v3.26.1
Promissory Notes Payable, Convertible Debentures, and Silver Loan (Tables)
6 Months Ended
Jun. 30, 2026
Line of Credit Facility [Line Items]  
Schedule of Fair Value of Silver Loan

The resulting fair values of the Silver Loan at June 30, 2026, and December 31, 2025, were as follows:

 

   June 30,   December 31, 
   2026   2025 
         
Current portion of Silver Loan  $1,624,625   $249,000 
Non-current portion of Silver Loan   69,989,396    80,701,239 
Total Silver Loan  $71,614,021   $80,950,239 
Silver Loan [Member]  
Line of Credit Facility [Line Items]  
Schedule of Fair Value of Silver Loan
Reference  Valuation Date  Maturity Date  Contractual Interest
Rate
   Interest
Rate
Volatility
   Risk-free
rate
   Credit Spread   Risk-
adjusted
rate
 
Tranche 1-6  Dec 31, 2025  Aug 8, 2027   13.5%   24.4%   3.47%   7.78%   19.04%
Tranche 1-12  Mar 31, 2026  Aug 8, 2027   13.5%   30.0%   3.72%   8.87%   20.38%
Tranche 1-12  Jun 30, 2026  Aug 8, 2027   13.5%   24.4%   4.00%   8.63%   20.42%

 

 

The resulting fair values of the Silver Loan at June 30, 2026, and December 31, 2025, were as follows:

 

   June 30,   December 31, 
   2026   2025 
         
Current portion of Silver Loan  $1,624,625   $249,000 
Non-current portion of Silver Loan   69,989,396    80,701,239 
Total Silver Loan  $71,614,021   $80,950,239