | | |
Restricted share units
|
| | | | 357,808 | | | | | | 357,808 | | |
Warrants
|
| | | | 18,511,346 | | | | | | 18,511,346 | | |
Fully Diluted Subordinate voting shares
|
| | | | | | | | | | 89,674,356 | | |
Owner
|
| |
Property
|
| |
Number
|
| |
Type
|
| |
Acres
|
| |
Hectares
|
|
WACG | | | Illinois Creek | | |
201
|
| | State Claims | | |
32,160
|
| |
13,015
|
|
| | | Round Top | | |
88
|
| | State Claims | | |
14,080
|
| |
5,698
|
|
| | | Honker | | |
24
|
| | State Claims | | |
3,840
|
| |
1,554
|
|
| | | Khotol Ridge | | |
19
|
| | State Claims | | |
3,040
|
| |
1,230
|
|
| | | Pawprint | | |
18
|
| | State Claims | | |
2,880
|
| |
1,165
|
|
Piek Inc. | | | Illinois Creek | | |
40
|
| | State Claims | | |
6,400
|
| |
2,590
|
|
| | | Upland Lease | | |
1
|
| | Upland Lease | | |
11,135
|
| |
4,506
|
|
| | | | | | | | |
Average Grade
|
| |
Contained Metal
|
| |
Metallurgical
Recoveries |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Class
|
| |
Tonnes
(Mt) |
| |
AuEq
(g/t) |
| |
Au
(g/t) |
| |
Ag
(g/t) |
| |
AgEq
(g/t) |
| |
AuEq
(koz) |
| |
Au
(koz) |
| |
Ag
(Moz) |
| |
AgEq
(Moz) |
| |
Au
(%) |
| |
Ag
(%) |
| |||||||||||||||||||||||||||||||||
Indicated
|
| | | | 7.4 | | | | | | 1.39 | | | | | | 0.98 | | | | | | 32.7 | | | | | | 111.1 | | | | | | 331 | | | | | | 234 | | | | | | 7.8 | | | | | | 26.5 | | | | | | 92 | | | | | | 65 | | |
Inferred
|
| | | | 3.1 | | | | | | 1.47 | | | | | | 1.02 | | | | | | 35.9 | | | | | | 117.5 | | | | | | 148 | | | | | | 102 | | | | | | 3.6 | | | | | | 11.8 | | | | | | 92 | | | | | | 65 | | |
| | | | | | | | |
Average Grade
|
| |
Contained Metal
|
| |
Metallurgical
Recoveries |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Class
|
| |
Tonnes
(Mt) |
| |
AuEq
(g/t) |
| |
Au
(g/t) |
| |
Ag
(g/t) |
| |
AgEq
(g/t) |
| |
AuEq
(koz) |
| |
Au
(koz) |
| |
Ag
(Moz) |
| |
AgEq
(Moz) |
| |
Au
(%) |
| |
Ag
(%) |
| |||||||||||||||||||||||||||||||||
Indicated
|
| | | | 1.30 | | | | | | 1.00 | | | | | | 0.44 | | | | | | 44.3 | | | | | | 79.5 | | | | | | 41.8 | | | | | | 18.6 | | | | | | 1.9 | | | | | | 3.4 | | | | | | 92 | | | | | | 65 | | |
Inferred
|
| | | | 0.15 | | | | | | 0.90 | | | | | | 0.37 | | | | | | 42.6 | | | | | | 72.2 | | | | | | 4.4 | | | | | | 1.8 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 92 | | | | | | 65 | | |
| | | | | | | | |
Average Grade
|
| |
Contained Metal
|
| |
Metallurgical
Recoveries |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Class
|
| |
Tonnes
(Mt) |
| |
AuEq
(g/t) |
| |
Au
(g/t) |
| |
Ag
(g/t) |
| |
AgEq
(g/t) |
| |
AuEq
(koz) |
| |
Au
(koz) |
| |
Ag
(Moz) |
| |
AgEq
(Moz) |
| |
Au
(%) |
| |
Ag
(%) |
| |||||||||||||||||||||||||||||||||
Indicated
|
| | | | 8.7 | | | | | | 1.33 | | | | | | 0.90 | | | | | | 34.4 | | | | | | 106.4 | | | | | | 373 | | | | | | 253 | | | | | | 9.6 | | | | | | 29.8 | | | | | | 92 | | | | | | 65 | | |
Inferred
|
| | | | 3.3 | | | | | | 1.44 | | | | | | 0.99 | | | | | | 36.2 | | | | | | 115.4 | | | | | | 152 | | | | | | 104 | | | | | | 3.8 | | | | | | 12.1 | | | | | | 92 | | | | | | 65 | | |
Class
|
| |
Domain
|
| |
Tonnes
(Mt) |
| |
Average Grade
|
| |
Contained Metal
|
| |
Metallurgical
Recoveries |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AgEq
(g/t) |
| |
AgEq
(oz/t) |
| |
Ag
(g/t) |
| |
Zn
(%) |
| |
Pb
(%) |
| |
ZnEq
(%) |
| |
AgEq
(Moz) |
| |
Ag
(Moz) |
| |
Zn
(Mlb) |
| |
Pb
(Mlb) |
| |
ZnEq
(Mlb) |
| |
Ag
(%) |
| |
Zn
(%) |
| |
Pb
(%) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
Inferred
|
| |
Oxide/Sulfide
|
| | | | 0.04 | | | | | | 302 | | | | | | 9.7 | | | | | | 302 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | 0.3 | | | | | | | | | | | | | | | | | | | | | | | | 75 | | | | | | | | | | | | | | |
Inferred
|
| |
Sulfide
|
| | | | 2.38 | | | | | | 980 | | | | | | 31.5 | | | | | | 279 | | | | | | 11.28 | | | | | | 9.87 | | | | | | 26.4 | | | | | | 74.9 | | | | | | 21.4 | | | | | | 591.2 | | | | | | 517.3 | | | | | | 1383 | | | | | | 75 | | | | | | 84 | | | | | | 70 | | |
Owner
|
| |
Property
|
| |
Number
|
| |
Type
|
| |
Acres
|
| |
Hectares
|
|
WACG | | | Illinois Creek | | |
201
|
| | State Claims | | |
32,160
|
| |
13,015
|
|
| | | Round Top | | |
88
|
| | State Claims | | |
14,080
|
| |
5,698
|
|
| | | Honker | | |
24
|
| | State Claims | | |
3,840
|
| |
1,554
|
|
| | | Khotol Ridge | | |
19
|
| | State Claims | | |
3,040
|
| |
1,230
|
|
| | | Pawprint | | |
18
|
| | State Claims | | |
2,880
|
| |
1,165
|
|
Piek Inc. | | | Illinois Creek | | |
40
|
| | State Claims | | |
6,400
|
| |
2,590
|
|
| | | Upland Lease | | |
1
|
| | Upland Lease | | |
11,135
|
| |
4,506
|
|
Agency
|
| |
Authorization
|
|
State of Alaska | | | | |
ADNR
|
| |
Plan of Operations Approval (including Reclamation Plan and Financial Assurance)
|
|
| Upland Mining Lease | | ||
| Mill Site Lease | | ||
| Reclamation Financial Assurance | | ||
| Certificate of Approval to Construct a Dam | | ||
| Certificate of Approval to Operate a Dam | | ||
| Water Use Authorization to Appropriate Water | | ||
ADF&G | | | Title 16 Permits for Fish Passage (authorize stream crossings, if required) | |
ADEC
|
| |
APDES Water Discharge Permit (if required)
|
|
| Alaska Multi-Sector General Permit (MSGP) for Stormwater Discharge Pollution Prevention Plan (requirement of MSGP) | | ||
| Section 401 Water Quality Certification of the CWA Section 404 Permit (for CWA Section 404 permit) | | ||
| Integrated Waste Management Permit | | ||
| Air Quality Control — Construction Permit | | ||
| Air Quality Control — Title V Operating Permit | | ||
| Reclamation Financial Assurance (shared with ADNR) | | ||
Federal Government
|
| | | |
EPA | | | Spill Prevention, Control, and Countermeasure (SPCC) Plan (fuel transport and storage) | |
USACE | | | CWA Section 404 Dredge and Fill Permit (if required) | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers: | | | | | | | |
Christopher “Kit” Marrs
|
| |
73
|
| | Chief Executive Officer, President, and Director | |
Joe Piekenbrock
|
| |
70
|
| | Chief Exploration Officer | |
Darren Morgans
|
| |
50
|
| | Chief Financial Officer | |
Non-Employee Directors | | | | | | | |
Nate Brewer
|
| |
73
|
| | Director | |
Susan Mitchell
|
| |
69
|
| | Director | |
Kevin Nishi
|
| |
61
|
| | Director | |
David Smallhouse
|
| |
76
|
| | Director | |
Name and principal position
|
| |
Fiscal
year |
| |
Salary
($) |
| |
Option-
awards ($)(1) |
| |
Total
($) |
| ||||||||||||
Christopher Marrs, President and Chief Executive Officer
|
| | | | 2024 | | | | | | 257,111 | | | | | | 131,688 | | | | | | 388,799 | | |
| | | | | 2023 | | | | | | 288,746 | | | | | | 145,970 | | | | | | 434,716 | | |
Darren Morgans, Chief Financial Officer(2)
|
| | | | 2024 | | | | | | 65,835 | | | | | | 39,676 | | | | | | 105,511 | | |
| | | | | 2023 | | | | | | — | | | | | | — | | | | | | — | | |
Joe Piekenbrock, Chief Exploration Officer
|
| | | | 2024 | | | | | | 49,346 | | | | | | 104,318 | | | | | | 153,664 | | |
| | | | | 2023 | | | | | | 162,187 | | | | | | 106,091 | | | | | | 268,278 | | |
Alex Tong, Former Chief Financial Officer
|
| | | | 2024 | | | | | | 42,357 | | | | | | 94,850 | | | | | | 137,207 | | |
| | | | | 2023 | | | | | | 102,027 | | | | | | 145,022 | | | | | | 247,029 | | |
Name
|
| |
# of Options
|
| |
Exercise
price |
| |
Grant date
|
| |
Vesting
Schedule |
| |
Expiry
|
| |||||||||
Alexander Tong
|
| | | | 100,000 | | | | | | 2.20 | | | |
Jan 20, 2023
|
| | | | 1 | | | |
Jan 20, 2028
|
|
Alexander Tong
|
| | | | 75,000 | | | | | | 0.34 | | | |
March 1, 2024
|
| | | | 1 | | | |
March 1, 2029
|
|
Christopher Marrs
|
| | | | 100,000 | | | | | | 2.20 | | | |
Jan 20, 2023
|
| | | | 1 | | | |
Jan 20, 2028
|
|
Christopher Marrs
|
| | | | 75,000 | | | | | | 0.34 | | | |
March 1, 2024
|
| | | | 1 | | | |
March 1, 2029
|
|
Christopher Marrs
|
| | | | 125,000 | | | | | | 0.31 | | | |
Dec 27, 2024
|
| | | | 2 | | | |
Dec 27, 2029
|
|
Darren Morgans
|
| | | | 100,000 | | | | | | 0.59 | | | |
June 14, 2024
|
| | | | 1 | | | |
June 14, 2029
|
|
Darren Morgans
|
| | | | 100,000 | | | | | | 0.31 | | | |
Dec 27, 2024
|
| | | | 2 | | | |
Dec 27, 2029
|
|
Joe Piekenbrock
|
| | | | 100,000 | | | | | | 2.20 | | | |
Jan 20, 2023
|
| | | | 1 | | | |
Jan 20, 2028
|
|
Joe Piekenbrock
|
| | | | 50,000 | | | | | | 0.34 | | | |
March 1, 2024
|
| | | | 1 | | | |
March 1, 2029
|
|
Joe Piekenbrock
|
| | | | 40,000 | | | | | | 0.31 | | | |
Dec 27, 2024
|
| | | | 2 | | | |
Dec 27, 2029
|
|
Plan Category
|
| |
Number of
Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights(1) |
| |
Weighted-
Average Exercise Price of Outstanding Options, Warrants and Rights(2) |
| |
Number of
Securities Remaining Available for Future Issuance Under Equity Compensation Plans(3) |
| |||||||||
Equity compensation plans approved by security holders
|
| | | | 5,905,626 | | | | | $ | 0.88 | | | | | | 561,376 | | |
Total
|
| | | | | | | | | | | | | | | | | | |
Name
|
| |
# of Options
|
| |
Exercise
price |
| |
Grant date
|
| |
Vesting
Schedule |
| |
Expiry
|
| |||||||||
Kevin Nishi
|
| | | | 75,000 | | | | | | 2.20 | | | |
Jan 20, 2023
|
| | | | 1 | | | |
Jan 20, 2028
|
|
Nathan Brewer
|
| | | | 75,000 | | | | | | 2.20 | | | |
Jan 20, 2023
|
| | | | 1 | | | |
Jan 20, 2028
|
|
David Smallhouse
|
| | | | 75,000 | | | | | | 2.20 | | | |
Jan 20, 2023
|
| | | | 1 | | | |
Jan 20, 2028
|
|
Susan Mitchell
|
| | | | 75,000 | | | | | | 0.34 | | | |
March 1, 2024
|
| | | | 1 | | | |
March 1, 2029
|
|
Kevin Nishi
|
| | | | 75,000 | | | | | | 0.34 | | | |
March 1, 2024
|
| | | | 1 | | | |
March 1, 2029
|
|
Nathan Brewer
|
| | | | 75,000 | | | | | | 0.34 | | | |
March 1, 2024
|
| | | | 1 | | | |
March 1, 2029
|
|
David Smallhouse
|
| | | | 75,000 | | | | | | 0.34 | | | |
March 1, 2024
|
| | | | 1 | | | |
March 1, 2029
|
|
Susan Mitchell
|
| | | | 100,000 | | | | | | 0.59 | | | |
June 14, 2024
|
| | | | 1 | | | |
June 14, 2029
|
|
Susan Mitchell
|
| | | | 75,000 | | | | | | 0.31 | | | |
Dec 27, 2024
|
| | | | 2 | | | |
Dec 27, 2029
|
|
Kevin Nishi
|
| | | | 75,000 | | | | | | 0.31 | | | |
Dec 27, 2024
|
| | | | 2 | | | |
Dec 27, 2029
|
|
Nathan Brewer
|
| | | | 75,000 | | | | | | 0.31 | | | |
Dec 27, 2024
|
| | | | 2 | | | |
Dec 27, 2029
|
|
David Smallhouse
|
| | | | 75,000 | | | | | | 0.31 | | | |
Dec 27, 2024
|
| | | | 2 | | | |
Dec 27, 2029
|
|
Name
|
| |
Fees
earned or paid in cash ($) |
| |
Stock
awards(1) ($) |
| |
Option
awards(1) ($) |
| |
Non-equity incentive
plan compensation ($) |
| |
Nonqualified
deferred compensation earnings ($) |
| |
All other
compensation ($) |
| |
Total
(C$) |
| |||||||||||||||||||||||||||
|
Annual
incentive plans |
| |
Long-
term incentive plans |
| ||||||||||||||||||||||||||||||||||||||||||||
Nathan Brewer
|
| | | | — | | | | | | 18,000 | | | | | | 31,155 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,155 | | |
David Smallhouse
|
| | | | — | | | | | | 18,000 | | | | | | 31,155 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,155 | | |
Kevin Nishi
|
| | | | — | | | | | | 18,000 | | | | | | 31,155 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,155 | | |
Susan Mitchell
|
| | | | 36,000 | | | | | | — | | | | | | 47,655 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 83,655 | | |
Name
|
| |
Options
Outstanding at Year End (#) |
| |
RSUs
Outstanding at Year End (#) |
| ||||||
Nathan Brewer
|
| | | | 365,000 | | | | | | 38,196 | | |
David Smallhouse
|
| | | | 285,000 | | | | | | 38,196 | | |
Kevin Nishi
|
| | | | 285,000 | | | | | | 38,196 | | |
Susan Mitchell
|
| | | | 250,000 | | | | | | 38,196 | | |
| | | | | |
Option Awards
|
| ||||||||||||||||||||||||
Name
|
| |
Grant
Date(1) |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price (C$) |
| |
Option
Expiration Date |
| ||||||||||||
Christopher Marrs
|
| |
Mar 1, 2021
|
| | | | 150,000 | | | | | | — | | | | | | — | | | | | $ | 0.45 | | | |
Mar 1, 2026
|
|
| | |
Jun 15, 2021
|
| | | | 80,000 | | | | | | — | | | | | | — | | | | | $ | 0.45 | | | |
Jun 15, 2026
|
|
| | |
Nov, 12, 2021
|
| | | | 70,000 | | | | | | — | | | | | | — | | | | | $ | 0.67 | | | |
Nov 12, 2026
|
|
| | |
Jan 20, 2023
|
| | | | 66,000 | | | | | | 34,000 | | | | | | — | | | | | $ | 2.20 | | | |
Jan 20, 2028
|
|
| | |
Mar 1, 2024
|
| | | | 50,250 | | | | | | 24,750 | | | | | | — | | | | | $ | 0.34 | | | |
Mar 1, 2029
|
|
Darren Morgans
|
| |
Jun 14, 2024
|
| | | | 33,000 | | | | | | 64,000 | | | | | | — | | | | | $ | 0.59 | | | |
Jun 14, 2029
|
|
| | |
Dec 27, 2024
|
| | | | 100,000 | | | | | | — | | | | | | — | | | | | $ | 0.31 | | | |
Dec 27, 2029
|
|
Joe Piekenbrock
|
| |
Mar 1, 2021
|
| | | | 50,000 | | | | | | — | | | | | | — | | | | | $ | 0.45 | | | |
Mar 1, 2026
|
|
| | |
Jun 15, 2021
|
| | | | 30,000 | | | | | | — | | | | | | — | | | | | $ | 0.45 | | | |
Jun 15, 2026
|
|
| | |
Nov 12, 2021
|
| | | | 30,000 | | | | | | — | | | | | | — | | | | | $ | 0.67 | | | |
Nov 12, 2026
|
|
| | |
Jan 20, 2023
|
| | | | 66,000 | | | | | | 34,000 | | | | | | — | | | | | $ | 2.20 | | | |
Jan 20, 2028
|
|
| | |
Mar 1, 2024
|
| | | | 16,500 | | | | | | 33,500 | | | | | | — | | | | | $ | 0.34 | | | |
Mar 1, 2029
|
|
| | |
Dec 27, 2024
|
| | | | 40,000 | | | | | | — | | | | | | — | | | | | $ | 0.31 | | | |
Dec 27, 2029
|
|
Name and Address of Beneficial Ownership
|
| |
Number of
Subordinate Voting Shares Beneficially Owned(1) |
| |
Percentage of
Subordinate Voting Shares Beneficially Owned (%) |
| |
Number of
Proportionate Voting Shares Beneficially Owned |
| |
Percentage of
Proportionate Voting Shares Beneficially Owned (%) |
| ||||||||||||
Nate Brewer (1500-1111 West Hastings St, Vancouver, British Columbia, V6E 2J3, Canada)
|
| | | | 389,500(2) | | | | | | * | | | | | | 228 | | | | | | * | | |
Christopher “Kit” Marrs (1500-1111 West Hastings St, Vancouver, British Columbia, V6E 2J3, Canada
|
| | | | 12,299,605(3) | | | | | | 18.85% | | | | | | 88,202 | | | | | | 39.24% | | |
Susan Mitchell (1500-1111 West Hastings St, Vancouver,
British Columbia, V6E 2J3, Canada) |
| | | | 192,500(4) | | | | | | * | | | | | | — | | | | | | — | | |
Darren Morgans (1500-1111 West Hastings St, Vancouver, British Columbia, V6E 2J3, Canada)
|
| | | | 199,000(5) | | | | | | * | | | | | | — | | | | | | — | | |
Kevin Nishi (1500-1111 West Hastings St, Vancouver, British Columbia, V6E 2J3, Canada)
|
| | | | 314,500(6) | | | | | | * | | | | | | — | | | | | | — | | |
Joe Piekenbrock (1500-1111 West Hastings St, Vancouver, British Columbia, V6E 2J3, Canada)
|
| | | | 1,970,140(7) | | | | | | 3.02% | | | | | | 12,200 | | | | | | 5.43% | | |
David Smallhouse (1500-1111 West Hastings St, Vancouver, British Columbia, V6E 2J3, Canada)
|
| | | | 4,178,152(8) | | | | | | 6.40% | | | | | | 17,571 | | | | | | 7.82% | | |
Crescat Portfolio Management LLC (44 Cook
Street, Suite 100, Denver, CO. 80206) |
| | | | 12,715,225(9) | | | | | | 19.49% | | | | | | 7,600 | | | | | | 3.38% | | |
Konwave AG Gold 2000 (Obstmarkt 1, CH-9100
Herisau, Switzerland) |
| | | | 6,000,000(10) | | | | | | 9.20% | | | | | | — | | | | | | — | | |
All executive officers and directors as a group
|
| | | | 19,543,397 | | | | | | 29.96% | | | | | | 118,201 | | | | | | 52.58% | | |
| | |
Per Unit
|
| |
Total
|
| ||||||||||||||||||
| | |
No Exercise of
Option to Purchase Additional Units |
| |
Full Exercise of
Option to Purchase Additional Units |
| |
No Exercise of
Option to Purchase Additional Units |
| |
Full Exercise of
Option to Purchase Additional Units |
| ||||||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Proceeds to us, before expenses
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
Unaudited Financial Statements as of June 30, 2025 and for the three and six months ended June 30, 2025 and 2024
|
| | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
Audit Financial Statements as of December 31, 2024 and 2023 and for the years ended December 31, 2024 and 2023
|
| | | | | | |
| | | | F-16 | | | |
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | | |
| | | | F-22 | | |
| | |
Notes
|
| |
June 30, 2025
|
| |
December 31, 2024
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | | | | |
Cash
|
| | | | | | $ | 591,446 | | | | | $ | 849,572 | | |
GST receivable
|
| | | | | | | 51,280 | | | | | | 33,389 | | |
Prepaid and deposits
|
| | | | | | | 93,127 | | | | | | 105,347 | | |
Total current assets
|
| | | | | | | 735,853 | | | | | | 988,308 | | |
Non-Current Assets | | | | | | | | | | | | | | | | |
Equipment
|
| |
3
|
| | | | 1,337,881 | | | | | | 1,558,765 | | |
Mineral properties
|
| |
4
|
| | | | 6,076,912 | | | | | | 6,090,370 | | |
TOTAL ASSETS
|
| | | | | | $ | 8,150,646 | | | | | $ | 8,637,443 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| |
5
|
| | | $ | 105,849 | | | | | $ | 86,682 | | |
Due to related parties
|
| |
6
|
| | | | 971,795 | | | | | | 722,989 | | |
Promissory note – current portion
|
| |
8
|
| | | | 120,000 | | | | | | 120,000 | | |
Total current liabilities
|
| | | | | | | 1,197,644 | | | | | | 929,671 | | |
Non-Current Liabilities | | | | | | | | | | | | | | | | |
Asset retirement obligation
|
| |
7
|
| | | | 221,860 | | | | | | 225,959 | | |
Promissory note
|
| |
8
|
| | | | 2,928,247 | | | | | | 2,236,065 | | |
TOTAL LIABILITIES
|
| | | | | | | 4,347,751 | | | | | | 3,391,695 | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | |
Capital stock
|
| |
9
|
| | | | | | | | | | | | |
Authorized:
|
| | | | | | | | | | | | | | | |
Unlimited without par value
|
| | | | | | | | | | | | | | | |
Issued and outstanding:
|
| | | | | | | | | | | | | | | |
42,287,602 subordinate voting shares at June 30, 2025 and 42,189,920 at December 31, 2024;224,801 proportionate voting shares at June 30, 2025 and December 31, 2024
|
| | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| |
9
|
| | | | 46,721,715 | | | | | | 45,969,682 | | |
Cumulative translation adjustment
|
| | | | | | | (227,591) | | | | | | (220,447) | | |
Deficit
|
| | | | | | | (42,691,229) | | | | | | (40,503,487) | | |
TOTAL SHAREHOLDERS’ EQUITY
|
| | | | | | | 3,802,895 | | | | | | 5,245,748 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | | | | $ | 8,150,646 | | | | | $ | 8,637,443 | | |
Nature and continuance of operations
|
| |
1
|
| | | | | | | | | | | | |
Subsequent events
|
| |
11
|
| | | | | | | | | | | | |
|
“Christopher (Kit) Marrs”
Director
|
| |
“Kevin Nishi”
Director
|
|
| | | | | |
For the three months ended June 30
|
| |
For the six months ended June 30
|
| ||||||||||||||||||
| | |
Notes
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accretion expense
|
| | | | | | $ | 2,093 | | | | | $ | 2,164 | | | | | $ | 4,186 | | | | | $ | 4,328 | | |
Bank charges
|
| | | | | | | 1,189 | | | | | | 721 | | | | | | 1,487 | | | | | | 1,180 | | |
Consulting fees
|
| | | | | | | 110,109 | | | | | | 68,846 | | | | | | 154,316 | | | | | | 126,165 | | |
Depreciation
|
| | | | | | | 178 | | | | | | — | | | | | | 178 | | | | | | — | | |
Exploration expenses
|
| |
3
|
| | | | 428,194 | | | | | | 1,070,199 | | | | | | 703,450 | | | | | | 1,426,549 | | |
Filing and regulatory fees
|
| | | | | | | 50,824 | | | | | | 54,845 | | | | | | 62,367 | | | | | | 61,344 | | |
Insurance
|
| | | | | | | 25,342 | | | | | | 9,149 | | | | | | 32,374 | | | | | | 23,338 | | |
Management fees
|
| | | | | | | 292,489 | | | | | | 355,940 | | | | | | 530,102 | | | | | | 759,928 | | |
Marketing expenses
|
| | | | | | | 101,571 | | | | | | 106,665 | | | | | | 195,847 | | | | | | 249,425 | | |
Office and sundry
|
| | | | | | | 17,721 | | | | | | 62,631 | | | | | | 58,375 | | | | | | 80,179 | | |
Professional fees
|
| | | | | | | 162,104 | | | | | | 123,122 | | | | | | 265,120 | | | | | | 159,795 | | |
Travel and promotion
|
| | | | | | | 29,199 | | | | | | 12,936 | | | | | | 54,451 | | | | | | 16,006 | | |
| | | | | | | | (1,221,013) | | | | | $ | (1,867,218) | | | | | $ | (2,062,253) | | | | | $ | (2,908,237) | | |
OTHER ITEMS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange gain (loss)
|
| | | | | | | (43,382) | | | | | | (3,189) | | | | | | (29,198) | | | | | | (3,719) | | |
Interest expense
|
| |
8
|
| | | | (72,509) | | | | | | (31,713) | | | | | | (104,056) | | | | | | (65,463) | | |
Interest income
|
| | | | | | | 4,906 | | | | | | 29,073 | | | | | | 7,765 | | | | | | 31,699 | | |
NET LOSS
|
| | | | | | $ | (1,331,998) | | | | | $ | (1,873,047) | | | | | $ | (2,187,742) | | | | | $ | (2,945,720) | | |
OTHER COMPREHENSIVE INCOME (LOSS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized foreign exchange gain (loss) on translation of foreign operations
|
| | | | | | | 6,006 | | | | | | 5,600 | | | | | | (7,144) | | | | | | (7,901) | | |
COMPREHENSIVE LOSS
|
| | | | | | $ | (1,325,992) | | | | | $ | (1,867,447) | | | | | $ | (2,194,886) | | | | | $ | (2,953,621) | | |
LOSS PER SHARE – BASIC AND DILUTED
|
| | | | | | $ | (0.02) | | | | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.06) | | |
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING – BASIC AND DILUTED
|
| |
9
|
| | |
|
64,706,656
|
| | | |
|
59,806,520
|
| | | |
|
64,688,439
|
| | | |
|
55,203,513
|
| |
| | |
June 30, 2025
|
| |
June 30, 2024
|
| ||||||
Cash flows used in operating activities: | | | | | | | | | | | | | |
Loss for the period
|
| | | $ | (2,187,742) | | | | | $ | (2,945,720) | | |
Adjustments for non-cash items: | | | | | | | | | | | | | |
Accretion expense
|
| | | | 4,186 | | | | | | 4,328 | | |
Depreciation expense
|
| | | | 220,884 | | | | | | 219,942 | | |
Share-based payments
|
| | | | 194,636 | | | | | | 416,176 | | |
Unrealized foreign exchange loss
|
| | | | 3,205 | | | | | | — | | |
Interest accrued on Promissory Note
|
| | | | 103,467 | | | | | | 65,463 | | |
| | | | | (1,661,364) | | | | | | (2,239,811) | | |
Changes in non-cash working capital | | | | | | | | | | | | | |
GST receivable
|
| | | | (17,891) | | | | | | 6,871 | | |
Prepaids and deposits
|
| | | | 12,220 | | | | | | (92,209) | | |
Accounts payable and accrued liabilities
|
| | | | 24,340 | | | | | | (173,259) | | |
Due to related parties
|
| | | | 248,806 | | | | | | 169,304 | | |
| | | | | (1,393,889) | | | | | | (2,329,104) | | |
Cash flows (used in) from investing activities: | | | | | | | | | | | | | |
| | | | | — | | | | | | — | | |
Cash flows from (used in) financing activities: | | | | | | | | | | | | | |
Issuance of subordinate voting shares, net
|
| | | | — | | | | | | 5,861,002 | | |
Exercise of stock options
|
| | | | 22,924 | | | | | | 188,500 | | |
Exercise of warrants
|
| | | | — | | | | | | 72,236 | | |
Issuance of promissory note
|
| | | | 1,179,983 | | | | | | — | | |
Repayment of promissory note
|
| | | | (60,000) | | | | | | (433,082) | | |
| | | | | 1,142,907 | | | | | | 5,688,656 | | |
Effect of exchange rate changes on cash
|
| | | | (7,144) | | | | | | (317) | | |
Net change in cash for the period
|
| | | | (258,126) | | | | | | 3,359,235 | | |
Cash, beginning of period
|
| | | | 849,572 | | | | | | 1,191,561 | | |
Cash, end of period
|
| | | $ | 591,446 | | | | | $ | 4,550,796 | | |
Supplemental disclosure with respect to cash flows: | | | | | | | | | | | | | |
Revision in ARO estimate
|
| | | $ | 8,285 | | | | | $ | 8,403 | | |
Value of warrants issued with debt units
|
| | | $ | 534,473 | | | | | $ | — | | |
Interest paid in cash
|
| | | $ | — | | | | | $ | — | | |
| | |
Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
|
Subordinate
Voting |
| |
Proportionate
Voting |
| ||||||||||||||||||||||||||||||||
December 31, 2023
|
| | | | 28,120,406 | | | | | | 224,801 | | | | | $ | 38,760,427 | | | | | $ | (196,794) | | | | | $ | (33,224,389) | | | | | $ | 5,339,244 | | |
Private placements, net
|
| | | | 13,416,333 | | | | | | — | | | | | | 5,861,002 | | | | | | — | | | | | | — | | | | | | 5,861,002 | | |
Exercise of stock
options |
| | | | 290,000 | | | | | | — | | | | | | 188,500 | | | | | | — | | | | | | — | | | | | | 188,500 | | |
Exercise of warrants
|
| | | | 113,181 | | | | | | — | | | | | | 72,236 | | | | | | — | | | | | | — | | | | | | 72,236 | | |
Stock-based
compensation |
| | | | — | | | | | | — | | | | | | 416,176 | | | | | | — | | | | | | — | | | | | | 416,176 | | |
Foreign translation exchange loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,901) | | | | | | — | | | | | | (7,901) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,945,720) | | | | | | (2,945,720) | | |
June 30, 2024
|
| | | | 41,939,920 | | | | | | 224,801 | | | | | | 45,298,341 | | | | | | (204,695) | | | | | | (36,170,109) | | | | | | 8,923,537 | | |
December 31, 2024
|
| | | | 42,189,920 | | | | | | 224,801 | | | | | | 45,969,682 | | | | | | (220,447) | | | | | | (40,503,487) | | | | | | 5,245,748 | | |
Exercise of stock
options |
| | | | 70,000 | | | | | | — | | | | | | 22,924 | | | | | | — | | | | | | — | | | | | | 22,924 | | |
Exercise of RSUs
|
| | | | 27,682 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of warrants
|
| | | | — | | | | | | — | | | | | | 534,473 | | | | | | — | | | | | | — | | | | | | 534,473 | | |
Stock-based
compensation |
| | | | — | | | | | | — | | | | | | 194,636 | | | | | | — | | | | | | — | | | | | | 194,636 | | |
Foreign translation exchange loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,144) | | | | | | — | | | | | | (7,144) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,187,742) | | | | | | (2,187,742) | | |
June 30, 2025
|
| | | | 42,287,602* | | | | | | 224,801* | | | | | $ | 46,721,715 | | | | | $ | (227,591) | | | | | $ | (42,691,229) | | | | | $ | 3,802,895 | | |
Subsidiary
|
| |
Ownership
|
| |
Location
|
| |||
Western Alaska Copper & Gold Company. (“WACG”)
|
| | | | 100% | | | |
USA
|
|
Piek Inc.
|
| | | | 100% | | | |
USA
|
|
| | |
June 30, 2025
($) |
| |
December 31, 2024
($) |
| |
Life
|
| ||||||
Cost: | | | | | | | | | | | | | | | | |
Equipment
|
| | | | 2,118,332 | | | | | | 2,118,332 | | | |
5 years
|
|
Vehicles
|
| | | | 180,859 | | | | | | 180,859 | | | |
10 years
|
|
| | | | | 2,299,191 | | | | | | 2,299,191 | | | | | |
Accumulated Amortization: | | | | | | | | | | | | | | | | |
Equipment
|
| | | | (909,637) | | | | | | (697,795) | | | | | |
Vehicles
|
| | | | (51,673) | | | | | | (42,631) | | | | | |
| | | | | (961,310) | | | | | | (740,426) | | | | | |
Total
|
| | | | 1,337,881 | | | | | | 1,558,765 | | | | | |
| | |
Round Top
($) |
| |
Honker
($) |
| |
Illinois Creek
($) |
| |
Others
($) |
| |
Total
($) |
| |||||||||||||||
Total Costs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2023
|
| | | | 479,592 | | | | | | 96,644 | | | | | | 5,334,664 | | | | | | 11,978 | | | | | | 5,922,878 | | |
Additions
|
| | | | 72,600 | | | | | | 19,800 | | | | | | 81,881 | | | | | | 743 | | | | | | 175,024 | | |
ARO change in estimates
|
| | | | (13) | | | | | | (181) | | | | | | (7,338) | | | | | | — | | | | | | (7,532) | | |
Balance at December 31, 2024
|
| | | | 552,179 | | | | | | 116,263 | | | | | | 5,409,207 | | | | | | 12,721 | | | | | | 6,090,370 | | |
Additions (recovery)
|
| | | | — | | | | | | — | | | | | | (5,173) | | | | | | — | | | | | | (5,173) | | |
ARO change in estimates
|
| | | | (14) | | | | | | (203) | | | | | | (8,068) | | | | | | — | | | | | | (8,285) | | |
Balance at June 30, 2025
|
| | | | 552,165 | | | | | | 116,060 | | | | | | 5,395,966 | | | | | | 12,721 | | | | | | 6,076,912 | | |
| | |
June 30, 2025
|
| |
December 31, 2024
|
| ||||||
Accounts payable
|
| | | $ | 76,014 | | | | | $ | 73,255 | | |
Other payable
|
| | | | 29,835 | | | | | | 13,427 | | |
| | | | $ | 105,849 | | | | | $ | 86,682 | | |
| | |
Total
|
| |||
Balance, December 31, 2023
|
| | | $ | 224,835 | | |
Accretion expense
|
| | | | 8,656 | | |
Change in estimates
|
| | | | (7,532) | | |
Balance, December 31, 2024
|
| | | | 225,959 | | |
Accretion expense
|
| | | | 4,186 | | |
Change in estimates
|
| | | | (8,285) | | |
Balance, June 30, 2025
|
| | | $ | 221,860 | | |
| | |
June 30, 2025
|
| |
June 30, 2024
|
| ||||||
Subordinate voting shares
|
| | | | 42,208,339 | | | | | | 32,723,413 | | |
Proportionate voting shares
|
| | | | 22,480,100 | | | | | | 22,480,100 | | |
Weighted averages shares outstanding – basic and diluted
|
| | | | 64,688,439 | | | | | | 55,203,513 | | |
| | |
Weighted Average
Exercise Price (CAD) |
| |
Number of Shares
Issued or Issuable on Exercise* |
| ||||||
Balance at December 31, 2023
|
| | | $ | 1.69 | | | | | | 3,817,500 | | |
Granted
|
| | | $ | 0.54 | | | | | | 2,545,000 | | |
Exercised
|
| | | $ | 0.66 | | | | | | (490,000) | | |
Expired
|
| | | $ | 0.81 | | | | | | (20,000) | | |
Cancelled
|
| | | $ | 1.67 | | | | | | (225,000) | | |
Balance at December 31, 2024
|
| | | $ | 1.54 | | | | | | 5,627,500 | | |
Granted
|
| | | $ | 0.72 | | | | | | 480,000 | | |
Exercised
|
| | | $ | 0.45 | | | | | | (70,000) | | |
Balance at June 30, 2025
|
| | | $ | 1.22 | | | | | | 6,037,500 | | |
| | |
March 1,
2024 |
| |
June 14,
2024 |
| |
December 27,
2024 |
| |
April 2,
2025 |
| |
June 23,
2025 |
|
Risk-free interest rate
|
| |
3.50%
|
| |
3.51%
|
| |
3.05%
|
| |
2.58%
|
| |
2.90%
|
|
Expected stock price volatility
|
| |
72.61%
|
| |
67.89%
|
| |
67.89%
|
| |
92.43%
|
| |
90.33%
|
|
Expected option life in years
|
| |
5 years
|
| |
5 years
|
| |
5 years
|
| |
5 years
|
| |
5 years
|
|
Dividend rate
|
| |
Nil
|
| |
Nil
|
| |
Nil
|
| |
Nil
|
| |
Nil
|
|
| | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||
Exercise Price (CAD)
|
| |
Number of
Subordinate Voting Shares Issuable on Exercise |
| |
Weighted Average
Remaining Life (Years) |
| |
Number of
Subordinate Voting Shares Issuable on Exercise |
| |
Weighted Average
Remaining Life (Years) |
| ||||||||||||
$0.56
|
| | | | 490,000 | | | | | | 0.67 | | | | | | 490,000 | | | | | | 0.67 | | |
$0.56
|
| | | | 630,000 | | | | | | 0.96 | | | | | | 630,000 | | | | | | 0.96 | | |
$0.85
|
| | | | 462,500 | | | | | | 1.37 | | | | | | 462,500 | | | | | | 1.37 | | |
$0.96
|
| | | | 25,000 | | | | | | 1.58 | | | | | | 25,000 | | | | | | 1.58 | | |
$1.65
|
| | | | 275,000 | | | | | | 1.88 | | | | | | 275,000 | | | | | | 1.88 | | |
$2.75
|
| | | | 175,000 | | | | | | 2.36 | | | | | | 175,000 | | | | | | 2.36 | | |
$3.16
|
| | | | 1,125,000 | | | | | | 2.56 | | | | | | 1,125,000 | | | | | | 2.56 | | |
$2.70
|
| | | | 100,000 | | | | | | 2.77 | | | | | | 100,000 | | | | | | 2.77 | | |
$0.49
|
| | | | 1,000,000 | | | | | | 3.67 | | | | | | 666,667 | | | | | | 3.67 | | |
$0.85
|
| | | | 450,000 | | | | | | 3.96 | | | | | | 383,333 | | | | | | 3.96 | | |
$0.45
|
| | | | 825,000 | | | | | | 4.50 | | | | | | 825,000 | | | | | | 4.50 | | |
$0.64
|
| | | | 80,000 | | | | | | 4.76 | | | | | | — | | | | | | 4.76 | | |
$0.73
|
| | | | 400,000 | | | | | | 4.98 | | | | | | 133,320 | | | | | | 4.98 | | |
| | | | | 6,037,500 | | | | | | 2.85 | | | | | | 5,290,820 | | | | | | 2.65 | | |
| | |
Date Issued
|
| |
Expiry Date
|
| |
Exercise
Price (CAD) |
| |
Number of Warrants
Outstanding |
| ||||||
Outstanding as of December 31, 2023
|
| | | | | | | | | $ | 2.89 | | | | | | 2,076,011 | | |
Private placement warrants
|
| |
April 26, 2024
|
| |
April 26, 2027
|
| | | $ | 0.90 | | | | | | 9,403,352 | | |
Agents warrants
|
| |
April 26, 2024
|
| |
April 26, 2027
|
| | | $ | 0.90 | | | | | | 564,200 | | |
Private placement warrants
|
| |
May 8, 2024
|
| |
May 8, 2027
|
| | | $ | 0.90 | | | | | | 3,812,981 | | |
Finders warrants
|
| |
May 8, 2024
|
| |
May 8, 2027
|
| | | $ | 0.90 | | | | | | 92,923 | | |
Private placement warrants
|
| |
May 14, 2024
|
| |
May 14, 2027
|
| | | $ | 0.90 | | | | | | 200,000 | | |
Exercise
|
| |
April 26, 2024
|
| |
April 26, 2027
|
| | | $ | 0.90 | | | | | | (150,000) | | |
Exercise
|
| |
April 25, 2024
|
| |
April 25, 2027
|
| | | $ | 0.90 | | | | | | (13,181) | | |
Outstanding at December 31, 2024
|
| | | | | | | | | $ | 1.17 | | | | | | 15,986,286 | | |
Promissory note warrants
|
| |
March 21, 2025
|
| |
March 21, 2028
|
| | | $ | 0.64 | | | | | | 2,697,600 | | |
Expired
|
| | | | | | | | | | 2.35 | | | | | | (172,540) | | |
Outstanding at June 30, 2025
|
| | | | | | | | | $ | 1.09* | | | | | | 18,511,346 | | |
| | |
Date Issued
|
| |
Vesting Date
|
| |
No. of RSUs
|
| |||
Grant
|
| |
March 1, 2024
|
| |
March 1, 2025
|
| | | | 88,538 | | |
Grant
|
| |
October 17, 2024
|
| |
October 17, 2025
|
| | | | 114,588 | | |
Grant
|
| |
December 27, 2024
|
| |
December 27, 2025
|
| | | | 75,000 | | |
Outstanding at December 31, 2024
|
| | | | | | | | | | 278,126 | | |
Grant
|
| |
March 31, 2025
|
| |
March 31, 2026
|
| | | | 60,414 | | |
Grant
|
| |
June 26, 2025
|
| |
June 26, 2026
|
| | | | 46,950 | | |
Exercised
|
| | | | | | | | | | (27,682) | | |
Outstanding at June 30, 2025
|
| | | | | | | | | | 357,808 | | |
| | |
Notes
|
| |
December 31, 2024
|
| |
December 31, 2023
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | | | $ | 849,572 | | | | | $ | 1,191,561 | | |
GST receivable
|
| | | | | | | | | | 33,389 | | | | | | 35,763 | | |
Prepaid and deposits
|
| | | | | | | | | | 105,347 | | | | | | 170,479 | | |
Total current assets
|
| | | | | | | | | | 988,308 | | | | | | 1,397,803 | | |
Non-Current Assets | | | | | | | | | | | | | | | | | | | |
Equipment
|
| | | | 3 | | | | | | 1,558,765 | | | | | | 1,999,413 | | |
Mineral properties
|
| | | | 4 | | | | | | 6,090,370 | | | | | | 5,922,878 | | |
TOTAL ASSETS
|
| | | | | | | | | $ | 8,637,443 | | | | | $ | 9,320,094 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | 5 | | | | | $ | 86,682 | | | | | $ | 413,175 | | |
Due to related parties
|
| | | | 6 | | | | | | 722,989 | | | | | | 523,757 | | |
Promissory note – current portion
|
| | | | 8 | | | | | | 120,000 | | | | | | 225,000 | | |
Total current liabilities
|
| | | | | | | | | | 929,671 | | | | | | 1,161,932 | | |
Non-Current Liabilities | | | | | | | | | | | | | | | | | | | |
Asset retirement obligation
|
| | | | 7 | | | | | | 225,959 | | | | | | 224,835 | | |
Promissory note
|
| | | | 8 | | | | | | 2,236,065 | | | | | | 2,594,083 | | |
TOTAL LIABILITIES
|
| | | | | | | | | | 3,391,695 | | | | | | 3,980,850 | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | |
Capital stock
|
| | | | 9 | | | | | | | | | | | | | | |
Authorized:
|
| | | | | | | | | | | | | | | | | | |
Unlimited without par value
|
| | | | | | | | | | | | | | | | | | |
Issued and outstanding:
|
| | | | | | | | | | | | | | | | | | |
42,189,920 subordinate voting shares at December 31, 2024
and 28,120,406 at December 31, 2023; 224,801 proportionate voting shares at December 31, 2024 and 2023 |
| | | | | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 9 | | | | | | 45,969,682 | | | | | | 38,760,427 | | |
Cumulative translation adjustment
|
| | | | | | | | | | (220,447) | | | | | | (196,794) | | |
Deficit
|
| | | | | | | | | | (40,503,487) | | | | | | (33,224,389) | | |
TOTAL SHAREHOLDERS’ EQUITY
|
| | | | | | | | | | 5,245,748 | | | | | | 5,339,244 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | | | | | | | $ | 8,637,443 | | | | | $ | 9,320,094 | | |
Nature and continuance of operations
|
| | | | 1 | | | | | | | | | | | | | | |
Subsequent events
|
| | | | 12 | | | | | | | | | | | | | | |
|
“Christopher (Kit) Marrs”
Director
|
| |
“Kevin Nishi”
Director
|
|
| | |
Notes
|
| |
December 31, 2024
|
| |
December 31, 2023
|
| |||||||||
EXPENSES | | | | | | | | | | | | | | | | | | | |
Accretion expense
|
| | | | | | | | | $ | 8,656 | | | | | $ | 9,557 | | |
Bank charges
|
| | | | | | | | | | 2,245 | | | | | | 3,207 | | |
Consulting fees
|
| | | | | | | | | | 306,835 | | | | | | 510,103 | | |
Depreciation expense
|
| | | | 3 | | | | | | 61 | | | | | | — | | |
Exploration expenses
|
| | | | | | | | | | 4,218,109 | | | | | | 6,441,491 | | |
Filing and regulatory fees
|
| | | | | | | | | | 66,697 | | | | | | 75,822 | | |
Insurance
|
| | | | | | | | | | 49,068 | | | | | | 48,634 | | |
Management fees
|
| | | | | | | | | | 1,561,326 | | | | | | 2,039,213 | | |
Marketing expenses
|
| | | | | | | | | | 531,374 | | | | | | 386,544 | | |
Office and sundry
|
| | | | | | | | | | 129,808 | | | | | | 129,689 | | |
Professional fees
|
| | | | | | | | | | 259,140 | | | | | | 264,052 | | |
Travel and promotion
|
| | | | | | | | | | 121,234 | | | | | | 58,134 | | |
| | | | | | | | | | | (7,254,553) | | | | | | (9,966,446) | | |
OTHER ITEMS | | | | | | | | | | | | | | | | | | | |
Foreign exchange gain (loss)
|
| | | | | | | | | | 29,814 | | | | | | (33,688) | | |
Interest expense
|
| | | | 8 | | | | | | (120,065) | | | | | | (118,824) | | |
Interest income
|
| | | | | | | | | | 65,706 | | | | | | 45,184 | | |
NET LOSS
|
| | | | | | | | | | (7,279,098) | | | | | | (10,073,774) | | |
OTHER COMPREHENSIVE INCOME (LOSS)
|
| | | | | | | | | | | | | | | | | | |
Unrealized foreign exchange gain (loss) on translation of foreign operations
|
| | | | | | | | | | (23,653) | | | | | | (126,288) | | |
COMPREHENSIVE LOSS
|
| | | | | | | | | $ | (7,302,751) | | | | | $ | (10,200,062) | | |
LOSS PER SHARE – BASIC AND DILUTED
|
| | | | | | | | | $ | (0.12) | | | | | $ | (0.21) | | |
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING – BASIC AND DILUTED
|
| | | | | | | | | | 59,859,899 | | | | | | 48,599,611 | | |
| | |
Notes
|
| |
December 31, 2024
|
| |
December 31, 2023
|
| |||||||||
Cash flows used in operating activities: | | | | | | | | | | | | | | | | | | | |
Loss for the year
|
| | | | | | | | | $ | (7,279,098) | | | | | $ | (10,073,774) | | |
Adjustments for non-cash items: | | | | | | | | | | | | | | | | | | | |
Accretion expense
|
| | | | | | | | | | 8,656 | | | | | | 9,557 | | |
Depreciation expense
|
| | | | | | | | | | 441,733 | | | | | | 271,600 | | |
Share-based payments
|
| | | | 9 | | | | | | 987,431 | | | | | | 1,990,074 | | |
Interest accrued on Promissory Note
|
| | | | 8 | | | | | | 120,065 | | | | | | 114,750 | | |
| | | | | | | | | | | (5,721,213) | | | | | | (7,687,793) | | |
Changes in non-cash working capital | | | | | | | | | | | | | | | | | | | |
GST receivable
|
| | | | | | | | | | 2,374 | | | | | | 4,931 | | |
Prepaids and deposits
|
| | | | | | | | | | 65,132 | | | | | | (70,609) | | |
Accounts payable and accrued liabilities
|
| | | | | | | | | | (326,493) | | | | | | 12,549 | | |
Due to related parties
|
| | | | | | | | | | 199,232 | | | | | | 269,507 | | |
| | | | | | | | | | | (5,780,968) | | | | | | (7,471,415) | | |
Cash flows (used in) from investing activities: | | | | | | | | | | | | | | | | | | | |
Purchase of equipment
|
| | | | 3 | | | | | | (1,085) | | | | | | (1,355,563) | | |
Mineral properties acquisition costs
|
| | | | | | | | | | (175,024) | | | | | | (161,874) | | |
| | | | | | | | | | | (176,109) | | | | | | (1,517,437) | | |
Cash flows from (used in) financing activities: | | | | | | | | | | | | | | | | | | | |
Issuance of subordinate voting shares, net
|
| | | | 9 | | | | | | 5,865,837 | | | | | | 5,917,765 | | |
Exercise of stock options
|
| | | | 9 | | | | | | 250,870 | | | | | | 293,000 | | |
Exercise of warrants
|
| | | | 9 | | | | | | 105,117 | | | | | | — | | |
Repayment of promissory note
|
| | | | 8 | | | | | | (583,083) | | | | | | — | | |
| | | | | | | | | | | 5,638,741 | | | | | | 6,210,765 | | |
Effect of exchange rate changes on cash
|
| | | | | | | | | | (23,653) | | | | | | 126,900 | | |
Net change in cash for the year
|
| | | | | | | | | | (341,989) | | | | | | (2,651,187) | | |
Cash and cash equivalents, beginning of year
|
| | | | | | | | | | 1,191,561 | | | | | | 3,842,748 | | |
Cash and cash equivalents, end of year
|
| | | | | | | | | $ | 849,572 | | | | | $ | 1,191,561 | | |
Change in long-term deposits related to purchase of equipment
|
| | | | | | | | | $ | — | | | | | $ | 416,810 | | |
Revision in ARO estimate
|
| | | | | | | | | $ | 7,532 | | | | | $ | 22,942 | | |
Interest paid in cash
|
| | | | | | | | | $ | — | | | | | $ | — | | |
| | |
Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Subordinate
Voting |
| |
Proportionate
Voting |
| ||||||||||||||||||||||||||||||
December 31, 2022
|
| | | | 23,810,804 | | | | | | 224,801 | | | | | $ | 30,559,588 | | | | | $ | (70,506) | | | | | $ | (23,150,615) | | | | | $ | 7,338,467 | | |
Private placements, net
|
| | | | 3,804,602 | | | | | | — | | | | | | 5,917,765 | | | | | | — | | | | | | — | | | | | | 5,917,765 | | |
Exercise of stock options
|
| | | | 505,000 | | | | | | — | | | | | | 293,000 | | | | | | — | | | | | | — | | | | | | 293,000 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 1,990,074 | | | | | | — | | | | | | — | | | | | | 1,990,074 | | |
Foreign translation exchange
loss |
| | | | — | | | | | | — | | | | | | — | | | | | | (126,288) | | | | | | — | | | | | | (126,288) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,073,774) | | | | | | (10,073,774) | | |
December 31, 2023
|
| | | | 28,120,406 | | | | | | 224,801 | | | | | | 38,760,427 | | | | | | (196,794) | | | | | | (33,224,389) | | | | | | 5,339,244 | | |
Private placements, net
|
| | | | 13,416,333 | | | | | | — | | | | | | 5,865,837 | | | | | | — | | | | | | — | | | | | | 5,865,837 | | |
Exercise of stock options
|
| | | | 490,000 | | | | | | — | | | | | | 250,870 | | | | | | — | | | | | | — | | | | | | 250,870 | | |
Exercise of warrants
|
| | | | 163,181 | | | | | | — | | | | | | 105,117 | | | | | | — | | | | | | — | | | | | | 105,117 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 987,431 | | | | | | — | | | | | | — | | | | | | 987,431 | | |
Foreign translation exchange
loss |
| | | | — | | | | | | — | | | | | | — | | | | | | (23,653) | | | | | | — | | | | | | (23,653) | | |
Net loss
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | (7,279,098) | | | | | | (7,279,098) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2024
|
| | | | 42,189,920* | | | | | | 224,801* | | | | | $ | 45,969,682 | | | | | $ | (220,447) | | | | | $ | (40,503,487) | | | | | $ | 5,245,748 | | |
Subsidiary
|
| |
Ownership
|
| |
Location
|
| ||||||
Western Alaska Copper & Gold Company (“WACG”)
|
| | | | 100% | | | | | | USA | | |
Piek Inc.
|
| | | | 100% | | | | | | USA | | |
| | |
December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Share purchase options
|
| | | | 5,627,500 | | | | | | 3,817,500 | | |
Share purchase warrants
|
| | | | 15,986,286 | | | | | | 2,076,011 | | |
Restricted share units
|
| | | | 278,126 | | | | | | — | | |
Total | | | | | 21,891,912 | | | | | | 5,893,511 | | |
| | |
December 31, 2024
($) |
| |
December 31, 2023
($) |
| |
Life
|
| ||||||
Cost: | | | | | | | | | | | | | | | | |
Computer software
|
| | | | 25,050 | | | | | | 25,050 | | | |
1 year
|
|
Equipment
|
| | | | 2,118,332 | | | | | | 2,117,247 | | | |
5 years
|
|
Vehicles
|
| | | | 180,859 | | | | | | 180,859 | | | |
10 years
|
|
| | | | | 2,324,241 | | | | | | 2,323,156 | | | | | |
Accumulated Amortization: | | | | | | | | | | | | | | | | |
Computer software
|
| | | | (25,050) | | | | | | (25,050) | | | | | |
Equipment
|
| | | | (697,795) | | | | | | (274,148) | | | | | |
Vehicles
|
| | | | (42,631) | | | | | | (24,545) | | | | | |
| | | | | (765,476) | | | | | | (323,743) | | | | | |
Total
|
| | | | 1,558,765 | | | | | | 1,999,413 | | | | | |
| | |
Round Top
($) |
| |
Honker
($) |
| |
Illinois Creek
($) |
| |
Others
($) |
| |
Total
($) |
| |||||||||||||||
Total Costs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2022
|
| | | | 407,025 | | | | | | 77,308 | | | | | | 5,293,245 | | | | | | 6,368 | | | | | | 5,783,946 | | |
Additions
|
| | | | 72,600 | | | | | | 19,800 | | | | | | 63,864 | | | | | | 5,610 | | | | | | 161,874 | | |
ARO change in estimates
|
| | | | (33) | | | | | | (464) | | | | | | (22,445) | | | | | | — | | | | | | (22,942) | | |
Balance at December 31, 2023
|
| | | | 479,592 | | | | | | 96,644 | | | | | | 5,334,664 | | | | | | 11,978 | | | | | | 5,922,878 | | |
Additions
|
| | | | 72,600 | | | | | | 19,800 | | | | | | 81,881 | | | | | | 743 | | | | | | 175,024 | | |
ARO change in estimates
|
| | | | (13) | | | | | | (181) | | | | | | (7,338) | | | | | | — | | | | | | (7,532) | | |
Balance at December 31, 2024
|
| | | | 552,179 | | | | | | 116,263 | | | | | | 5,409,207 | | | | | | 12,721 | | | | | | 6,090,370 | | |
| | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||
Accounts payable
|
| | | $ | 73,255 | | | | | $ | 408,303 | | |
Other payable
|
| | | | 13,427 | | | | | | 4,872 | | |
| | | | $ | 86,682 | | | | | $ | 413,175 | | |
| | |
Total
|
| |||
Balance, December 31, 2022
|
| | | $ | 238,220 | | |
Accretion expense
|
| | | | 9,557 | | |
Change in estimates
|
| | | | (22,942) | | |
Balance, December 31, 2023
|
| | | | 224,835 | | |
Accretion expense
|
| | | | 8,656 | | |
Change in estimates
|
| | | | (7,532) | | |
Balance, December 31, 2024
|
| | | $ | 225,959 | | |
| | |
2024
|
| |
2023
|
| ||||||
Weighted Average number of shares outstanding | | | | | | | | | | | | | |
Subordinate Voting shares
|
| | | | 37,379,799 | | | | | | 26,119,511 | | |
Proportionate Voting shares (as converted)
|
| | | | 22,480,100 | | | | | | 22,480,100 | | |
Weighted averages shares outstanding – basic and diluted
|
| | | | 59,859,899 | | | | | | 48,599,611 | | |
Loss attributed to owners
|
| | | $ | (7,320,751) | | | | | $ | (10,200,062) | | |
Loss per share
|
| | | $ | (0.12) | | | | | $ | (0.21) | | |
Loss attributed to Subordinate Voting shares
|
| | | $ | (0.08) | | | | | $ | (0.11) | | |
Loss attributed to Proportionate Voting shares (as converted)
|
| | | $ | (0.05) | | | | | $ | (0.10) | | |
| | |
Weighted Average
Exercise Price* (CAD) |
| |
Number of Shares
Issued or Issuable on Exercise* |
| ||||||
Balance at December 31, 2022
|
| | | $ | 0.93* | | | | | | 3,057,500 | | |
Granted
|
| | | | 3.12 | | | | | | 1,265,000 | | |
Exercised
|
| | | | 0.72 | | | | | | (505,000) | | |
Balance at December 31, 2023
|
| | | | 1.69 | | | | | | 3,817,500 | | |
Granted
|
| | | | 0.54 | | | | | | 2,545,000 | | |
Exercised
|
| | | | 0.66 | | | | | | (490,000) | | |
Expired
|
| | | | 0.81 | | | | | | (20,000) | | |
Forfeited
|
| | | | 1.69 | | | | | | (225,000) | | |
Balance at December 31, 2024
|
| | | | 1.26 | | | | | | 5,627,500 | | |
| | |
January 20,
2023 |
| |
April 6,
2023 |
| |
March 1,
2024 |
| |
June 14,
2024 |
| |
December 27,
2024 |
|
Risk-free interest rate
|
| |
2.88%
|
| |
2.98%
|
| |
3.50%
|
| |
3.51%
|
| |
3.05%
|
|
Expected stock price volatility
|
| |
101.34%
|
| |
100.86%
|
| |
72.61%
|
| |
67.89%
|
| |
67.89%
|
|
Expected option life in years
|
| |
5 years
|
| |
5 years
|
| |
5 years
|
| |
5 years
|
| |
5 years
|
|
Dividend rate
|
| |
Nil
|
| |
Nil
|
| |
Nil
|
| |
Nil
|
| |
Nil
|
|
| | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||
Exercise Price (CAD)
|
| |
Number of
Subordinate Voting Shares Issuable on Exercise |
| |
Weighted Average
Remaining Life (Years) |
| |
Number of
Subordinate Voting Shares Issuable on Exercise |
| |
Weighted Average
Remaining Life (Years) |
| ||||||||||||
$ 0.56
|
| | | | 490,000 | | | | | | 1.17 | | | | | | 490,000 | | | | | | 1.17 | | |
$ 0.56
|
| | | | 630,000 | | | | | | 1.46 | | | | | | 630,000 | | | | | | 1.46 | | |
$ 0.85
|
| | | | 462,500 | | | | | | 1.87 | | | | | | 462,500 | | | | | | 1.87 | | |
$ 0.96
|
| | | | 25,000 | | | | | | 2.08 | | | | | | 25,000 | | | | | | 2.08 | | |
$ 1.65
|
| | | | 275,000 | | | | | | 2.39 | | | | | | 275,000 | | | | | | 2.39 | | |
$ 2.75
|
| | | | 175,000 | | | | | | 2.86 | | | | | | 175,000 | | | | | | 2.86 | | |
$ 3.16
|
| | | | 1,125,000 | | | | | | 3.06 | | | | | | 728,900 | | | | | | 3.06 | | |
$ 2.70
|
| | | | 100,000 | | | | | | 3.27 | | | | | | 66,000 | | | | | | 3.27 | | |
$ 0.49
|
| | | | 1,000,000 | | | | | | 4.17 | | | | | | 330,000 | | | | | | 4.17 | | |
$ 0.85
|
| | | | 450,000 | | | | | | 4.46 | | | | | | 191,667 | | | | | | 4.46 | | |
$ 0.45
|
| | | | 895,000 | | | | | | 4.99 | | | | | | 895,000 | | | | | | 4.99 | | |
| | | | | 5,627,500 | | | | | | 3.20 | | | | | | 4,269,067 | | | | | | 2.98 | | |
| | |
Date Issued
|
| |
Expiry Date
|
| |
Exercise
Price (CAD) |
| |
Number of
Warrants Outstanding |
| |
Intrinsic
Value ($) |
| |||||||||
Outstanding at December 31, 2022
|
| | | | | | | | | | | | | | | | — | | | | | | — | | |
Broker warrants
|
| |
May 4, 2023
|
| |
May 4, 2025
|
| | | | 2.35 | | | | | | 172,540 | | | | | | — | | |
Private placement warrants
|
| |
May 4, 2023
|
| |
May 4, 2026
|
| | | | 3.15 | | | | | | 1,491,025 | | | | | | — | | |
Private placement warrants
|
| |
September 1, 2023
|
| |
September 1, 2026
|
| | | | 3.15 | | | | | | 378,191 | | | | | | — | | |
Finders warrants
|
| |
September 1, 2023
|
| |
September 1, 2025
|
| | | | 3.15 | | | | | | 1,170 | | | | | | — | | |
Private placement warrants
|
| |
September 14, 2023
|
| |
September 14, 2026
|
| | | | 3.15 | | | | | | 33,086 | | | | | | — | | |
Outstanding at December 31, 2023
|
| | | | | | | | | | 3.08 | | | | | | 2,076,011 | | | | | | — | | |
Private placement warrants
|
| |
April 26, 2024
|
| |
April 26, 2027
|
| | | | 0.90 | | | | | | 9,403,352 | | | | | | — | | |
Agents warrants
|
| |
April 26, 2024
|
| |
April 26, 2027
|
| | | | 0.65 | | | | | | 564,200 | | | | | | — | | |
Private placement warrants
|
| |
May 8, 2024
|
| |
May 8, 2027
|
| | | | 0.90 | | | | | | 3,812,981 | | | | | | — | | |
Finders warrants
|
| |
May 8, 2024
|
| |
May 8, 2027
|
| | | | 0.90 | | | | | | 92,923 | | | | | | — | | |
Private placement warrants
|
| |
May 14, 2024
|
| |
May 14, 2027
|
| | | | 0.90 | | | | | | 200,000 | | | | | | — | | |
Exercise
|
| |
April 26, 2024
|
| |
April 26, 2027
|
| | | | 0.90 | | | | | | (150,000) | | | | | | — | | |
Exercise
|
| |
April 25, 2024
|
| |
April 25, 2027
|
| | | | 0.65 | | | | | | (13,181) | | | | | | — | | |
Outstanding at December 31, 2024
|
| | | | | | | | | | 1.18* | | | | | | 15,986,286 | | | | | | — | | |
| | |
Date Issued
|
| |
Vesting Date
|
| |
No. of RSUs
|
| |||
Grant
|
| |
March 1, 2024
|
| |
March 1, 2025
|
| | | | 88,538 | | |
Grant
|
| |
October 17, 2024
|
| |
October 17, 2025
|
| | | | 114,588 | | |
Grant
|
| |
December 27, 2024
|
| |
December 27, 2025
|
| | | | 75,000 | | |
Outstanding at December 31, 2024
|
| | | | | | | | | | 278,126 | | |
| | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||
Net loss before tax
|
| | | $ | (7,279,098) | | | | | $ | (10,073,774) | | |
Statutory tax rate
|
| | | | 27% | | | | | | 27% | | |
Expected income tax recovery
|
| | | | (1,965,356) | | | | | | (2,719,919) | | |
Effect of current items
|
| | | | 111,433 | | | | | | (131,408) | | |
True-up of prior year amounts
|
| | | | (98,600) | | | | | | — | | |
Tax assets not recognized
|
| | | | 1,952,523 | | | | | | 2,851,327 | | |
Income tax recovery
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||
Share issuance costs
|
| | | $ | 268,150 | | | | | $ | 238,300 | | |
Non-capital losses available for future period (USA)
|
| | | | 2,381,162 | | | | | | 1,888,920 | | |
Non-capital losses available for future period (Canada)
|
| | | | 1,408,434 | | | | | | 1,051,380 | | |
Exploration and evaluation assets
|
| | | | 7,070,105 | | | | | | 6,115,994 | | |
Equipment
|
| | | | 206,678 | | | | | | 87,411 | | |
Total deferred tax pools, net
|
| | | | 11,334,529 | | | | | | 9,382,005 | | |
Valuation allowance
|
| | | | (11,334,529) | | | | | | (9,382,005) | | |
| | | | $ | — | | | | | $ | — | | |
|
SEC registration fee
|
| | | $ | 4,533.33 | | |
|
FINRA filing fee
|
| | | | * | | |
|
Printing and engraving expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Blue Sky fees and expenses (including legal fees)
|
| | | | * | | |
|
Transfer agent and registrar fees and expenses
|
| | | | * | | |
|
Miscellaneous
|
| | | | * | | |
|
Total
|
| | | $ | * | | |
|
Exhibit No.
|
| |
Description of Exhibit
|
|
| 1.1* | | | Form of Underwriting Agreement | |
| 3.1 | | | | |
| 3.2 | | | | |
| 4.1* | | | Form of Warrant | |
| 4.2* | | | Form of Underwriter’s Warrant | |
| 4.3* | | | Form of Warrant Agent Agreement | |
| 4.4 | | | | |
| 5.1 | | | | |
| 5.2 | | | | |
| 10.1 | | | | |
| 10.2 | | | | |
| 10.3 | | | | |
| 10.4 | | | | |
| 10.5 | | | | |
| 10.6 | | | | |
| 10.7 | | | | |
| 10.8 | | | | |
| 10.9 | | | | |
| 10.10 | | | | |
| 10.11 | | | | |
| 10.12 | | | | |
| 10.13 | | | |
|
Exhibit No.
|
| |
Description of Exhibit
|
|
| 10.14 | | | | |
| 10.15 | | | | |
| 21.1 | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 23.3 | | | | |
| 23.4 | | | | |
| 23.5 | | | | |
| 23.6 | | | | |
| 24.1 | | | Powers of Attorney (included on the signature page) | |
| 96.1 | | | | |
| 107 | | | |
|
Signature
|
| |
Title
|
|
|
/s/ Christopher “Kit” Marrs
Christopher “Kit” Marrs
|
| | Chief Executive Officer and Director (Principal Executive Officer) | |
|
/s/ Darren Morgans
Darren Morgans
|
| | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | |
|
/s/ Nate Brewer
Nate Brewer
|
| | Director | |
|
/s/ Susan Mitchell
Susan Mitchell
|
| | Director | |
|
/s/ Kevin Nishi
Kevin Nishi
|
| | Director | |
|
/s/ David Smallhouse
David Smallhouse
|
| | Director | |