XML 16 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Share Issuance Obligation [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 10,135 $ 3,844,501 $ (5,298,557) $ (1,443,921)
Balance, shares at Dec. 31, 2022 10,135,001        
Capital contributions from GoldMining 18,139 18,139
Share-based compensation - allocated from GoldMining 26,755 26,755
Amortization of share-based compensation 1,881 1,881
Net loss for the period (1,024,261) (1,024,261)
Withholding taxes on return of capital (10,740) (10,740)
Balance at Mar. 31, 2023 $ 10,135 3,880,536 (6,322,818) (2,432,147)
Balance, shares at Mar. 31, 2023 10,135,001        
Balance at Dec. 31, 2022 $ 10,135 3,844,501 (5,298,557) (1,443,921)
Balance, shares at Dec. 31, 2022 10,135,001        
Net loss for the period         (7,104,281)
Balance at Sep. 30, 2023 $ 12,399 26,620,091 (12,402,838) 14,229,652
Balance, shares at Sep. 30, 2023 12,398,709        
Balance at Mar. 31, 2023 $ 10,135 3,880,536 (6,322,818) (2,432,147)
Balance, shares at Mar. 31, 2023 10,135,001        
Capital contributions from GoldMining 8,078 8,078
Share-based compensation - allocated from GoldMining 10,740 10,740
Amortization of share-based compensation 173,519 173,519
Net loss for the period (2,919,318) (2,919,318)
Common stock          
Issued under initial public offering $ 2,000 18,206,955 18,208,955
Issued under initial public offering, shares 2,000,000        
Underwriter fees and issuance costs (883,311) (883,311)
Issued upon exercise of warrants $ 259 3,362,945 3,363,204
Issued upon exercise of warrants, shares 258,708        
Warrants          
Issued in connnection with initial public offering 1,791,045 1,791,045
Underwriter fees and issuance costs (86,883) (86,883)
Share-based compensation          
Common stock issued for consulting services 65,700 65,700
Balance at Jun. 30, 2023 $ 12,394 26,463,624 65,700 (9,242,136) 17,299,582
Balance, shares at Jun. 30, 2023 12,393,709        
Capital contributions from GoldMining 4,376 4,376
Share-based compensation - allocated from GoldMining 2,286 2,286
Amortization of share-based compensation 84,110 84,110
Net loss for the period (3,160,702) (3,160,702)
Share-based compensation          
Common stock issued for consulting services $ 5 65,695 (65,700)
Common stock issued for consulting services, shares 5,000        
Balance at Sep. 30, 2023 $ 12,399 26,620,091 (12,402,838) 14,229,652
Balance, shares at Sep. 30, 2023 12,398,709        
Balance at Dec. 31, 2023 $ 12,399 26,699,034 (14,710,937) 12,000,496
Balance, shares at Dec. 31, 2023 12,398,709        
Capital contributions from GoldMining 3,700 3,700
Share-based compensation - allocated from GoldMining 7,266 7,266
Amortization of share-based compensation 78,000 78,000
Net loss for the period (962,449) (962,449)
Balance at Mar. 31, 2024 $ 12,399 26,788,000 (15,673,386) 11,127,013
Balance, shares at Mar. 31, 2024 12,398,709        
Balance at Dec. 31, 2023 $ 12,399 26,699,034 (14,710,937) 12,000,496
Balance, shares at Dec. 31, 2023 12,398,709        
Net loss for the period         (6,795,401)
Balance at Sep. 30, 2024 $ 12,399 26,893,363 (21,506,338) 5,399,424
Balance, shares at Sep. 30, 2024 12,398,709        
Balance at Mar. 31, 2024 $ 12,399 26,788,000 (15,673,386) 11,127,013
Balance, shares at Mar. 31, 2024 12,398,709        
Capital contributions from GoldMining 3,285 3,285
Share-based compensation - allocated from GoldMining 4,115 4,115
Amortization of share-based compensation 51,256 51,256
Net loss for the period (1,487,203) (1,487,203)
Balance at Jun. 30, 2024 $ 12,399 26,846,656 (17,160,589) 9,698,466
Balance, shares at Jun. 30, 2024 12,398,709        
Capital contributions from GoldMining 3,217 3,217
Share-based compensation - allocated from GoldMining 2,294 2,294
Amortization of share-based compensation 41,196 41,196
Net loss for the period (4,345,749) (4,345,749)
Balance at Sep. 30, 2024 $ 12,399 $ 26,893,363 $ (21,506,338) $ 5,399,424
Balance, shares at Sep. 30, 2024 12,398,709