XML 146 R31.htm IDEA: XBRL DOCUMENT v3.25.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Taxes  
Schedule of Deferred Tax Assets and Liabilities

 

 

2024

 

 

2023

 

Deferred tax assets

 

 

 

 

 

 

Net operating loss carry forwards

 

$3,661,000

 

 

$5,205,300

 

Mineral properties

 

 

201,100

 

 

 

222,300

 

Asset retirement obligation

 

 

16,000

 

 

 

9,100

 

Stock based compensation

 

 

629,000

 

 

 

629,000

 

Other

 

 

26,500

 

 

 

24,500

 

Total deferred tax assets

 

 

4,533,600

 

 

 

6,090,200

 

Valuation allowance

 

 

(3,176,700)

 

 

(4,506,700)

 

 

 

1,356,900

 

 

 

1,583,500

 

Deferred tax liabilities

 

 

 

 

 

 

 

 

Property, plant, and equipment

 

 

(1,356,900)

 

 

(1,583,500)

Asset retirement obligation

 

 

-

 

 

 

-

 

Total deferred tax liabilities

 

 

(1,356,900)

 

 

(1,583,500)

 

 

 

 

 

 

 

 

 

Net deferred tax assets

 

$-

 

 

$-

 

Schedule of income tax provision

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Provision (benefit) at statutory rate for the period

 

$1,838,200

 

 

$225,400

 

State taxes, net of federal taxes

 

 

401,000

 

 

 

49,200

 

Taxable grant income

 

 

106,900

 

 

 

-

 

Adjustment of prior year tax estimates

 

 

(60,900)

 

 

218,200

 

Non-deductible items

 

 

3,400

 

 

 

-

 

Depletion

 

 

(958,600)

 

 

-

 

Increase (decrease) in valuation allowance

 

 

(1,330,000)

 

 

(492,800)

Total provision (benefit)

 

$-

 

 

$-