XML 120 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholders Equity - USD ($)
Total
Common Stock
Accumulated Deficit Attributable to Idaho Strategic Resources, Inc. [Member]
Non-Controlling Interest [Member]
Balance, shares at Dec. 31, 2022   12,098,070    
Balance, amount at Dec. 31, 2022 $ 17,713,070 $ 33,245,622 $ (18,368,384) $ 2,835,832
Contribution from non-controlling interest in New Jersey Mill Joint Venture 30,962 $ 0 0 30,962
Issuance of common stock for cash, net of issuance costs, shares   299,545    
Issuance of common stock for cash, net of issuance costs, amount 1,718,117 $ 1,718,117 0 0
Net income (loss) 1,073,449 $ 0 1,157,746 (84,297)
Balance, shares at Dec. 31, 2023   12,397,615    
Balance, amount at Dec. 31, 2023 20,535,598 $ 34,963,739 (17,210,638) 2,782,497
Contribution from non-controlling interest in New Jersey Mill Joint Venture 28,760 $ 0 0 28,760
Issuance of common stock for cash, net of issuance costs, shares   766,293    
Issuance of common stock for cash, net of issuance costs, amount 9,120,521 $ 9,120,521 0 0
Net income (loss) 8,753,377 $ 0 8,836,685 (83,308)
Issuance of common stock for warrants exercised, shares   289,294    
Issuance of common stock for warrants exercised, amount 1,695,047 $ 1,695,047 0 0
Issuance of common stock for stock options exercised, shares   50,002    
Issuance of common stock for stock options exercised, amount 280,011 $ 280,011 0 0
Issuance of common stock for cashless stock options exercised, shares   161,854    
Issuance of common stock for cashless stock options exercised, amount 0 $ 0 0 0
Balance, shares at Dec. 31, 2024   13,665,058    
Balance, amount at Dec. 31, 2024 $ 40,413,314 $ 46,059,318 $ (8,373,953) $ 2,727,949