XML 112 R92.htm IDEA: XBRL DOCUMENT v3.25.2
Note 22 - Segmented Information - Schedule of Operating Results (Details) - CAD ($)
 12 Months Ended
Feb. 27, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Statement Line Items [Line Items]        
Consulting and professional fees   $ 3,782,000 $ 4,659,000 $ 2,729,000
Acquisition cost   442,000 700,000 3,428,000
General and administrative and travel   2,902,000 2,395,000 1,925,000
Investor relations and marketing   811,000 633,000 1,000,000
Salaries and benefits $ 134 4,318,000 3,775,000 3,913,000
Share-based payments (Note 14)   1,739,000 1,821,000 1,282,000
Operating loss   13,994,000 13,983,000 16,754,000
Unrealized loss on marketable securities   41,000 (253,000) (589,000)
Loss on financial derivative liability - Convertible Notes   (4,493,000) 6,683,000 27,686,000
Changes in US Warrants   7,000 1,243,000 1,531,000
Other non-operating expenses   (11,008,000) (6,472,000) 677,000
Loss before taxes   29,447,000 64,666,000 12,551,000
Gain on financial derivative liability - Convertible Notes (Note 11)   (4,493,000) 6,683,000 27,686,000
Impairment (Note 6)   0 (51,884,000) 0
Refinery, engineering and metallurgical studies   0 0 2,349,000
Refinery, permitting and environmental expenses   0 0 128,000
Other non-operating income   (11,008,000) (6,472,000) 677,000
Assets   151,447,000 148,692,000 187,524,000 [1]
Liabilities   87,129,000 65,394,000 61,015,000 [1]
Material reconciling items [member]        
Statement Line Items [Line Items]        
Consulting and professional fees [1]   3,512,000 4,512,000 2,679,000
Acquisition cost [1]   0 0 12,000
General and administrative and travel [1]   2,098,000 2,236,000 1,777,000
Investor relations and marketing [1]   811,000 633,000 1,000,000
Salaries and benefits [1]   2,771,000 1,992,000 3,258,000
Share-based payments (Note 14) [1]   1,739,000 1,821,000 1,282,000
Operating loss [1]   10,931,000 11,194,000 10,008,000
Unrealized loss on marketable securities [1]   41,000 (253,000) (589,000)
Loss on financial derivative liability - Convertible Notes [1]   (4,493,000) 6,683,000 27,686,000
Changes in US Warrants [1]   7,000 1,243,000 1,531,000
Other non-operating expenses [1]   (11,008,000) (6,472,000) 677,000
Loss before taxes [1]   26,384,000 9,993,000 19,297,000
Gain on financial derivative liability - Convertible Notes (Note 11) [1]   (4,493,000) 6,683,000 27,686,000
Impairment (Note 6) [1]     0  
Refinery, engineering and metallurgical studies [1]       0
Refinery, permitting and environmental expenses [1]       0
Other non-operating income [1]   (11,008,000) (6,472,000) 677,000
Assets   5,737,000 3,250,000 8,443,000 [1]
Liabilities   83,335,000 56,384,000 43,172,000 [1]
Refinery segment [member] | Operating segments [member]        
Statement Line Items [Line Items]        
Consulting and professional fees   270,000 69,000 47,000
Acquisition cost   0 0 0
General and administrative and travel   804,000 156,000 138,000
Investor relations and marketing   0 0 0
Salaries and benefits   1,547,000 1,783,000 655,000
Share-based payments (Note 14)   0 0 0
Operating loss   2,621,000 2,008,000 3,317,000
Unrealized loss on marketable securities   0 0 0
Loss on financial derivative liability - Convertible Notes   0 0 0
Changes in US Warrants   0 0 0
Other non-operating expenses   0 0 0
Loss before taxes   2,621,000 53,892,000 (3,317,000)
Gain on financial derivative liability - Convertible Notes (Note 11)   0 0 0
Impairment (Note 6)     (51,884,000)  
Refinery, engineering and metallurgical studies       2,349,000
Refinery, permitting and environmental expenses       128,000
Other non-operating income   0 0 0
Assets   52,434,000 59,701,000 91,316,000 [1]
Liabilities   3,707,000 8,935,000 17,723,000 [1]
Exploration and evaluation segment [member] | Operating segments [member]        
Statement Line Items [Line Items]        
Consulting and professional fees [1]   0 78,000 3,000
Acquisition cost [1]   442,000 700,000 3,416,000
General and administrative and travel [1]   0 3,000 10,000
Investor relations and marketing [1]   0 0 0
Salaries and benefits [1]   0 0 0
Share-based payments (Note 14) [1]   0 0 0
Operating loss [1]   442,000 781,000 3,429,000
Unrealized loss on marketable securities [1]   0 0 0
Loss on financial derivative liability - Convertible Notes [1]   0 0 0
Changes in US Warrants [1]   0 0 0
Other non-operating expenses [1]   0 0 0
Loss before taxes [1]   442,000 781,000 (3,429,000)
Gain on financial derivative liability - Convertible Notes (Note 11) [1]   0 0 0
Impairment (Note 6) [1]     0  
Refinery, engineering and metallurgical studies [1]       0
Refinery, permitting and environmental expenses [1]       0
Other non-operating income [1]   0 0 0
Assets [2]   93,276,000 85,741,000 87,765,000 [1]
Liabilities [2]   $ 87,000 $ 75,000 $ 120,000 [1]
[1] The Company has reclassified the Exploration and Evaluation assets, liabilities, and results from the Corporate and Other category and comparatives have been updated to reflect this change.
[2] Total non-current assets comprising of exploration and evaluation assets in the amount of $93,200 ( December 31, 2023 - $85,634 and December 31, 2021 - $87,765) are located in Idaho, USA. All other asses are located in Canada.