XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Operating activities          
Net (loss) income for the period $ (16,857,782) $ 12,054,781 $ (15,066,635) $ 9,173,895  
Adjustments to reconcile net loss to net cash used in operating activities:          
Stock-based compensation (note 9)     975,188 (135,128)  
Depreciation expense     89,193 129,445  
Change in fair value of warrant liability     9,019,987 (11,223,219)  
Deferred tax expense (note 12) 3,508,741 3,508,741  
Gain on warrant settlement (214,714)  
Units issued for services     111,971 1,060,858  
Interest expense on lease liability (note 7)     5,080 1,834  
Financing costs     264,435  
Foreign exchange loss (gain)     221,324  
Foreign exchange loss (gain) on re-translation of lease     718  
Loss on debt modification 99,569 99,569  
Loss on debt settlement 241,557 491,643  
loss (gain) on fair value of debentures     194,531 (1,739,987)  
Amortization of non-current liabilities     855,969 284,087  
Gain on debt settlement     (7,117,420)  
Gain on EPA debt settlement     (8,614,103)  
Changes in operating assets and liabilities:          
Accounts receivable and prepaid expenses     (470,181) (718,179)  
Accounts payable     (61,969) (23,224)  
Accrued liabilities     (118,577) 465,268  
Accrued EPA/IDEQ water treatment     (903,565)  
Prepaid finance costs     393,640  
Deposit on plant demobilization     (1,000,000)  
EPA cost recovery payable     (2,000,000)  
Interest payable     1,041,361 766,955  
Net cash used in operating activities     (6,656,263) (13,594,946)  
Investing activities          
Additions to Bunker Hill Mine and mining interests     (514,127) (5,524,322)  
Land purchase     (202,000)  
Process plant     (3,155,362) (1,289,477)  
Purchase of equipment     (60,004) (161,558)  
Purchase of spare parts inventory     (341,004)  
Net cash used in investing activities     (3,729,493) (7,518,361)  
Financing activities          
Proceeds from stream obligation     46,000,000  
Transaction costs stream obligation     (304,156)  
Proceeds from convertible debentures     29,000,000  
Proceeds from issuance of shares, net of issue costs     7,769,745  
Proceeds from issuance of special warrants     3,661,822  
Proceeds from warrants exercise     837,459  
Proceeds from promissory note     390,000  
Repayment of bridge loan     (5,000,000)  
Repayment of promissory notes     (654,315) (1,000,000)  
Lease payments     (120,000) (64,828)  
Net cash provided by financing activities     44,810,810 35,704,917  
Net change in cash     34,425,054 14,591,610  
Cash and restricted cash, beginning of period     7,184,105 486,063 $ 486,063
Cash and restricted cash, end of period 41,609,159 15,077,673 41,609,159 15,077,673 7,184,105
Supplemental disclosures          
Cash interest paid     322,708  
Non-cash activities          
Accounts payable, accrued liabilities, and promissory notes settled with special warrants issuance     874,198 228,421  
Mill purchase for shares and warrants     3,243,296  
Units issued to settle DSU/RSU/Bonuses     872,399  
Interest payable settled with common shares     2,039,282 269,750  
Reconciliation from Cash Flow Statement to Balance Sheet:          
Cash and restricted cash end of period 41,609,159 15,077,673 41,609,159 15,077,673  
Less restricted cash 6,476,000 9,476,000 6,476,000 9,476,000 6,476,000
Cash end of period $ 35,133,159 $ 5,601,673 $ 35,133,159 $ 5,601,673 $ 708,105