XML 37 R6.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Changes in Shareholders' Deficiency - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Beginning balance, value $ (26,176,943) $ (34,242,368)
Stock-based compensation 1,458,946 700,737
Compensation options 111,971 264,435
Shares issued for interest payable 2,784,149 1,400,186
Shares issued for RSUs vested
Non brokered shares issued for C$0.30   352,855
Contractor shares issued for C$0.30   290,000
Shares issued for Process plant purchase   1,970,264
Shares issued for warrant exercise 907,090  
Special warrant shares issued for C$0.30 $ 7,425,377 9,083,757
Issue costs   (902,427)
Warrant valuation   (6,246,848)
Gain on fair value from change in credit risk   253,875
OCI 554,787  
Net income for the period (13,432,539) 898,591
Ending balance, value (26,367,162) (26,176,943)
Common Stock [Member]    
Beginning balance, value $ 228 $ 164
Beginning balance, shares 229,501,661 164,435,826
Stock-based compensation
Compensation options
Shares issued for interest payable $ 25 $ 12
Shares issued for interest payable, shares 25,300,209 11,544,279
Shares issued for RSUs vested $ 6 $ 2
Shares issued for RSUs vested, shares 5,809,218 2,565,900
Non brokered shares issued for C$0.30   $ 1
Non brokered shares issued for C$0.30 1,471,664
Contractor shares issued for C$0.30   $ 1
Contractor shares issued for $0.30 CAD, shares 1,218,000
Shares issued for Process plant purchase   $ 10
Shares issued for Process plant purchase, shares 10,416,667
Shares issued for warrant exercise 10  
Shares issued for warrant exercise, shares 10,416,667  
Special warrant shares issued for C$0.30 $ 52 $ 38
Special warrant shares issued for $0.30 CAD, shares 51,633,727 37,849,325
Issue costs  
Warrant valuation  
Gain on fair value from change in credit risk  
OCI  
Net income for the period
Ending balance, value $ 321 $ 228
Ending balance, shares 322,661,482 229,501,661
Additional Paid-in Capital [Member]    
Beginning balance, value $ 45,161,513 $ 38,248,618
Stock-based compensation 1,458,946 700,737
Compensation options 111,971 264,435
Shares issued for interest payable 2,784,124 1,400,174
Shares issued for RSUs vested $ (6) (2)
Non brokered shares issued for C$0.30   352,854
Contractor shares issued for C$0.30   289,999
Shares issued for Process plant purchase   1,970,254
Shares issued for warrant exercise 907,080  
Special warrant shares issued for C$0.30 $ 7,425,325 9,083,719
Issue costs   (902,427)
Warrant valuation   (6,246,848)
Gain on fair value from change in credit risk  
OCI  
Net income for the period
Ending balance, value 57,848,953 45,161,513
AOCI Attributable to Parent [Member]    
Beginning balance, value 253,875
Stock-based compensation
Compensation options
Shares issued for interest payable
Shares issued for RSUs vested
Non brokered shares issued for C$0.30  
Contractor shares issued for C$0.30  
Shares issued for Process plant purchase  
Shares issued for warrant exercise  
Special warrant shares issued for C$0.30
Issue costs  
Warrant valuation  
Gain on fair value from change in credit risk   253,875
OCI 554,787  
Net income for the period
Ending balance, value 808,662 253,875
Retained Earnings [Member]    
Beginning balance, value (71,592,559) (72,491,150)
Stock-based compensation
Compensation options
Shares issued for interest payable
Shares issued for RSUs vested
Non brokered shares issued for C$0.30  
Contractor shares issued for C$0.30  
Shares issued for Process plant purchase  
Shares issued for warrant exercise  
Special warrant shares issued for C$0.30
Issue costs  
Warrant valuation  
Gain on fair value from change in credit risk  
OCI  
Net income for the period (13,432,539) 898,591
Ending balance, value $ (85,025,098) $ (71,592,559)