Cost

  ​ ​ ​

Silver Sand

  ​ ​ ​

Carangas

  ​ ​ ​

Silverstrike

  ​ ​ ​

Total

Balance, June 30, 2024

​

$

88,977,334

​

$

19,854,042

​

$

4,934,555

​

$

113,765,931

Capitalized exploration expenditures

​

  ​

​

  ​

​

  ​

​

  ​

Reporting and assessment

​

94,894

​

190,352

​

—

​

285,246

Drilling and assaying

​

342

​

6,763

​

5,125

​

12,230

Project management and support

​

1,155,235

​

889,034

​

37,828

​

2,082,097

Camp service

​

179,873

​

295,804

​

17,033

​

492,710

Permit and license

​

12,606

​

47,818

​

—

​

60,424

Value added tax not claimed

​

109,086

​

44,020

​

2,046

​

155,152

Foreign currency impact

​

51,499

​

26,018

​

3,058

​

80,575

Balance, June 30, 2025

​

$

90,580,869

​

$

21,353,851

​

$

4,999,645

​

$

116,934,365

Capitalized exploration expenditures

​

  ​

​

  ​

​

  ​

​

  ​

Reporting and assessment

​

765

​

519,339

​

—

​

520,104

Drilling and assaying

​

11,014

​

8,919

​

589

​

20,522

Project management and support

​

1,610,799

​

958,627

​

55,006

​

2,624,432

Camp service

​

899,749

​

154,812

​

19,458

​

1,074,019

Permit and license

​

6,359

​

42,203

​

—

​

48,562

Value added tax not claimed

​

176,952

​

21,178

​

965

​

199,095

Foreign currency impact

​

(527,807)

​

(181,714)

​

(36,361)

​

(745,882)

Balance, June 30, 2026

​

$

92,758,700

​

$

22,877,215

​

$

5,039,302

​

$

120,675,217