XML 55 R33.htm IDEA: XBRL DOCUMENT v3.25.1
INCOME TAX (Tables)
12 Months Ended
Dec. 31, 2024
INCOME TAX  
Schedule of future tax assets and liabilities

As of December 31, 

    

2024

    

2023

Deferred tax assets:

 

  

 

  

Non-current:

 

  

 

  

Noncapital loss carryforwards, Canada

$

2,674

$

2,725

Capital loss carryforwards, Canada

 

6

 

6

Net operating loss carryforwards, U.S.

 

25,957

 

24,661

Mineral properties

 

6,513

 

3,350

Reclamation provision

 

53

 

50

Equipment

 

1

 

103

Share based compensation

 

726

 

721

Research and development

 

36

 

109

Deferred tax assets

 

35,966

 

31,725

Valuation allowance

 

(35,966)

 

(31,725)

Net

$

$

Deferred tax liabilities:

 

  

 

  

Deferred tax liabilities

$

$

Net deferred tax asset/(liability)

$

$

Schedule of composition of valuation allowance by tax jurisdiction

As of December 31, 

    

2024

    

2023

Canada

$

3,115

$

3,167

United States

 

32,851

 

28,558

Total valuation allowance

$

35,966

$

31,725

Schedule of components of loss from continuing operations before income taxes

For the year ended December 31, 

    

2024

    

2023

Canada

$

(437)

$

(509)

United States

 

(18,014)

 

(8,487)

$

(18,451)

$

(8,996)

Schedule of reconciliation of expected income tax on net income at statutory rates

As of December 31, 

 

    

2024

    

2023

 

Net loss

$

(18,451)

$

(8,996)

Statutory tax rate

 

27

%  

 

27

%

Tax expense at statutory rate

 

(4,982)

 

(2,429)

State taxes

 

(626)

 

(287)

Foreign rate differential

 

1,082

 

496

Change in tax rates

 

3

 

61

Stock-based compensation

 

 

48

Nondeductible expenses

 

(3)

 

13

Prior year true-up

 

285

 

88

Change in valuation allowance

 

4,241

 

2,010

Income tax expense

$

$