XML 90 R40.htm IDEA: XBRL DOCUMENT
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: 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 | 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 |

X
- References No definition available. + Details
Name: | us-gaap_IncomeTaxDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the components of income tax expense attributable to continuing operations for each year presented including, but not limited to: current tax expense (benefit), deferred tax expense (benefit), investment tax credits, government grants, the benefits of operating loss carryforwards, tax expense that results from allocating certain tax benefits either directly to contributed capital or to reduce goodwill or other noncurrent intangible assets of an acquired entity, adjustments of a deferred tax liability or asset for enacted changes in tax laws or rates or a change in the tax status of the entity, and adjustments of the beginning-of-the-year balances of a valuation allowance because of a change in circumstances that causes a change in judgment about the realizability of the related deferred tax asset in future years. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-9 + Details
Name: | us-gaap_ScheduleOfComponentsOfIncomeTaxExpenseBenefitTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the reconciliation using percentage or dollar amounts of the reported amount of income tax expense attributable to continuing operations for the year to the amount of income tax expense that would result from applying domestic federal statutory tax rates to pretax income from continuing operations. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 231 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482663/740-10-55-231 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12A -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12A Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12 + Details
Name: | us-gaap_ScheduleOfEffectiveIncomeTaxRateReconciliationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of income before income tax between domestic and foreign jurisdictions. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480738/235-10-S50-1 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(h)(1)(Note 1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1 + Details
Name: | us-gaap_ScheduleOfIncomeBeforeIncomeTaxDomesticAndForeignTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of pertinent information, such as tax authority, amounts, and expiration dates, of net operating loss carryforwards, including an assessment of the likelihood of utilization. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-3 + Details
Name: | us-gaap_SummaryOfOperatingLossCarryforwardsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of valuation allowances to reduce deferred tax assets to net realizable value, including identification of the deferred tax asset more likely than not will not be fully realized and the corresponding amount of the valuation allowance. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-2 + Details
Name: | us-gaap_SummaryOfValuationAllowanceTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration