Income Taxes (Tables)
|
12 Months Ended |
Jun. 30, 2026 |
| Income Tax Disclosure [Abstract] |
|
| Schedule of Domestic and Foreign Components of Loss before Income Taxes |
Domestic and foreign components of loss before income taxes for the years ended June 30, 2026 and 2025 are as follows:
|
|
|
|
|
|
|
For the year ended June 30, |
|
|
2026 |
|
2025 |
Canada |
|
$(29,649) |
|
$(13,089) |
United States |
|
(21,053) |
|
(4,818) |
United Kingdom |
|
(79) |
|
(75) |
Total |
|
$(50,781) |
|
$(17,982) |
|
| Schedule of 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, |
|
|
2026 |
|
2025 |
|
|
$ |
|
% |
|
$ |
|
% |
Income tax benefit at Canadian federal statutory rate |
|
$(7,617) |
|
15.00% |
|
$(2,697) |
|
15.00% |
Provincial income tax |
|
(3,558) |
|
7.01% |
|
$(1,571) |
|
8.74% |
Non-taxable/non-deductible items: |
|
|
|
|
|
|
|
|
Stock issuance costs in equity |
|
(8,119) |
|
15.99% |
|
$(1,143) |
|
6.36% |
Warrant liabilities |
|
3,519 |
|
(6.93)% |
|
$1,105 |
|
(6.15)% |
Earnout share liability |
|
2,314 |
|
(4.56)% |
|
$557 |
|
(3.10)% |
Share based payments |
|
822 |
|
(1.62)% |
|
$194 |
|
(1.08)% |
Other |
|
208 |
|
(0.41)% |
|
$5 |
|
(0.03)% |
Change in valuation allowance |
|
9,249 |
|
(18.21)% |
|
2,804 |
|
(15.59)% |
Other |
|
12 |
|
(0.02)% |
|
13 |
|
(0.07)% |
Foreign Tax Effects |
|
|
|
|
|
|
|
|
United States: |
|
|
|
|
|
|
|
|
Foreign rate differences |
|
(2,105) |
|
4.15% |
|
(482) |
|
2.68% |
Change in valuation allowance |
|
4,908 |
|
(9.67)% |
|
1,159 |
|
(6.45)% |
Other |
|
355 |
|
(0.71)% |
|
45 |
|
(0.25)% |
Other foreign jurisdictions |
|
12 |
|
(0.02)% |
|
11 |
|
(0.06)% |
Total |
|
$— |
|
0.00% |
|
$— |
|
0.00% |
|
| Schedule of Significant Components of Deferred Taxes |
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, |
|
|
2026 |
|
2025 |
Deferred tax assets |
|
|
|
|
Mineral interests |
|
$13,562 |
|
$10,438 |
Net operating losses available for future periods |
|
20,424 |
|
16,125 |
Startup and organizational costs |
|
1,697 |
|
1,842 |
Research and development costs |
|
2,120 |
|
1,295 |
Share issuance/financing costs |
|
7,420 |
|
1,357 |
Canadian restricted interest and financing carryforward |
|
605 |
|
605 |
Capital losses available for future periods |
|
457 |
|
456 |
Other |
|
50 |
|
41 |
Total deferred tax assets |
|
46,335 |
|
32,159 |
Valuation allowance |
|
(46,335) |
|
(32,159) |
Net deferred tax assets |
|
$— |
|
$— |
|
| Summary of Changes in Valuation Allowance |
Changes in the valuation allowance are as follows:
|
|
|
|
|
|
|
For the year ended June 30, |
|
|
2026 |
|
2025 |
Valuation allowance, beginning of year |
|
$(32,159) |
|
$(28,181) |
Current year additions |
|
(14,176) |
|
(3,978) |
Valuation allowance, end of year |
|
$(46,335) |
|
$(32,159) |
|
| Schedule of Cumulative Net Operating Losses |
|
|
|
|
|
|
|
As of June 30, |
Jurisdiction |
|
2026 |
|
2025 |
Canada |
|
$64,990 |
|
$53,194 |
United States |
|
11,008 |
|
6,627 |
United Kingdom |
|
208 |
|
112 |
Total |
|
$76,206 |
|
$59,933 |
|