UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2024

 

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _____________ to ____________

 

Commission File No. 001-41320

 

IDAHO STRATEGIC RESOURCES, INC

(Name of small business issuer in its charter)

 

Idaho

 

82-0490295

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. employer identification No.)

 

201 N. Third Street, Coeur d’Alene, ID 83814

(Address of principal executive offices) (zip code)

 

(208) 625-9001

Registrant’s telephone number, including area code

 

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class

Trading Symbol(s)

Name of Each Exchange on Which Registered

Common Stock, $0.00 par value

IDR

NYSE American

 

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒    No ☐

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒   No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act:

 

Large Accelerated Filer

Accelerated Filer

Non-Accelerated Filer

Small Reporting Company

 

 

Emerging Growth Company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicated by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act):

Yes    No ☒

  

APPLICABLE ONLY TO CORPORATE ISSUERS:

 

At November 1, 2024, 13,661,139 shares of the registrant’s common stock were outstanding.

 

 

 

   

IDAHO STRATEGIC RESOURCES, INC

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTERLY PERIOD

ENDED SEPTEMBER 30, 2024

 

TABLE OF CONTENTS

 

PART I -FINANCIAL INFORMATION

 

3

 

 

 

ITEM 1. Financial Statements

 

3

 

 

 

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

16

 

 

 

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

 

19

 

 

 

ITEM 4. Controls and Procedures

 

19

 

 

 

PART II OTHER INFORMATION

 

20

 

 

 

ITEM 1. Legal Proceedings

 

20

 

 

 

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

20

 

 

 

ITEM 3. Defaults Upon Senior Securities

 

20

 

 

 

ITEM 4. Mine Safety Disclosures

 

20

 

 

 

ITEM 5. Other Information

 

20

 

 

 

ITEM 6. Exhibits

 

21

 

 
2

Table of Contents

 

PART I - FINANCIAL INFORMATION

ITEM 1: Financial Statements

 

Idaho Strategic Resources, Inc.

Condensed Consolidated Balance Sheets (Unaudited)

 

 

 

September 30,

2024

 

 

December 31,

2023

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$8,392,556

 

 

$2,286,999

 

Investments in debt securities

 

 

3,198,452

 

 

 

-

 

Gold sales receivable

 

 

1,054,051

 

 

 

1,038,867

 

Government grant receivable

 

 

418,000

 

 

 

-

 

Inventories

 

 

971,507

 

 

 

876,681

 

Joint venture receivable

 

 

855

 

 

 

2,080

 

Investment in equity securities

 

 

-

 

 

 

5,649

 

Other current assets

 

 

405,267

 

 

 

236,837

 

Total current assets

 

 

14,440,688

 

 

 

4,447,113

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net of accumulated depreciation

 

 

11,565,402

 

 

 

10,233,640

 

Mineral properties, net of accumulated amortization

 

 

10,013,290

 

 

 

7,898,878

 

Investment in Buckskin Gold and Silver, Inc

 

 

340,348

 

 

 

338,769

 

Investment in joint venture

 

 

435,000

 

 

 

435,000

 

Investments in debt securities, non-current

 

 

2,940,780

 

 

 

-

 

Reclamation bond

 

 

249,110

 

 

 

251,310

 

Deposits

 

 

842,743

 

 

 

285,079

 

Total assets

 

$40,827,361

 

 

$23,889,789

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$1,366,345

 

 

$484,221

 

Accrued payroll and related payroll expenses

 

 

445,848

 

 

 

266,670

 

Notes payable, current portion

 

 

802,312

 

 

 

978,246

 

Total current liabilities

 

 

2,614,505

 

 

 

1,729,137

 

 

 

 

 

 

 

 

 

 

Asset retirement obligations

 

 

300,602

 

 

 

286,648

 

Notes payable, long term

 

 

2,117,715

 

 

 

1,338,406

 

Total long-term liabilities

 

 

2,418,317

 

 

 

1,625,054

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

5,032,822

 

 

 

3,354,191

 

 

 

 

 

 

 

 

 

 

Commitments Notes 5 and 9

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, no par value, 1,000,000 shares authorized; no shares issued or outstanding

 

 

-

 

 

 

-

 

Common stock, no par value, 200,000,000 shares authorized; September 30, 2024-13,462,705 and December 31, 2023- 12,397,615 shares issued and outstanding

 

 

43,929,336

 

 

 

34,963,739

 

Accumulated deficit

 

 

(10,877,376)

 

 

(17,210,638)

Total Idaho Strategic Resources, Inc stockholders’ equity

 

 

33,051,960

 

 

 

17,753,101

 

Non-controlling interest

 

 

2,742,579

 

 

 

2,782,497

 

Total stockholders' equity

 

 

35,794,539

 

 

 

20,535,598

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$40,827,361

 

 

$23,889,789

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
3

Table of Contents

 

Idaho Strategic Resources, Inc.

Condensed Consolidated Statements of Operations (Unaudited)

For the Three and Nine-Month Periods Ended September 30, 2024 and 2023 

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Sales of products

 

$6,153,287

 

 

$18,177,607

 

 

$3,301,221

 

 

$9,879,332

 

Total revenue

 

 

6,153,287

 

 

 

18,177,607

 

 

 

3,301,221

 

 

 

9,879,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs of Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales and other direct production costs

 

 

2,670,417

 

 

 

7,825,357

 

 

 

1,831,847

 

 

 

6,079,697

 

Depreciation and amortization

 

 

485,514

 

 

 

1,443,232

 

 

 

363,442

 

 

 

1,034,521

 

Total costs of sales

 

 

3,155,931

 

 

 

9,268,589

 

 

 

2,195,289

 

 

 

7,114,218

 

Gross profit

 

 

2,997,356

 

 

 

8,909,018

 

 

 

1,105,932

 

 

 

2,765,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration

 

 

1,185,460

 

 

 

2,073,364

 

 

 

435,439

 

 

 

916,250

 

Management

 

 

92,967

 

 

 

292,380

 

 

 

58,998

 

 

 

183,477

 

Professional services

 

 

81,663

 

 

 

320,889

 

 

 

80,856

 

 

 

444,899

 

General and administrative

 

 

203,732

 

 

 

543,851

 

 

 

117,178

 

 

 

504,241

 

(Gain) loss on disposal of equipment

 

 

(6,000)

 

 

1,431

 

 

 

-

 

 

 

(224)

Total other operating expenses

 

 

1,557,822

 

 

 

3,231,915

 

 

 

692,471

 

 

 

2,048,643

 

Operating income

 

 

1,439,534

 

 

 

5,677,103

 

 

 

413,461

 

 

 

716,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (income) expense: Equity (income) loss on investment in Buckskin Gold and Silver, Inc

 

 

(1,301)

 

 

(1,579)

 

 

(1,608)

 

 

(2,965)

Timber revenue net of costs

 

 

-

 

 

 

(19,406)

 

 

-

 

 

 

(20,724)

Loss on investment in equity securities

 

 

-

 

 

 

453

 

 

 

1,543

 

 

 

4,423

 

Interest income

 

 

(167,801)

 

 

(247,904)

 

 

(23,560)

 

 

(61,253)

Interest expense

 

 

37,128

 

 

 

83,295

 

 

 

33,103

 

 

 

52,999

 

Government grant income

 

 

(418,000)

 

 

(418,000)

 

 

-

 

 

 

-

 

Total other (income) expense

 

 

(549,974)

 

 

(603,141)

 

 

9,478

 

 

 

(27,520)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

1,989,508

 

 

 

6,280,244

 

 

 

403,983

 

 

 

743,991

 

Net loss attributable to non-controlling interest

 

 

(14,772)

 

 

(53,018)

 

 

(16,696)

 

 

(65,080)

Net income attributable to Idaho Strategic Resources, Inc.

 

$2,004,280

 

 

$6,333,262

 

 

$420,679

 

 

$809,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share-basic

 

$0.15

 

 

$0.49

 

 

$0.03

 

 

$0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common share outstanding-basic

 

 

13,111,073

 

 

 

12,821,279

 

 

 

12,256,523

 

 

 

12,238,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share-diluted

 

$0.15

 

 

$0.49

 

 

$0.03

 

 

$0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding- diluted

 

 

13,259,638

 

 

 

13,012,689

 

 

 

12,263,318

 

 

 

12,243,055

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
4

Table of Contents

   

Idaho Strategic Resources, Inc.

Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited)

For the Three and Nine-Month Periods Ended September 30, 2024 and 2023

   

 

 

Common Stock

Shares

 

 

Common Stock

Amount

 

 

Accumulated Deficit Attributable to

Idaho Strategic

Resources, Inc

 

 

Non-Controlling

Interest

 

 

Total

Stockholders’

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2023

 

 

12,098,070

 

 

$33,245,622

 

 

$(18,368,384)

 

$2,835,832

 

 

$17,713,070

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,601

 

 

 

1,601

 

Issuance of common stock for cash, net of offering costs

 

 

158,453

 

 

 

878,503

 

 

 

-

 

 

 

-

 

 

 

878,503

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

60,599

 

 

 

(16,413)

 

 

44,186

 

Balance March 31, 2023

 

 

12,256,523

 

 

 

34,124,125

 

 

 

(18,307,785)

 

 

2,821,020

 

 

 

18,637,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,409

 

 

 

16,409

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

327,793

 

 

 

(31,971)

 

 

295,822

 

Balance June 30, 2023

 

 

12,256,523

 

 

 

34,124,125

 

 

 

(17,979,992)

 

 

2,805,458

 

 

 

18,949,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,637

 

 

 

1,637

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

420,679

 

 

 

(16,696)

 

 

403,983

 

Balance September 30, 2023

 

 

12,256,523

 

 

$34,124,125

 

 

$(17,559,313)

 

$2,790,399

 

 

$19,355,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2024

 

 

12,397,615

 

 

 

34,963,739

 

 

 

(17,210,638)

 

 

2,782,497

 

 

 

20,535,598

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,598

 

 

 

1,598

 

Issuance of common stock for cash, net of offering costs

 

 

127,152

 

 

 

847,492

 

 

 

-

 

 

 

-

 

 

 

847,492

 

Issuance of common stock for warrants exercised

 

 

147,026

 

 

 

823,346

 

 

 

-

 

 

 

-

 

 

 

823,346

 

Issuance of common stock for stock options exercise

 

 

5,357

 

 

 

29,999

 

 

 

-

 

 

 

-

 

 

 

29,999

 

Issuance of common stock for cashless stock options exercise

 

 

5,887

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

2,171,109

 

 

 

(15,295)

 

 

2,155,814

 

Balance March 31, 2024

 

 

12,683,037

 

 

 

36,664,576

 

 

 

(15,039,529)

 

 

2,768,800

 

 

 

24,393,847

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,647

 

 

 

10,647

 

Issuance of common stock for cash, net of offering costs

 

 

137,864

 

 

 

1,313,392

 

 

 

-

 

 

 

-

 

 

 

1,313,392

 

Issuance of common stock for warrants exercised

 

 

29,763

 

 

 

166,673

 

 

 

-

 

 

 

-

 

 

 

166,673

 

Issuance of common stock for stock options exercise

 

 

21,429

 

 

 

120,002

 

 

 

-

 

 

 

-

 

 

 

120,002

 

Issuance of common stock for cashless stock options exercise

 

 

86,481

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

2,157,873

 

 

 

(22,951)

 

 

2,134,922

 

Balance June 30, 2024

 

 

12,958,574

 

 

 

38,264,643

 

 

 

(12,881,656)

 

 

2,756,496

 

 

 

28,139,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

855

 

 

 

855

 

Issuance of common stock for cash, net of offering costs

 

 

399,858

 

 

 

5,271,332

 

 

 

-

 

 

 

-

 

 

 

5,271,332

 

Issuance of common stock for warrants exercised

 

 

47,027

 

 

 

263,351

 

 

 

-

 

 

 

-

 

 

 

263,351

 

Issuance of common stock for stock options exercise

 

 

23,216

 

 

 

130,010

 

 

 

-

 

 

 

-

 

 

 

130,010

 

Issuance of common stock for cashless stock options exercise

 

 

34,030

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

2,004,280

 

 

 

(14,772)

 

 

1,989,508

 

Balance September 30, 2024

 

 

13,462,705

 

 

$43,929,336

 

 

$(10,877,376)

 

$2,742,579

 

 

$35,794,539

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
5

Table of Contents

 

Idaho Strategic Resources, Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

For the Nine-Month Periods Ended September 30, 2024 and 2023

 

 

 

September 30,

 

 

 

2024

 

 

2023

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$6,280,244

 

 

$743,991

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

1,443,232

 

 

 

1,034,521

 

Loss (gain) on disposal of equipment

 

 

1,431

 

 

 

(224)

Accretion of asset retirement obligation

 

 

13,954

 

 

 

11,874

 

Loss on investment in equity securities

 

 

453

 

 

 

4,423

 

Equity income on investment in Buckskin Gold and Silver, Inc

 

 

(1,579)

 

 

(2,965)

Write down of reclamation bond

 

 

300

 

 

 

-

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

Gold sales receivable

 

 

(15,184)

 

 

(217,607)

Inventories

 

 

(94,826)

 

 

(83,180)

Government grant receivable

 

 

(418,000)

 

 

-

 

Joint venture receivable

 

 

1,225

 

 

 

289

 

Other current assets

 

 

(168,430)

 

 

(141,434)

Accounts payable and accrued expenses

 

 

882,124

 

 

 

(81,167)

Accrued payroll and related payroll expenses

 

 

179,178

 

 

 

74,547

 

Net cash provided by operating activities

 

 

8,104,122

 

 

 

1,343,068

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of property, plant, and equipment

 

 

(1,188,481)

 

 

(467,655)

Deposits on equipment

 

 

(923,228)

 

 

(25,000)

Proceeds from sale of equipment

 

 

6,000

 

 

 

8,500

 

Additions to mineral property

 

 

(1,544,271)

 

 

(645,962)

Purchase of reclamation bond

 

 

(5,000)

 

 

-

 

Refund of reclamation bond

 

 

6,900

 

 

 

75,710

 

Purchase of investments in debt securities

 

 

(6,139,232)

 

 

-

 

Proceeds from sale of investment in equity securities

 

 

5,196

 

 

 

-

 

Purchase of equity securities

 

 

-

 

 

 

(11,100)

Net cash used by investing activities

 

 

(9,782,116)

 

 

(1,065,507)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from sale of common stock, net of issuance cost

 

 

7,432,216

 

 

 

878,503

 

Proceeds from issuance of common stock for warrants exercised

 

 

1,253,370

 

 

 

-

 

Proceeds from issuance of common stock for stock options exercised

 

 

280,011

 

 

 

-

 

Principal payments on notes payable

 

 

(1,195,146)

 

 

(766,714)

Principal payments on notes payable, related parties

 

 

-

 

 

 

(75,183)

Contributions from non-controlling interest

 

 

13,100

 

 

 

19,647

 

Net cash provided by financing activities

 

 

7,783,551

 

 

 

56,253

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

6,105,557

 

 

 

333,814

 

Cash and cash equivalents, beginning of period

 

 

2,286,999

 

 

 

1,638,031

 

Cash and cash equivalents, end of period

 

$8,392,556

 

 

$1,971,845

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit on equipment applied to purchase

 

$365,564

 

 

$76,110

 

Notes payable for equipment

 

$1,148,521

 

 

$1,110,737

 

Notes payable for mineral property

 

$650,000

 

 

$-

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
6

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

1. The Company and Significant Accounting Policies

 

These unaudited interim condensed consolidated financial statements have been prepared by the management of Idaho Strategic Resources, Inc. (“IDR”, “Idaho Strategic” or the “Company”) in accordance with accounting principles generally accepted in the United States of America for interim financial information. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete consolidated financial statements. In the opinion of the Company’s management, all adjustments (consisting of only normal recurring accruals) considered necessary for a fair statement of the interim condensed consolidated financial statements have been included.

 

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities known to exist as of the date the financial statements are published, and the reported amounts of revenues and expenses during the reporting period. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of the Company's consolidated financial statements; accordingly, it is possible that the actual results could differ from these estimates and assumptions, which could have a material effect on the reported amounts of the Company's consolidated financial position and results of operations. Operating results for the three and nine-month periods ended September 30, 2024, are not necessarily indicative of the results that may be expected for the full year ending December 31, 2024.

 

For further information refer to the financial statements and footnotes thereto in the Company’s audited consolidated financial statements for the year ended December 31, 2023, in the Company’s Form 10-K as filed with the Securities and Exchange Commission on March 25, 2024.

 

Principles of Consolidation

 

The condensed consolidated financial statements include the accounts of the Company and its majority-owned subsidiary, the New Jersey Mill Joint Venture (“NJMJV”). Intercompany accounts and transactions are eliminated. The portion of entities owned by other investors is presented as non-controlling interests on the condensed consolidated balance sheets and statements of operations.

 

Revenue Recognition

 

Gold Revenue Recognition and Receivables-Sales of gold sold directly to customers are recorded as revenues and receivables upon completion of the performance obligations and transfer of control of the product to the customer. For concentrate sales, the performance obligation is met, the transaction price can be reasonably estimated, and revenue is recognized generally at the time of shipment at estimated forward prices for the anticipated month of settlement. Due to the time elapsed from shipment to the customer and the final settlement with the customer, prices at which sales of concentrates will be settled are estimated. Previously recorded sales and accounts receivable are adjusted to estimated settlement metals prices until final settlement by the customer. For sales of doré and metals from doré, the performance obligation is met, the transaction price is known, and revenue is recognized at the time of transfer of control of the agreed-upon metal quantities to the customer by the refiner.

 

Sales and accounts receivable for concentrate shipments are recorded net of charges by the customer for treatment, refining, smelting losses, and other charges negotiated with the customers. Charges are estimated upon shipment of concentrates based on contractual terms, and actual charges typically do not vary materially from estimates. Costs charged by customers include fixed costs per ton of concentrate and price escalators. Refining, selling, and shipping costs related to sales of doré and metals from doré are recorded to cost of sales as incurred. See Note 4 for more information on our sales of products.

 

Other Revenue Recognition-Revenue from harvest of raw timber is recognized when the performance obligation under a contract and transfer of the timber have both been completed. Sales of timber found on the Company’s mineral properties are not a part of normal operations.

 

Inventories

 

Inventories are stated at the lower of full cost of production or estimated net realizable value based on current metal prices. Costs consist of mining, transportation, and milling costs including applicable overhead, depreciation, depletion, and amortization relating to the operations. Costs are allocated based on the stage at which the ore is in the production process. Supplies inventory is stated at the lower of cost or estimated net realizable value.

 

Mine Exploration and Development Costs

 

The Company expenses exploration costs as such in the period they occur. The mine development stage begins once the Company identifies ore reserves which is based on a determination whether an ore body can be economically developed. Expenditures incurred during the development stage are capitalized as deferred development costs and include such costs for drift, ramps, raises, and related infrastructure. Costs to improve, alter, or rehabilitate primary development assets which appreciably extend the life, increase capacity, or improve the efficiency or safety of such assets are also capitalized. The development stage ends when the production stage of ore reserves begins. Amortization of deferred development costs is calculated using the units-of-production method over the expected life of the operation based on the estimated recoverable mineral ounces.

 

Fair Value Measurements

 

When required to measure assets or liabilities at fair value, the Company uses a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used. The Company determines the level within the fair value hierarchy in which the fair value measurements in their entirety fall. The categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. Level 1 uses quoted prices in active markets for identical assets or liabilities, Level 2 uses significant other observable inputs, and Level 3 uses significant unobservable inputs. The amount of the total gains or losses for the period that are included in earnings are attributable to the change in unrealized gains or losses relating to those assets and liabilities still held at the reporting date. At December 31, 2023, the Company had equity securities measured at fair value using level 1 quoted prices and no liabilities required measurement at fair value. At September 30, 2024, the Company had no assets or liabilities that required measurement at fair value on a recurring basis.

 

 
7

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

1. The Company and Significant Accounting Policies (continued)

 

Accounting for Investments in Joint Ventures (“JV”) and Equity Method Investments

 

Investment in JVs-For JVs where the Company holds more than 50% of the voting interest and has significant influence, the JV is consolidated with the presentation of non-controlling interest. In determining whether significant influence exists, the Company considers its participation in policy-making decisions and its representation on the venture’s management committee.

 

For JVs in which the Company does not have joint control or significant influence, the cost method is used. For those JVs in which there is joint control between the parties, the equity method is utilized whereby the Company’s share of the ventures’ earnings and losses is included in the statement of operations as earnings in JVs and its investments therein are adjusted by a similar amount. The Company periodically assesses its investments in JVs for impairment. If management determines that a decline in fair value is other than temporary it will write-down the investment and charge the impairment against operations.

 

Equity Method Investments-Investments in companies and joint ventures in which the Company has the ability to exercise significant influence, but do not control, are accounted for under the equity method of accounting. In determining whether significant influence exists, the Company considers its participation in policy-making decisions and representation on governing bodies. Under the equity method of accounting, our share of the net earnings or losses of the investee are included in net income (loss) in the consolidated statements of operations. We evaluate equity method investments whenever events or changes in circumstance indicate the carrying amounts of such investments may be impaired. If a decline in the value of an equity method investment is determined to be other than temporary, a loss is recorded in earnings in the current period. At September 30, 2024, and December 31, 2023, the Company's 37% common stock holding of Buckskin Gold and Silver, Inc. (“Buckskin”) is accounted for using the equity method (Note 11).

 

At September 30, 2024 and December 31, 2023, the Company’s percentage ownership and method of accounting for each JV and equity method investment is as follows:

 

 

 

September 30, 2024

 

December 31, 2023

 

JV/Equity

 

% Ownership

 

 

Significant

Influence?

 

Accounting

Method

 

% Ownership

 

 

Significant

Influence?

 

Accounting

Method

 

NJMJV

 

 

65%

 

Yes

 

Consolidated

 

 

65%

 

Yes

 

Consolidated

 

Butte Highlands JV, LLC

 

 

50%

 

No

 

Cost

 

 

50%

 

No

 

Cost

 

Buckskin

 

 

37%

 

Yes

 

Equity

 

 

37%

 

Yes

 

Equity

 

 

Reclassifications

 

Certain prior period amounts have been reclassified to conform to the 2024 financial statement presentation. Reclassifications had no effect on net loss, stockholders’ equity, or cash flows as previously reported.

 

Investments in Equity Securities

 

Investments in equity securities are generally measured at fair value. Unrealized gains and losses for equity securities resulting from changes in fair value are recognized in current earnings. If an equity security does not have a readily determinable fair value, we may elect to measure the security at its cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for an identical or similar investment in the same issuer. At the end of each reporting period, we reassess whether an equity investment security without a readily determinable fair value qualifies to be measured at cost less impairment, consider whether impairment indicators exist to evaluate if an equity investment security is impaired and, if so, record an impairment loss. At the end of each reporting period, unrealized gains and losses resulting from changes in fair value are recognized in current earnings. Upon sale of an equity security, the realized gain or loss is recognized in current earnings.

 

Investments in Debt Securities

 

The Company holds short term investments in United States Treasury notes and are classified as held to maturity based on management’s intent and ability to hold them to maturity. Such debt securities are stated at cost, adjusted for unamortized purchase premiums and discounts and are amortized using the interest method over the stated terms of the securities. Amortization of the premium or discount is included in interest income on the consolidated statement of operations.

 

Government Grant Income

 

The Company occasionally receives grant income from various government agencies. Government grant income is recognized in earnings on a systematic basis in a manner that mirrors the manner in which the Company recognizes the underlying costs for which the grant is intended to compensate. A grant receivable is recognized for expenses or losses already incurred but for which grant funding has not yet been received. Grant funding received in excess of expenses or losses incurred is recognized as deferred revenue.

 

 
8

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

1. The Company and Significant Accounting Policies (continued)

 

New Accounting Pronouncement

 

In August 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-05, Business Combinations-Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement, which clarifies the business combination accounting for joint venture formations. The amendments in the ASU seek to reduce diversity in practice that has resulted from a lack of authoritative guidance regarding the accounting for the formation of joint ventures in separate financial statements. The amendments also seek to clarify the initial measurement of joint venture net assets, including businesses contributed to a joint venture. The guidance is applicable to all entities involved in the formation of a joint venture. The amendments are effective for all joint venture formations with a formation date on or after January 1, 2025. Early adoption and retrospective application of the amendments are permitted. We continue to evaluate the impact of this update on our consolidated financial statements and disclosures and don’t expect any changes to amounts currently reported.

 

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, amending reportable segment disclosure requirements to include disclosure of incremental segment information on an annual and interim basis. Among the disclosure enhancements are new disclosures regarding significant segment expenses that are regularly provided to the chief operating decision-maker and included within each reported measure of segment profit or loss, as well as other segment items bridging segment revenue to each reported measure of segment profit or loss. The amendments in ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, and are applied retrospectively. We continue to evaluate the impact of this update on our consolidated financial statements and disclosures and don’t expect any changes to our current reportable segments.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvement to Income Tax Disclosures, amending income tax disclosure requirements for the effective tax rate reconciliation and income taxes paid. The amendments in ASU 2023-09 are effective for fiscal years beginning after December 15, 2024 and are applied prospectively. Early adoption and retrospective application of the amendments are permitted. We continue to evaluate the impact of this update our consolidated financial statements and don’t expect any changes to amounts currently reported.

 

Management does not believe that any other recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying financial statements.

 

2. Investments in Debt Securities

 

The table below provides the components of investments in debt securities held to maturity at amortized cost and fair value at September 30, 2024 and December 31, 2023.

 

September 30, 2024

 

 

Amortized

Cost

 

 

Gross

Unrealized gains

 

 

Gross

Unrealized losses

 

 

Fair value

 

US Treasury notes, current

 

$3,198,452

 

 

$19,548

 

 

$-

 

 

$3,218,000

 

US Treasury notes, non-current

 

$2,940,780

 

 

$24,547

 

 

$-

 

 

 

2,965,327

 

 

December 31, 2023

US Treasury notes, current

 

$-

 

 

$-

 

 

$-

 

 

$-

 

US Treasury notes, non-current

 

$-

 

 

$-

 

 

$-

 

 

 

-

 

 

Fair value of investments in debt securities is determined using Level 1 inputs.

 

3. Inventories

 

At September 30, 2024 and December 31, 2023, the Company’s inventories consisted of the following:

 

 

 

September 30,

2024

 

 

December 31,

2023

 

Concentrate inventory

 

 

 

 

 

 

In process

 

$-

 

 

$28,778

 

Finished goods

 

 

480,376

 

 

 

239,361

 

Total concentrate inventory

 

 

480,376

 

 

 

268,139

 

 

 

 

 

 

 

 

 

 

Supplies inventory

 

 

 

 

 

 

 

 

Mine parts and supplies

 

 

387,231

 

 

 

374,456

 

Mill parts and supplies

 

 

78,714

 

 

 

158,402

 

Core drilling supplies and materials

 

 

25,186

 

 

 

75,684

 

Total supplies inventory

 

 

491,131

 

 

 

608,542

 

 

 

 

 

 

 

 

 

 

Total

 

$971,507

 

 

$876,681

 

 

 
9

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

4. Sales of Products

 

Our products consist of both gold flotation concentrates which we sell to a single broker (H&H Metals), and an unrefined gold-silver product known as doré which we sell to a precious metal refinery (Cascade Refining). At September 30, 2024, metals that had been sold but not finally settled included 5,496 ounces of which 1,539 ounces were sold at a predetermined price with the remaining 3,957 exposed to future price changes until prices are locked in based on the month of settlement. The Company has received provisional payments on the sale of these ounces with the remaining amount due reflected in gold sales receivable. Sales of products by metal type for the three and nine-month periods ended September 30, 2024 and 2023 were as follows:

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

Gold

 

$6,286,219

 

 

$18,694,113

 

 

$3,458,174

 

 

$10,347,001

 

Silver

 

 

28,028

 

 

 

87,621

 

 

 

14,283

 

 

 

37,630

 

Less: Smelter and refining charges

 

 

(160,960)

 

 

(604,127)

 

 

(171,236)

 

 

(505,299)

Total

 

$6,153,287

 

 

$18,177,607

 

 

$3,301,221

 

 

$9,879,332

 

 

Sales by significant product type for the three and nine-month periods ended September 30, 2024, and 2023 were as follows:

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

Concentrate sales to H&H Metal

 

$6,153,287

 

 

$17,904,614

 

 

$3,301,221

 

 

$9,741,227

 

Doré sales to Cascade Refining

 

 

-

 

 

 

272,993

 

 

 

-

 

 

 

138,105

 

Total

 

$6,153,287

 

 

$18,177,607

 

 

$3,301,221

 

 

$9,879,332

 

 

At September 30, 2024 and December 31, 2023 our gold sales receivable balance of $1,054,051, and $1,038,867, respectively, consisted only of amounts due from H&H Metals. There is no allowance for doubtful accounts.

 

5. Related Party Transactions

 

At September 30, 2024 and December 31, 2023, there were no notes payable to related parties. On May 10, 2023, the Company paid the remaining amount due to Ophir Holdings, a company owned by two officers and one former officer of the Company.

 

The Company leases office space from certain related parties on a month-to-month basis. $2,000 per month is paid to NP Depot LLC, a company owned by the Company’s president, John Swallow and approximately $1,700 is paid quarterly to Mine Systems Design, Inc. which is partially owned by the Company’s vice president, Grant Brackebusch. Payments under these short-term lease arrangements are included in general and administrative expenses on the Consolidated Statement of Operations and for the three and nine-month periods ended September 30, 2024 and 2023 are as follows:

 

September 30, 2024

 

 

September 30, 2023

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

$

7,688

 

 

$22,996

 

 

$6,120

 

 

$18,555

 

 

6. JV Arrangements

 

NJMJV Agreement

 

The Company owns 65% of the NJMJV and has significant influence in its operations. Thus, the JV is included in the consolidated financial statements along with presentation of the non-controlling interest. At September 30, 2024 and December 31, 2023, an account receivable existed with Crescent Silver, LLC (“Crescent”), the other JV participant, for $855 and $2,080, respectively, for shared operating costs as defined in the JV agreement. This account receivable is included in the Balance Sheet as Joint venture receivable.

 

Butte Highlands JV, LLC

 

On January 29, 2016, the Company purchased a 50% interest in Butte Highlands JV, LLC (“BHJV”) for a total consideration of $435,000. Highland Mining, LLC (“Highland”) is the other 50% owner and manager of the JV. Under the agreement, Highland will fund all future project exploration and mine development costs. The agreement stipulates that Highland is manager of BHJV and will manage BHJV until such time as all mine development costs, less $2 million are distributed to Highland out of the proceeds from future mine production. The Company has determined that because it does not currently have significant influence over the JV’s activities, it accounts for its investment on a cost basis.

 

 
10

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

7. Earnings per Share

 

Net income (loss) per share is computed by dividing the net amount excluding net income (loss) attributable to a non-controlling interest by the weighted average number of common shares outstanding during the period. Diluted net income (loss) per share reflects the potential dilution that could occur from common shares issuable through stock options, warrants, and other convertible securities. Such common stock equivalents are included or excluded from the calculation of diluted net income (loss) per share for each period as follows:

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

Incremental shares included in diluted net income (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

97,727

 

 

 

136,981

 

 

 

6,795

 

 

 

4,883

 

Stock purchase warrants

 

 

50,838

 

 

 

54,429

 

 

 

-

 

 

 

-

 

 

 

 

148,565

 

 

 

191,410

 

 

 

6,795

 

 

 

4,883

 

Potentially dilutive shares excluded from diluted net income per share as inclusion would have an antidilutive effect:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

-

 

 

 

-

 

 

 

321,449

 

 

 

321,449

 

Stock purchase warrants

 

 

-

 

 

 

-

 

 

 

289,294

 

 

 

289,294

 

 

 

 

-

 

 

 

-

 

 

 

610,743

 

 

 

610,743

 

 

8. Property, Plant, and Equipment

 

Property, plant and equipment at September 30, 2024 and December 31, 2023 consisted of the following:

 

 

September 30,

2024

 

 

December 31,

2023

 

Mill

 

 

 

 

 

 

Land

 

$225,289

 

 

$225,289

 

Building

 

 

591,171

 

 

 

536,193

 

Equipment

 

 

4,723,726

 

 

 

4,192,940

 

 

 

 

5,540,186

 

 

 

4,954,422

 

Less accumulated depreciation

 

 

(1,579,605)

 

 

(1,430,323)

Total mill

 

 

3,960,581

 

 

 

3,524,099

 

 

 

 

 

 

 

 

 

 

Building and equipment

 

 

 

 

 

 

 

 

Buildings

 

 

664,550

 

 

 

624,657

 

Equipment

 

 

10,832,978

 

 

 

8,786,492

 

 

 

 

11,497,528

 

 

 

9,411,149

 

Less accumulated depreciation

 

 

(4,646,122)

 

 

(3,455,023)

Total building and equipment

 

 

6,851,406

 

 

 

5,956,126

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

Bear Creek

 

 

266,934

 

 

 

266,934

 

BOW

 

 

230,449

 

 

 

230,449

 

Gillig

 

 

79,137

 

 

 

79,137

 

Highwater

 

 

40,133

 

 

 

40,133

 

Salmon property

 

 

136,762

 

 

 

136,762

 

Total land

 

 

753,415

 

 

 

753,415

 

 

 

 

 

 

 

 

 

 

Total

 

$11,565,402

 

 

$10,233,640

 

 

Deposits on equipment in the statement of cash flows for the first nine months of 2024 of $923,228 includes $137,100 for mining equipment and $786,128 for paste backfill buildings and equipment to be delivered in the 4th quarter of 2024.

 

9. Mineral Properties

 

Mineral properties at September 30, 2024 and December 31, 2023 consisted of the following:

 

 

September 30,

2024

 

 

December 31,

2023

 

Golden Chest

 

 

 

 

 

 

Mineral Property

 

$4,239,581

 

 

$4,191,189

 

Infrastructure

 

 

3,869,669

 

 

 

2,814,164

 

Total Golden Chest

 

 

8,109,250

 

 

 

7,005,353

 

New Jersey

 

 

256,768

 

 

 

256,768

 

McKinley-Monarch

 

 

200,000

 

 

 

200,000

 

Butte Gulch

 

 

1,174,429

 

 

 

124,055

 

Potosi

 

 

150,385

 

 

 

150,385

 

Park Copper/Gold

 

 

78,000

 

 

 

78,000

 

Eastern Star

 

 

250,817

 

 

 

250,817

 

Oxford

 

 

40,000

 

 

 

-

 

Less accumulated amortization

 

 

(246,359)

 

 

(166,500)

Total

 

$10,013,290

 

 

$7,898,878

 

 

 
11

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

9. Mineral Properties (continued)

 

In February 2024 the Company purchased the surface rights and subsequently cancelled the NSR from the previous agreement with the seller for a 169-acre parcel known as Butte Gulch, adjacent to the Golden Chest. The Company had already owned the mineral rights to this property. The purchase price was $1,001,000 of which $351,000 was paid in cash and the remaining $650,000 is payable to the seller (monthly interest only payments at 5% interest, for three years with a balloon payment of $650,000 at the end of the term).

 

For the three and nine-month periods ended September 30, 2024 and 2023, interest expense was capitalized in association with the ramp access project at the Golden Chest Mine as follows.

 

September 30, 2024

 

 

September 30, 2023

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

$

5,218

 

 

$48,392

 

 

$11,107

 

 

$53,442

 

 

10. Notes Payable

 

At September 30, 2024 and December 31, 2023, notes payable are as follows:

 

 

 

September 30,

2024

 

 

December 31,

2023

 

Building in Salmon, Idaho, 60-month note payable, 7.00% interest payable monthly through June 2027, monthly payments of $2,500 with a balloon payment of $260,886 in July 2027

 

$290,171

 

 

$297,230

 

Butte Gulch vacant mineral property, 5.00% interest payable monthly through January 2027, monthly interest only payments of $2,291 with a balloon payment of $549,447 in February 2027

 

 

549,447

 

 

 

-

 

Resemin Muki Bolter, 36-month note payable, 7.00% interest payable monthly through January 2025, monthly payments of $14,821, paid off early

 

 

-

 

 

 

186,557

 

Paus 2 yd LHD, 60-month note payable, 4.78% interest rate payable through September 2024, monthly payments of $5,181

 

 

5,139

 

 

 

50,672

 

Paus 2 yd LHD, 60-month note payable, 3.45% interest rate payable through July 2024, monthly payments of $4,847

 

 

-

 

 

 

33,541

 

CarryAll transport, 36-month note payable, 4.5% interest rate payable monthly through February 2024, monthly payments of $303

 

 

-

 

 

 

604

 

CarryAll transport, 36-month note payable, 4.5% interest rate payable monthly through June 2024, monthly payments of $627

 

 

-

 

 

 

3,713

 

Two CarryAll transports, 36-month note payable, 6.3% interest rate payable monthly through May 2025, monthly payments of $1,515

 

 

11,843

 

 

 

24,591

 

CarryAll transport, 36-month note payable, 6.3% interest rate payable monthly through June 2025, monthly payments of $866

 

 

7,597

 

 

 

14,843

 

Two CarryAll transports, 48-month note payable, 5.9% interest rate payable monthly through June 2027, monthly payments of $1,174

 

 

35,678

 

 

 

44,447

 

CarryAll transport, 48-month note payable, 5.9% interest rate payable monthly through April 2028, monthly payments of $576

 

 

22,257

 

 

 

-

 

CarryAll transport, 48-month note payable, 5.9% interest rate payable monthly through August 2028, monthly payments of $583

 

 

24,448

 

 

 

-

 

Sandvik LH203 LHD, 36-month note payable, 4.5% interest payable monthly through May 2024, monthly payments of $10,352

 

 

-

 

 

 

51,182

 

Sandvik LH202 LHD, 36-month note payable, 6.9% interest payable monthly through August 2025, monthly payments of $4,933

 

 

52,437

 

 

 

92,948

 

Doosan Compressor, 36-month note payable, 6.99% interest payable monthly through July 2024, monthly payments of $602

 

 

-

 

 

 

4,126

 

Komatsu WX04 LHD, 24-month note payable, 8.24% interest rate payable monthly through April 2026, monthly payments of $16,642

 

 

295,486

 

 

 

-

 

Caterpillar 306 excavator, 48-month note payable, 4.6% interest payable monthly through November 2024, monthly payments of $1,512

 

 

3,006

 

 

 

16,251

 

Caterpillar R1600 LHD, 48-month note payable, 4.5% interest rate payable through January 2025, monthly payments of $17,125, paid off early

 

 

-

 

 

 

216,880

 

Caterpillar R1600 LHD bucket, 24-month note payable, 2.06% interest rate payable monthly through April 2026, monthly payments of $4,572

 

 

80,974

 

 

 

-

 

Caterpillar AD30 underground truck, 40-month note payable, 8.01% interest rate payable through October 2026, monthly payments of $29,656

 

 

680,765

 

 

 

899,417

 

Caterpillar 259D3 skid steer, 36-month note payable, 8.50% interest rate payable monthly through December 2026, monthly payments of $1,836

 

 

44,972

 

 

 

58,156

 

Watermark Filter Press, 60-month note payable, 8.2% interest rate payable monthly through September 2029, monthly payments of $9,868

 

 

483,920

 

 

 

-

 

BHS Sonthofen Batch Mixer, 60-month note payable, 8.2% interest rate payable monthly through September 2029, monthly payments of $1,630

 

 

79,940

 

 

 

-

 

SBA Economic Injury Disaster (“EIDL”) Loan 30 year note payable, 3.75% interest payable monthly through December 2054, monthly payments of $731

 

 

157,767

 

 

 

160,123

 

2022 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,152

 

 

46,334

 

 

 

54,418

 

2016 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,190

 

 

47,846

 

 

 

56,194

 

2020 Ford Transit Van, 72-month note payable, 9.24% interest rate payable monthly through December 2028, monthly payments of $1,060, paid off early

 

 

-

 

 

 

50,759

 

Total notes payable

 

 

2,920,027

 

 

 

2,316,652

 

Due within one year

 

 

802,312

 

 

 

978,246

 

Due after one year

 

$2,117,715

 

 

$1,338,406

 

 

 

 
12

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

10. Notes Payable (continued)

 

All notes except the SBA EIDL loan are collateralized by the property or equipment purchased in connection with each note. Future principal payments of notes payable at September 30, 2024 are as follows:

 

12 months ended September 30,

 

 

 

2025

 

$802,312

 

2026

 

 

666,516

 

2027

 

 

1,018,135

 

2028

 

 

155,594

 

2029

 

 

135,381

 

2030

 

 

3,503

 

Thereafter

 

 

138,586

 

Total

 

$2,920,027

 

 

11. Investment in Buckskin

 

The investment in Buckskin is being accounted for using the equity method and resulted in recognition of change of equity value on the investment of income of $1,301 and $1,579 for the respective three and nine-month periods ended September 30, 2024 and income of $1,608 and $2,965 for the respective three and nine-month periods ended September 30, 2023. The Company makes an annual payment of $12,000 to Buckskin per a mineral lease covering 218 acres of patented mining claims. As of September 30, 2024, the Company holds 37% of Buckskin’s outstanding shares.

 

12. Stockholders’ Equity

 

Stock Issuance Activity

 

In the first nine months of 2024 the Company issued common stock as follows:

 

 

·

Sold 664,874 shares of common stock at an average price of $11.18 per share for net proceeds of $7,432,216.

 

·

Issued 223,816 shares of common stock upon exercise of warrants for $1,253,370.

 

·

Issued 50,002 shares of common stock upon exercise of stock options for $280,011.

 

·

Issued 126,398 shares of common stock for outstanding stock options via cashless exercise.

 

Stock Purchase Warrants Outstanding

 

The activity in stock purchase warrants is as follows:

 

Number of

Warrants

 

 

Exercise

Prices

 

Balance December 31, 2022 and 2023

 

 

289,294

 

 

$

5.60-7.00

 

Exercised

 

 

(147,026)

 

$5.60

 

Balance March 31, 2024

 

 

142,268

 

 

$

5.60-7.00

 

Exercised

 

 

(29,763)

 

$5.60

 

Balance June 30, 2024

 

 

112,505

 

 

$

5.60-7.00

 

Exercised

 

 

(47,027)

 

$5.60

 

Balance September 30, 2024

 

 

65,478

 

 

$

5.60-7.00

 

These warrants expire as follows:

 

 

 

Shares

 

 

Exercise Price

 

 

Expiration

Date

 

 

 

 

11,906

 

 

$5.60

 

 

October 15, 2024

 

 

 

 

53,572

 

 

$7.00

 

 

November 12, 2024

 

 

 

 

65,478

 

 

 

 

 

 

 

 

 
13

Table of Contents

 

13. Stock Options

 

There were no stock options granted during the nine-months ended September 30, 2024 and 2023.

 

Activity in the Company’s stock options is as follows:

 

 

 

Number of

Options

 

 

Weighted Average

Exercise Prices

 

Balance December 31, 2022

 

 

535,953

 

 

$5.47

 

Forfeited

 

 

(58,504)

 

$5.47

 

Balance December 31, 2023

 

 

477,449

 

 

$5.47

 

Exercised

 

 

(22,073)

 

$5.50

 

Forfeited

 

 

(10,144)

 

$5.50

 

Balance March 31, 2024

 

 

445,232

 

 

$5.47

 

Exercised

 

 

(218,867)

 

$5.52

 

Balance June 30, 2024

 

 

226,365

 

 

$5.42

 

Exercised

 

 

(82,077)

 

$5.53

 

Forfeited

 

 

(13,715)

 

$5.52

 

Outstanding and exercisable at September 30, 2024

 

 

130,573

 

 

$5.34

 

 

In the three and nine-month periods ending September 30, 2024, 58,861 and 273,015 options were exchanged for 34,030 and 126,399 shares, respectively, in a cashless exercise by employees. The intrinsic value of these options was $466,201 and $1,320,963 for the three and nine-month periods ended September 30, 2024, respectively. At September 30, 2024, outstanding stock options have a weighted average remaining term of approximately 0.58 years and have an intrinsic value of $1,401,549.

 

14. Subsequent Events

 

Subsequent to September 30, 2024:

 

 

·

97,500 shares of common stock have been issued for net proceeds of $1,635,017.

 

·

65,478 shares of common stock have been issued in exchange for outstanding warrants for $441,678.

 

·

53,573 stock options were exchanged for 35,456 shares of common stock in a cashless exercise by employees.

 

 
14

Table of Contents

 

Forward-Looking Statements

 

Certain statements contained in this Form 10-Q, including in Management’s Discussion and Analysis of Financial Condition and Results of Operations and Quantitative and Qualitative Disclosures About Market Risk, are intended to be covered by the safe harbor provided for under Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Our forward-looking statements include our current expectations and projections about future results, performance, results of litigation, prospects and opportunities, including reserves and other mineralization. We have tried to identify these forward-looking statements by using words such as “may,” “will,” “expect,” “anticipate,” “believe,” “intend,” “feel,” “plan,” “estimate,” “project,” “forecast” and similar expressions. These forward-looking statements are based on information currently available to us and are expressed in good faith and believed to have a reasonable basis. However, our forward-looking statements are subject to a number of risks, uncertainties and other factors that could cause our actual results, performance, prospects or opportunities to differ materially from those expressed in, or implied by, these forward-looking statements.

 

These risks, uncertainties and other factors include, but are not limited to, those set forth under Part I, Item 1A.–Risk Factors in our 2023 Form 10-K and in Part II, Item 1.A.-Risk Factors in this Form 10-Q. Given these risks and uncertainties, readers are cautioned not to place undue reliance on our forward-looking statements. All subsequent written and oral forward-looking statements attributable to Idaho Strategic or to persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. Except as required by federal securities laws, we do not intend to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

 
15

Table of Contents

 

ITEM 2: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Plan of Operation

 

Idaho Strategic is a gold producer and critical minerals/rare earth element (“REE”) exploration company focused on a diversified asset base and cash flows from operations. Its portfolio of mineral properties are located in the historic producing silver and gold districts of the Coeur d’Alene Mining region of north Idaho and the Elk City region of north-central Idaho, as well as the historic REE-Thorium Belt located near the city of Salmon in central Idaho.

 

The Company’s plan of operation is to generate positive cash flow, increase its gold production and asset base over time while being mindful of corporate overhead. The Company’s management is focused on utilizing its in-house technical and operating skills to build a portfolio of producing mines and milling operations with a focus on gold production and exploration for REEs.

 

The Company’s gold properties include: the Golden Chest Mine (currently in production), and the New Jersey Mill (majority ownership interest), as well as the Eastern Star exploration property and other less advanced properties. The Company’s primary focus as it relates to its gold properties is to continue to grow production at the Golden Chest Mine and look to reinvest the cash flow into both the Golden Chest, the New Jersey Mill, and furthering its exploration efforts near the Golden Chest, as well as at its REE properties.

 

In addition to its gold properties, Idaho Strategic has three REE exploration properties in Idaho known as Lemhi Pass, Diamond Creek, and Mineral Hill. Following observation of industry dynamics and in early response to events impacting long-term domestic critical mineral supply and demand trends, the Company’s strategic expansion into REE’s also aids in diversifying its holdings. The Company believes the anticipated demand for these elements in the electrification of motorized vehicles, defense spending, and a renewed focus on the United States’ domestic critical minerals supply chain security may benefit domestic holders of such assets. The Company also believes it has a first-mover advantage with its addition of recognized REE land holdings in Idaho. To date, Idaho Strategic has conducted numerous exploration programs on its REE properties which include drilling, trenching, sampling, and mapping of certain areas within the Company’s 19,090-acre landholdings.

 

Idaho Strategic has been able to demonstrate and utilize its track record of operations and experience in mining, milling, and exploring at the Golden Chest to develop relationships with different state government agencies, universities, national labs, and other government and non-government entities to advance its REE exploration activities on multiple fronts. Idaho Strategic plans to continue to look for additional partnerships to find mutually beneficial solutions to advance the U.S.' domestic REE supply chain.

 

Critical Accounting Estimates

 

We have, besides our estimates of the amount of depreciation on our assets, two critical accounting estimates. The ounces of gold contained in our process and concentrate inventory is based on assays taken at the time the ore is processed and the ounces of gold contained in shipped concentrate which is based upon assays taken prior to shipment however subject to final assays at the refinery, these shipments are also subject to the fluctuation in gold prices between our shipment date and estimated and actual final settlement date. Also, the reclamation bond obligation on our balance sheet is based on an estimate of the future cost to recover and remediate our properties as required by our permits upon cessation of our operations and may differ when we cease operations.

 

Our concentrate sales sometimes involve variable consideration, as they can be subject to changes in metals prices between the time of shipment and their final settlement. However, we can reasonably estimate the transaction price for the concentrate sales at the time of shipment using forward prices for the estimated month of settlement, and previously recorded sales and accounts receivable are adjusted to estimated settlement metals prices until final settlement for financial reporting purposes. The embedded derivative contained in our concentrate sales is adjusted to fair value through earnings each period prior to final settlement. It is unlikely a significant reversal of revenue for the concentrate receivable will occur upon final settlement of the lots. As such, we use the expected value method to price the concentrate until the final settlement date occurs, at which time the final transaction price is known. At September 30, 2024, metals that had been sold but not finally settled included 5,496 ounces of which 1,539 ounces were sold at a predetermined price with the remaining 3,957 exposed to future price changes until prices are locked in based on the month of settlement. The Company has received provisional payments on the sale of these ounces with the remaining amount due reflected in gold sales receivable.

 

 
16

Table of Contents

 

The asset retirement obligation and asset on our balance sheet is based on an estimate of the future cost to recover and remediate our properties as required by our permits upon cessation of our operations and may differ when we cease operations. At September 30, 2024 we reviewed our December 31, 2023 estimate that the cost of the machine and man hours probable to be needed to put our properties in the condition required by our permits once we cease operations. The September 30, 2024 estimated costs would be $104,000 for the Golden Chest Mine property and $224,000 for the New Jersey Mine and Mill. For purposes of the estimate, we evaluated the expected life in years and costs that, initially, are comparable to rates that we would incur at the present. An expected present value technique is used to estimate the fair value of the liability. This includes inflating the estimated costs in today’s dollars using a reasonable inflation rate up to the date of expected retirement and discounting the inflated costs using a credit-adjusted risk-free rate. Upon initial recognition of the liability, the carrying amount of the related long-lived asset is increased by the same amount. The liability is accreted over time through periodic charges to earnings. In addition, the asset retirement cost is amortized over the life of the related asset. We are adding to the liability each year, and amortizing the asset over the estimated life, which decreases our net income in total each year. Changes resulting from revisions to the timing or amount of the original estimate of undiscounted cash flows are recognized as either an increase or a decrease in the carrying amount of the liability for an asset retirement obligation and the related asset retirement cost capitalized as part of the carrying amount of the related long-lived asset. Upward revisions of the amount of undiscounted estimated cash flows are discounted using the current credit-adjusted risk-free rate. Downward revisions in the amount of undiscounted estimated cash flows are discounted using the credit-adjusted risk-free rate that existed when the original liability was recognized. The Company reviews, on an annual basis, unless otherwise deemed necessary, the asset retirement obligations. Separately, the Company accrues costs associated with environmental remediation obligations when it is probable that such costs will be incurred and able to be reasonably estimated.

 

Highlights during the third quarter of 2024 include:

 

REE Exploration

 

 

·

Attended the Adamas Rare Earth Mines, Magnets and Motors Conference in Toronto, Canada during the quarter.

 

·

Subsequent to quarter end, Idaho Strategic representatives attended the International Rare Earth Elements Conference in Washington DC.

 

Golden Chest/Operations

 

 

·

At the Golden Chest, ore mined from underground stopes totaled approximately 10,500 tonnes with all of the tonnage coming from H-Vein stopes.

 

·

A total of 3,820 cubic meters of cemented rockfill (“CRF”) were placed during the quarter which is a new quarterly record. The Main Access Ramp (“MAR”) and associated attack ramps were advanced by approximately 154 meters during the quarter.

 

·

For the quarter ended September 30, 2024, a total of 10,470 dry metric tonnes (“dmt”) were processed at the Company’s New Jersey mill with a flotation feed head grade of 9.32 gpt gold and gold recovery of 93.1%.

 

·

An exploration program consisting of both underground and surface core drilling was continued during the third quarter. Underground drilling was focused on exploring the Klondike area and targeting the newly found Red Star zone and northerly projections of the H-vein. Surface drilling was completed in Butte Gulch and this rig was moved to the northern area of the Golden Chest. A third drill rig was moved to Wesp Gulch to drill down-dip on the Idaho fault and associated veining during the quarter.

 

Results of Operations

 

Our financial performance during the quarter is summarized below:

 

 

·

Revenue increased 86.4% from $3,301,221 to $6,153,287 for the three-month periods ended September 30, 2023 and 2024, respectively, Year to date revenue increased 84% from $9,879,332 to $18,177,607 for the nine-month periods ended September 30, 2023 and 2024, respectively. The increase in revenue is largely due to the increased gold production compared to previous periods as well as a higher average gold price recognized on ounces produced. Gold production is expected to remain at approximately this level for the remainder of the year.

 

·

Gross profit as a percentage of sales increased from 33.5% in the third quarter of 2023 to 48.7% in the third quarter of 2024. For the nine-month periods ending September 30, 2024 and 2023 gross profit as a percentage of sales increased to 49% from 28%.

 

·

Exploration expense increased in both the three-month and nine-month periods ending September 30, 2024, when compared to the same periods in 2023, due to an increase in surface and underground drilling activity at the Company’s Golden Chest Mine. Drilling is expected to continue throughout the fourth quarter which may result in an increased exploration expense when compared to prior periods.

 

·

Operating income for the three-month period ended September 30, 2024 was $1,439,534 which is an increase of $1,026,073 from operating income of $413,461 in the third quarter of 2023. For the nine-month period ending September 30, 2024, operating income of $5,677,103 increased by $4,960,632 over the same period in 2023.

 

·

Other income increased $559,452 from an expense of $9,478 in the third quarter of 2023, to income of $549,974 in the same period in 2024. Other income increased $575,621 from $27,520 in the nine months ending September 30, 2023, to $603,141 in the same period in 2024.The increase was from increased interest income and gains on treasuries from the company’s short term investment account due to having a higher cash balance as well as government grant income of $418,000 for an electrical upgrade at the Golden Chest Mine in 2024.

 

·

Net income increased $1,585,525 from net income of $403,983 for the three-month period ended September 30, 2023 to net income of $1,989,508 for the three-month period ending September 30, 2024. Net income increased $5,536,253 from net income of $743,991 in the nine-month period ending September 30, 2023, to net income of $6,280,244 in the same period in 2024.

 

·

The consolidated net income for the nine-month periods ending September 30, 2024 and 2023 included non-cash charges as follows: depreciation and amortization of $1,443,232 ($1,034,521 in 2023), loss on disposal of equipment of $1,431 (gain of $224 in 2023), accretion of asset retirement obligation of $13,954 ($11,874 in 2023), loss on investment in equity securities of $453 ($4,423 in 2023), equity income on investment in Buckskin of $1,579 ($2,965 in 2023), and write down of reclamation bond of $300 (none in 2023).

 

·

Cash cost per ounce for the three-month period ending September 30, 2024 remained relatively flat compared to the same period in 2023. For the nine-month period ending September 30, 2024, cash cost per ounce decreased due to a 53.7% increase in ounces produced compared to the nine-month period ending September 30, 2023.

 

·

All in sustaining cost per ounce increased during the three-month period ending September 30, 2024 compared to the same period in 2023 due to an increase in exploration costs from underground and surface drilling at the Golden Chest Mine. For the nine-month period ending September 30, 2024, all in sustaining costs decreased slightly as the increased exploration cost was largely made up for by the increased production when compared to the nine-month period ending September 30, 2023. Adjusted all in sustaining costs without exploration expenses were $1,109.79 and $1,128.78 per ounce for the three and nine-month periods ending September, 30 2024, respectively.

 

 
17

Table of Contents

 

Cash Costs and All In Sustaining Costs (“AISC”) Reconciliation to Generally Accepted Accounting Principles (“GAAP”)

 

Reconciliation of cost of sales and other direct production costs and depreciation, depletion, and amortization (GAAP) to cash cost per ounce and AISC per ounce (non-GAAP).

 

The table below presents reconciliations between the most comparable GAAP measure of cost of sales and other direct production costs and depreciation, depletion, and amortization to the non-GAAP measures of cash cost per ounce and all in sustaining costs per ounce for the Company’s gold production in the three and nine-month periods ended September 30, 2024, and 2023.

 

Cash cost per ounce is an important operating measure that we utilize to measure operating performance. AISC per ounce is an important measure that we utilize to assess net cash flow after costs for pre-development, exploration, reclamation, and sustaining capital. Current GAAP measures used in the mining industry, such as cost of goods sold do not capture all of the expenditures incurred to discover, develop, and sustain gold production. At September 30, 2024, the Company changed the way sustaining capital is calculated to better reflect actual costs required to sustain mining operations. Prior periods have been restated in the table below to reflect this change.

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

Cost of sales and other direct production costs and depreciation and amortization

 

$3,155,931

 

 

$9,268,589

 

 

$2,195,289

 

 

$7,114,218

 

Depreciation and amortization

 

 

(485,514)

 

 

(1,443,232)

 

 

(363,442)

 

 

(1,034,521)

Change in concentrate inventory

 

 

(204,895)

 

 

(94,826)

 

 

(46,201)

 

 

(83,180)

Cash Cost

 

$2,465,522

 

 

$7,730,531

 

 

$1,785,646

 

 

$5,996,517

 

Exploration

 

 

1,185,460

 

 

 

2,073,364

 

 

 

435,439

 

 

 

916,250

 

Less REE exploration costs

 

 

(54,492)

 

 

(212,018)

 

 

(150,693)

 

 

(485,051)

Sustaining capital

 

 

537,697

 

 

 

1,927,153

 

 

 

474,513

 

 

 

1,568,938

 

General and administrative

 

 

203,732

 

 

 

543,851

 

 

 

117,178

 

 

 

504,241

 

Less stock-based compensation and other non-cash items

 

 

2,573

 

 

 

(14,259)

 

 

(3,953)

 

 

(13,108)

AISC

 

$4,340,492

 

 

$12,048,622

 

 

$2,658,130

 

 

$8,487,787

 

Divided by ounces produced

 

 

2,892

 

 

 

9,025

 

 

 

1,993

 

 

 

5,870

 

Cash cost per ounce

 

$852.53

 

 

$856.57

 

 

$895.96

 

 

$1,021.55

 

AISC per ounce

 

$1,500.86

 

 

$1,335.03

 

 

$1,333.73

 

 

$1,445.96

 

 

Financial Condition and Liquidity

 

 

 

For the Nine-Months Ended September 30,

 

Net cash provided (used) by:

 

2024

 

 

2023

 

Operating activities

 

$8,104,122

 

 

$1,343,068

 

Investing activities

 

 

(9,782,116)

 

 

(1,065,507)

Financing activities

 

 

7,783,551

 

 

 

56,253

 

Net change in cash and cash equivalents

 

 

6,105,557

 

 

 

333,814

 

Cash and cash equivalents, beginning of period

 

 

2,286,999

 

 

 

1,638,031

 

Cash and cash equivalents, end of period

 

$8,392,556

 

 

$1,971,845

 

 

The Company is currently producing profitably from underground at the Golden Chest Mine. In the past, the Company has been successful in raising required capital from sale of common stock, forward gold contracts, and debt. As a result of its profitable production, equity sales and potential debt borrowings or restructurings, management believes cash flows from operations and existing cash are sufficient to conduct planned operations and meet contractual obligations for the next 12 months.

 

 
18

Table of Contents

 

ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not required for small reporting companies.

 

ITEM 4: CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedures

 

At September 30, 2024, our Vice President who also serves as our Chief Accounting Officer evaluated the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Rule 13a-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”), which disclosure controls and procedures are designed to insure that information required to be disclosed by a company in the reports that it files under the Exchange Act is recorded, processed, summarized, and reported within required time periods specified by the Securities & Exchange Commission rules and forms.

 

Based upon that evaluation, it was concluded that our disclosure controls were effective as of September 30, 2024, to ensure timely reporting with the Securities and Exchange Commission. Specifically, the Company’s corporate governance and disclosure controls and procedures provided reasonable assurance that required reports were timely and accurately reported in our periodic reports filed with the Securities and Exchange Commission.

 

Changes in internal control over financial reporting

 

There was no material change in internal control over financial reporting in the quarter ended September 30, 2024.

 

 
19

Table of Contents

 

PART II - OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

None.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

Neither the constituent instruments defining the rights of the Company’s securities filers nor the rights evidenced by the Company’s outstanding common stock have been modified, limited or qualified.

 

During the third quarter of 2024, 47,027 shares of common stock were issued in exchange for outstanding warrants for net proceeds of $263,351. 23,216 shares of common stock were issued in exchange for outstanding stock options for net proceeds of $130,010 and 34,030 shares of common stock were issued for outstanding stock options via cashless exercise.

 

The Company relied on the transaction exemption afforded by Section 4(a)(2) of the Securities Act of 1933, as amended, and Regulation D Rule 506(b). The common shares are restricted securities which may not be publicly sold unless registered for resale with the Securities and Exchange Commission or exempt from the registration requirements of the Securities Act of 1933, as amended.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

The Company has no outstanding senior securities.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

The information concerning mine safety violations or other regulatory matters required by Section 1503(a) of the Dodd-Frank Wall Street Reform and Consumer Protection Act and Item 104 of Regulation S-K is included in exhibit 95 to this report.

 

ITEM 5. OTHER INFORMATION

 

None.

 

 
20

Table of Contents

 

ITEM 6. EXHIBITS

 

Exhibits

 

3.1

 

Amended and Restated Articles of Incorporation, incorporated by reference to the Company’s Form 8-K as filed with the Securities and Exchange Commission on October 27, 2021

3.2

 

Amended and Restated By-laws of Idaho Strategic Resources, Inc., incorporated by reference to the Company’s Form 8-K as filed with the Securities and Exchange Commission on October 27, 2021

10.1

 

Purchase and Sale Agreement dated January 16th, 2024, Promissory Note, Mortgage, and Termination of Royalty Deed and Warranty Deed, dated February 7th, 2024, by and among the Registrant and Bell Run Properties, L.L.C., filed as Exhibit 10.1 to the Company’s Form 10-Q as filed with the Securities and Exchange Commission on May 6, 2024, and incorporated herein by reference.

31.1*

 

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*

 

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*

 

Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2*

 

Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

95*

 

Mine safety information listed in Section 1503 of the Dodd-Frank Act.

101.INS*

 

XBRL Instance Document

101.SCH*

 

XBRL Taxonomy Extension Schema Document

101.CAL*

 

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*

 

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*

 

XBRL Taxonomy Extension Label Linkbase Document

101.PRE*

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

* Filed herewith.

 

 
21

Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

IDAHO STRATEGIC RESOURCES, INC

 

 

 

 

 

 

By:

/s/ John Swallow

 

 

 

John Swallow,

 

 

its:

President and Chief Executive Officer

 

 

Date

November 4, 2024

 

 

 

 

 

 

By:

/s/ Grant Brackebusch

 

 

 

Grant Brackebusch,

 

 

its:

Vice President and Chief Financial Officer

 

 

Date:

November 4, 2024

 

 

 
22

 

nullnullnullnullnullv3.24.3
Cover - shares
9 Months Ended
Sep. 30, 2024
Nov. 01, 2024
Cover [Abstract]    
Entity Registrant Name IDAHO STRATEGIC RESOURCES, INC  
Entity Central Index Key 0001030192  
Document Type 10-Q  
Amendment Flag false  
Current Fiscal Year End Date --12-31  
Entity Small Business true  
Entity Shell Company false  
Entity Emerging Growth Company false  
Entity Current Reporting Status Yes  
Document Period End Date Sep. 30, 2024  
Entity Filer Category Non-accelerated Filer  
Document Fiscal Period Focus Q3  
Document Fiscal Year Focus 2024  
Entity Common Stock Shares Outstanding   13,661,139
Entity File Number 001-41320  
Entity Incorporation State Country Code ID  
Entity Tax Identification Number 82-0490295  
Entity Address Address Line 1 201 N. Third Street  
Entity Address City Or Town Coeur d’Alene  
Entity Address State Or Province ID  
Entity Address Postal Zip Code 83814  
City Area Code 208  
Local Phone Number 625-9001  
Security 12b Title Common Stock, $0.00 par value  
Trading Symbol IDR  
Security Exchange Name NYSE  
Document Quarterly Report true  
Document Transition Report false  
Entity Interactive Data Current Yes  
v3.24.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents $ 8,392,556 $ 2,286,999
Investments in debt securities 3,198,452 0
Gold sales receivable 1,054,051 1,038,867
Government grant receivable 418,000 0
Inventories 971,507 876,681
Joint venture receivable 855 2,080
Investment in equity securities 0 5,649
Other current assets 405,267 236,837
Total current assets 14,440,688 4,447,113
Property, plant and equipment, net of accumulated depreciation 11,565,402 10,233,640
Mineral properties, net of accumulated amortization 10,013,290 7,898,878
Investment in Buckskin Gold and Silver, Inc 340,348 338,769
Investment in joint venture 435,000 435,000
Investments in debt securities, non-current 2,940,780 0
Reclamation bond 249,110 251,310
Deposits 842,743 285,079
Total assets 40,827,361 23,889,789
Current liabilities:    
Accounts payable and accrued expenses 1,366,345 484,221
Accrued payroll and related payroll expenses 445,848 266,670
Notes payable, current portion 802,312 978,246
Total current liabilities 2,614,505 1,729,137
Asset retirement obligations 300,602 286,648
Notes payable, long term 2,117,715 1,338,406
Total long-term liabilities 2,418,317 1,625,054
Total liabilities 5,032,822 3,354,191
Commitments Notes 5 and 9 0 0
Stockholders' equity:    
Preferred stock, no par value, 1,000,000 shares authorized; no shares issued or outstanding 0 0
Common stock, no par value, 200,000,000 shares authorized; September 30, 2024-13,462,705 and December 31, 2023- 12,397,615 shares issued and outstanding 43,929,336 34,963,739
Accumulated deficit 10,877,376 17,210,638
Total Idaho Strategic Resources, Inc stockholders' equity 33,051,960 17,753,101
Non-controlling interest 2,742,579 2,782,497
Total stockholders' equity 35,794,539 20,535,598
Total liabilities and stockholders' equity $ 40,827,361 $ 23,889,789
v3.24.3
Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares
Sep. 30, 2024
Dec. 31, 2023
Condensed Consolidated Balance Sheets    
Preferred Stock, Par Value $ 0 $ 0
Preferred Stock, Shares Authorized 1,000,000 1,000,000
Preferred Stock, Shares Issued 0 0
Preferred Stock, Shares outstanding 0 0
Common Stock, Par Value $ 0 $ 0
Common Stock, Shares Authorized 200,000,000 200,000,000
Common Stock, Shares Issued 13,462,705 12,397,615
Common Stock, Shares outstanding 13,462,705 12,397,615
v3.24.3
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Revenue:        
Sales of products $ 6,153,287 $ 3,301,221 $ 18,177,607 $ 9,879,332
Total revenue 6,153,287 3,301,221 18,177,607 9,879,332
Costs of Sales:        
Cost of sales and other direct production costs 2,670,417 1,831,847 7,825,357 6,079,697
Depreciation and amortization 485,514 363,442 1,443,232 1,034,521
Total costs of sales 3,155,931 2,195,289 9,268,589 7,114,218
Gross profit 2,997,356 1,105,932 8,909,018 2,765,114
Other operating expenses:        
Exploration 1,185,460 435,439 2,073,364 916,250
Management 92,967 58,998 292,380 183,477
Professional services 81,663 80,856 320,889 444,899
General and administrative 203,732 117,178 543,851 504,241
(Gain) loss on disposal of equipment (6,000) 0 1,431 (224)
Total other operating expenses 1,557,822 692,471 3,231,915 2,048,643
Operating income 1,439,534 413,461 5,677,103 716,471
Other (income) expense: Equity (income) loss on investment in Buckskin Gold and Silver, Inc 1,301 1,608 1,579 2,965
Timber revenue net of costs 0 0 19,406 20,724
Loss on investment in equity securities 0 1,543 453 4,423
Interest income 167,801 23,560 247,904 61,253
Interest expense 37,128 33,103 83,295 52,999
Government grant income 418,000 0 418,000 0
Total other (income) expense (549,974) 9,478 (603,141) (27,520)
Net income 1,989,508 403,983 6,280,244 743,991
Net loss attributable to non-controlling interest 14,772 16,696 53,018 65,080
Net income attributable to Idaho Strategic Resources, Inc. $ 2,004,280 $ 420,679 $ 6,333,262 $ 809,071
Net income per common share-basic $ 0.15 $ 0.03 $ 0.49 $ 0.07
Weighted average common share outstanding-basic 13,111,073 12,256,523 12,821,279 12,238,172
Net income per common share-diluted $ 0.15 $ 0.03 $ 0.49 $ 0.07
Weighted average common shares outstanding- diluted 13,259,638 12,263,318 13,012,689 12,243,055
v3.24.3
Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited) - USD ($)
Total
Accumulated Deficit Attributable to Idaho Strategic Resources, Inc. [Member]
Common Stock
Non-Controlling Interest [Member]
Balance, shares at Dec. 31, 2022     12,098,070  
Balance, amount at Dec. 31, 2022 $ 17,713,070 $ (18,368,384) $ 33,245,622 $ 2,835,832
Contribution from non-controlling interest in New Jersey Mill Joint Venture 1,601 0 $ 0 1,601
Issuance of common stock for cash, net of offering costs, shares     158,453  
Issuance of common stock for cash, net of offering costs, amount 878,503 0 $ 878,503 0
Net income (loss) 44,186 60,599 $ 0 (16,413)
Balance, shares at Mar. 31, 2023     12,256,523  
Balance, amount at Mar. 31, 2023 18,637,360 (18,307,785) $ 34,124,125 2,821,020
Balance, shares at Dec. 31, 2022     12,098,070  
Balance, amount at Dec. 31, 2022 17,713,070 (18,368,384) $ 33,245,622 2,835,832
Net income (loss) (743,991)      
Balance, shares at Sep. 30, 2023     12,256,523  
Balance, amount at Sep. 30, 2023 19,355,211 (17,559,313) $ 34,124,125 2,790,399
Balance, shares at Mar. 31, 2023     12,256,523  
Balance, amount at Mar. 31, 2023 18,637,360 (18,307,785) $ 34,124,125 2,821,020
Contribution from non-controlling interest in New Jersey Mill Joint Venture 16,409 0 0 16,409
Net income (loss) 295,822 327,793 $ 0 (31,971)
Balance, shares at Jun. 30, 2023     12,256,523  
Balance, amount at Jun. 30, 2023 18,949,591 (17,979,992) $ 34,124,125 2,805,458
Contribution from non-controlling interest in New Jersey Mill Joint Venture 1,637 0 0 1,637
Net income (loss) 403,983 420,679 $ 0 (16,696)
Balance, shares at Sep. 30, 2023     12,256,523  
Balance, amount at Sep. 30, 2023 19,355,211 (17,559,313) $ 34,124,125 2,790,399
Balance, shares at Dec. 31, 2023     12,397,615  
Balance, amount at Dec. 31, 2023 20,535,598 (17,210,638) $ 34,963,739 2,782,497
Contribution from non-controlling interest in New Jersey Mill Joint Venture 1,598 0 $ 0 1,598
Issuance of common stock for cash, net of offering costs, shares     127,152  
Issuance of common stock for cash, net of offering costs, amount 847,492 0 $ 847,492 0
Net income (loss) 2,155,814 2,171,109 $ 0 (15,295)
Issuance of common stock for warrants exercised, shares     147,026  
Issuance of common stock for warrants exercised, amount 823,346 0 $ 823,346 0
Issuance of common stock for stock options exercise, shares     5,357  
Issuance of common stock for stock options exercise, amount 29,999 0 $ 29,999 0
Issuance of common stock for cashless stock options exercise, shares     5,887  
Issuance of common stock for cashless stock options exercise, amount 0 0 $ 0 0
Balance, shares at Mar. 31, 2024     12,683,037  
Balance, amount at Mar. 31, 2024 24,393,847 (15,039,529) $ 36,664,576 2,768,800
Balance, shares at Dec. 31, 2023     12,397,615  
Balance, amount at Dec. 31, 2023 20,535,598 (17,210,638) $ 34,963,739 2,782,497
Net income (loss) (6,280,244)      
Balance, shares at Sep. 30, 2024     13,462,705  
Balance, amount at Sep. 30, 2024 35,794,539 (10,877,376) $ 43,929,336 2,742,579
Balance, shares at Mar. 31, 2024     12,683,037  
Balance, amount at Mar. 31, 2024 24,393,847 (15,039,529) $ 36,664,576 2,768,800
Contribution from non-controlling interest in New Jersey Mill Joint Venture 10,647 0 $ 0 10,647
Issuance of common stock for cash, net of offering costs, shares     137,864  
Issuance of common stock for cash, net of offering costs, amount 1,313,392 0 $ 1,313,392 0
Net income (loss) 2,134,922 2,157,873 $ 0 (22,951)
Issuance of common stock for warrants exercised, shares     29,763  
Issuance of common stock for warrants exercised, amount 166,673 0 $ 166,673 0
Issuance of common stock for stock options exercise, shares     21,429  
Issuance of common stock for stock options exercise, amount 120,002 0 $ 120,002 0
Issuance of common stock for cashless stock options exercise, shares     86,481  
Issuance of common stock for cashless stock options exercise, amount 0 0 $ 0 0
Balance, shares at Jun. 30, 2024     12,958,574  
Balance, amount at Jun. 30, 2024 28,139,483 (12,881,656) $ 38,264,643 2,756,496
Contribution from non-controlling interest in New Jersey Mill Joint Venture 855 0 $ 0 855
Issuance of common stock for cash, net of offering costs, shares     399,858  
Issuance of common stock for cash, net of offering costs, amount 5,271,332 0 $ 5,271,332 0
Net income (loss) 1,989,508 2,004,280 $ 0 (14,772)
Issuance of common stock for warrants exercised, shares     47,027  
Issuance of common stock for warrants exercised, amount 263,351 0 $ 263,351 0
Issuance of common stock for stock options exercise, shares     23,216  
Issuance of common stock for stock options exercise, amount 130,010 0 $ 130,010 0
Issuance of common stock for cashless stock options exercise, shares     34,030  
Issuance of common stock for cashless stock options exercise, amount 0 0 $ 0 0
Balance, shares at Sep. 30, 2024     13,462,705  
Balance, amount at Sep. 30, 2024 $ 35,794,539 $ (10,877,376) $ 43,929,336 $ 2,742,579
v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash flows from operating activities:    
Net income $ 6,280,244 $ 743,991
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 1,443,232 1,034,521
Loss (gain) on disposal of equipment 1,431 (224)
Accretion of asset retirement obligation 13,954 11,874
Loss on investment in equity securities 453 4,423
Equity income on investment in Buckskin Gold and Silver, Inc (1,579) (2,965)
Write down of reclamation bond 300 0
Change in operating assets and liabilities:    
Gold sales receivable (15,184) (217,607)
Inventories (94,826) (83,180)
Government grant receivable (418,000) 0
Joint venture receivable 1,225 289
Other current assets (168,430) (141,434)
Accounts payable and accrued expenses 882,124 81,167
Accrued payroll and related payroll expenses 179,178 74,547
Net cash provided by operating activities 8,104,122 1,343,068
Cash flows from investing activities:    
Purchases of property, plant, and equipment (1,188,481) (467,655)
Deposits on equipment (923,228) (25,000)
Proceeds from sale of equipment 6,000 8,500
Additions to mineral property (1,544,271) (645,962)
Purchase of reclamation bond (5,000) 0
Refund of reclamation bond 6,900 75,710
Purchase of investments in debt securities (6,139,232) 0
Proceeds from sale of investment in equity securities 5,196 0
Purchase of equity securities 0 (11,100)
Net cash used by investing activities (9,782,116) (1,065,507)
Cash flows from financing activities:    
Proceeds from sale of common stock, net of issuance cost 7,432,216 878,503
Proceeds from issuance of common stock for warrants exercised 1,253,370 0
Proceeds from issuance of common stock for stock options exercised 280,011 0
Principal payments on notes payable (1,195,146) (766,714)
Principal payments on notes payable, related parties 0 (75,183)
Contributions from non-controlling interest 13,100 19,647
Net cash provided by financing activities 7,783,551 56,253
Net change in cash and cash equivalents 6,105,557 333,814
Cash and cash equivalents, beginning of period 2,286,999 1,638,031
Cash and cash equivalents, end of period 8,392,556 1,971,845
Non-cash investing and financing activities:    
Deposit on equipment applied to purchase 365,564 76,110
Notes payable for equipment 1,148,521 1,110,737
Notes payable for mineral property $ 650,000 $ 0
v3.24.3
The Company and Significant Accounting Policies
9 Months Ended
Sep. 30, 2024
The Company and Significant Accounting Policies  
The Company and Significant Accounting Policies

1. The Company and Significant Accounting Policies

 

These unaudited interim condensed consolidated financial statements have been prepared by the management of Idaho Strategic Resources, Inc. (“IDR”, “Idaho Strategic” or the “Company”) in accordance with accounting principles generally accepted in the United States of America for interim financial information. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete consolidated financial statements. In the opinion of the Company’s management, all adjustments (consisting of only normal recurring accruals) considered necessary for a fair statement of the interim condensed consolidated financial statements have been included.

 

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities known to exist as of the date the financial statements are published, and the reported amounts of revenues and expenses during the reporting period. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of the Company's consolidated financial statements; accordingly, it is possible that the actual results could differ from these estimates and assumptions, which could have a material effect on the reported amounts of the Company's consolidated financial position and results of operations. Operating results for the three and nine-month periods ended September 30, 2024, are not necessarily indicative of the results that may be expected for the full year ending December 31, 2024.

 

For further information refer to the financial statements and footnotes thereto in the Company’s audited consolidated financial statements for the year ended December 31, 2023, in the Company’s Form 10-K as filed with the Securities and Exchange Commission on March 25, 2024.

 

Principles of Consolidation

 

The condensed consolidated financial statements include the accounts of the Company and its majority-owned subsidiary, the New Jersey Mill Joint Venture (“NJMJV”). Intercompany accounts and transactions are eliminated. The portion of entities owned by other investors is presented as non-controlling interests on the condensed consolidated balance sheets and statements of operations.

 

Revenue Recognition

 

Gold Revenue Recognition and Receivables-Sales of gold sold directly to customers are recorded as revenues and receivables upon completion of the performance obligations and transfer of control of the product to the customer. For concentrate sales, the performance obligation is met, the transaction price can be reasonably estimated, and revenue is recognized generally at the time of shipment at estimated forward prices for the anticipated month of settlement. Due to the time elapsed from shipment to the customer and the final settlement with the customer, prices at which sales of concentrates will be settled are estimated. Previously recorded sales and accounts receivable are adjusted to estimated settlement metals prices until final settlement by the customer. For sales of doré and metals from doré, the performance obligation is met, the transaction price is known, and revenue is recognized at the time of transfer of control of the agreed-upon metal quantities to the customer by the refiner.

 

Sales and accounts receivable for concentrate shipments are recorded net of charges by the customer for treatment, refining, smelting losses, and other charges negotiated with the customers. Charges are estimated upon shipment of concentrates based on contractual terms, and actual charges typically do not vary materially from estimates. Costs charged by customers include fixed costs per ton of concentrate and price escalators. Refining, selling, and shipping costs related to sales of doré and metals from doré are recorded to cost of sales as incurred. See Note 4 for more information on our sales of products.

 

Other Revenue Recognition-Revenue from harvest of raw timber is recognized when the performance obligation under a contract and transfer of the timber have both been completed. Sales of timber found on the Company’s mineral properties are not a part of normal operations.

 

Inventories

 

Inventories are stated at the lower of full cost of production or estimated net realizable value based on current metal prices. Costs consist of mining, transportation, and milling costs including applicable overhead, depreciation, depletion, and amortization relating to the operations. Costs are allocated based on the stage at which the ore is in the production process. Supplies inventory is stated at the lower of cost or estimated net realizable value.

 

Mine Exploration and Development Costs

 

The Company expenses exploration costs as such in the period they occur. The mine development stage begins once the Company identifies ore reserves which is based on a determination whether an ore body can be economically developed. Expenditures incurred during the development stage are capitalized as deferred development costs and include such costs for drift, ramps, raises, and related infrastructure. Costs to improve, alter, or rehabilitate primary development assets which appreciably extend the life, increase capacity, or improve the efficiency or safety of such assets are also capitalized. The development stage ends when the production stage of ore reserves begins. Amortization of deferred development costs is calculated using the units-of-production method over the expected life of the operation based on the estimated recoverable mineral ounces.

 

Fair Value Measurements

 

When required to measure assets or liabilities at fair value, the Company uses a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used. The Company determines the level within the fair value hierarchy in which the fair value measurements in their entirety fall. The categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. Level 1 uses quoted prices in active markets for identical assets or liabilities, Level 2 uses significant other observable inputs, and Level 3 uses significant unobservable inputs. The amount of the total gains or losses for the period that are included in earnings are attributable to the change in unrealized gains or losses relating to those assets and liabilities still held at the reporting date. At December 31, 2023, the Company had equity securities measured at fair value using level 1 quoted prices and no liabilities required measurement at fair value. At September 30, 2024, the Company had no assets or liabilities that required measurement at fair value on a recurring basis.

Accounting for Investments in Joint Ventures (“JV”) and Equity Method Investments

 

Investment in JVs-For JVs where the Company holds more than 50% of the voting interest and has significant influence, the JV is consolidated with the presentation of non-controlling interest. In determining whether significant influence exists, the Company considers its participation in policy-making decisions and its representation on the venture’s management committee.

 

For JVs in which the Company does not have joint control or significant influence, the cost method is used. For those JVs in which there is joint control between the parties, the equity method is utilized whereby the Company’s share of the ventures’ earnings and losses is included in the statement of operations as earnings in JVs and its investments therein are adjusted by a similar amount. The Company periodically assesses its investments in JVs for impairment. If management determines that a decline in fair value is other than temporary it will write-down the investment and charge the impairment against operations.

 

Equity Method Investments-Investments in companies and joint ventures in which the Company has the ability to exercise significant influence, but do not control, are accounted for under the equity method of accounting. In determining whether significant influence exists, the Company considers its participation in policy-making decisions and representation on governing bodies. Under the equity method of accounting, our share of the net earnings or losses of the investee are included in net income (loss) in the consolidated statements of operations. We evaluate equity method investments whenever events or changes in circumstance indicate the carrying amounts of such investments may be impaired. If a decline in the value of an equity method investment is determined to be other than temporary, a loss is recorded in earnings in the current period. At September 30, 2024, and December 31, 2023, the Company's 37% common stock holding of Buckskin Gold and Silver, Inc. (“Buckskin”) is accounted for using the equity method (Note 11).

 

At September 30, 2024 and December 31, 2023, the Company’s percentage ownership and method of accounting for each JV and equity method investment is as follows:

 

 

 

September 30, 2024

 

December 31, 2023

 

JV/Equity

 

% Ownership

 

 

Significant

Influence?

 

Accounting

Method

 

% Ownership

 

 

Significant

Influence?

 

Accounting

Method

 

NJMJV

 

 

65%

 

Yes

 

Consolidated

 

 

65%

 

Yes

 

Consolidated

 

Butte Highlands JV, LLC

 

 

50%

 

No

 

Cost

 

 

50%

 

No

 

Cost

 

Buckskin

 

 

37%

 

Yes

 

Equity

 

 

37%

 

Yes

 

Equity

 

 

Reclassifications

 

Certain prior period amounts have been reclassified to conform to the 2024 financial statement presentation. Reclassifications had no effect on net loss, stockholders’ equity, or cash flows as previously reported.

 

Investments in Equity Securities

 

Investments in equity securities are generally measured at fair value. Unrealized gains and losses for equity securities resulting from changes in fair value are recognized in current earnings. If an equity security does not have a readily determinable fair value, we may elect to measure the security at its cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for an identical or similar investment in the same issuer. At the end of each reporting period, we reassess whether an equity investment security without a readily determinable fair value qualifies to be measured at cost less impairment, consider whether impairment indicators exist to evaluate if an equity investment security is impaired and, if so, record an impairment loss. At the end of each reporting period, unrealized gains and losses resulting from changes in fair value are recognized in current earnings. Upon sale of an equity security, the realized gain or loss is recognized in current earnings.

 

Investments in Debt Securities

 

The Company holds short term investments in United States Treasury notes and are classified as held to maturity based on management’s intent and ability to hold them to maturity. Such debt securities are stated at cost, adjusted for unamortized purchase premiums and discounts and are amortized using the interest method over the stated terms of the securities. Amortization of the premium or discount is included in interest income on the consolidated statement of operations.

 

Government Grant Income

 

The Company occasionally receives grant income from various government agencies. Government grant income is recognized in earnings on a systematic basis in a manner that mirrors the manner in which the Company recognizes the underlying costs for which the grant is intended to compensate. A grant receivable is recognized for expenses or losses already incurred but for which grant funding has not yet been received. Grant funding received in excess of expenses or losses incurred is recognized as deferred revenue.

New Accounting Pronouncement

 

In August 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-05, Business Combinations-Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement, which clarifies the business combination accounting for joint venture formations. The amendments in the ASU seek to reduce diversity in practice that has resulted from a lack of authoritative guidance regarding the accounting for the formation of joint ventures in separate financial statements. The amendments also seek to clarify the initial measurement of joint venture net assets, including businesses contributed to a joint venture. The guidance is applicable to all entities involved in the formation of a joint venture. The amendments are effective for all joint venture formations with a formation date on or after January 1, 2025. Early adoption and retrospective application of the amendments are permitted. We continue to evaluate the impact of this update on our consolidated financial statements and disclosures and don’t expect any changes to amounts currently reported.

 

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, amending reportable segment disclosure requirements to include disclosure of incremental segment information on an annual and interim basis. Among the disclosure enhancements are new disclosures regarding significant segment expenses that are regularly provided to the chief operating decision-maker and included within each reported measure of segment profit or loss, as well as other segment items bridging segment revenue to each reported measure of segment profit or loss. The amendments in ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, and are applied retrospectively. We continue to evaluate the impact of this update on our consolidated financial statements and disclosures and don’t expect any changes to our current reportable segments.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvement to Income Tax Disclosures, amending income tax disclosure requirements for the effective tax rate reconciliation and income taxes paid. The amendments in ASU 2023-09 are effective for fiscal years beginning after December 15, 2024 and are applied prospectively. Early adoption and retrospective application of the amendments are permitted. We continue to evaluate the impact of this update our consolidated financial statements and don’t expect any changes to amounts currently reported.

 

Management does not believe that any other recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying financial statements.

v3.24.3
Investments in Debt Securities
9 Months Ended
Sep. 30, 2024
Investments in Debt Securities  
Investments in Debt Securities

2. Investments in Debt Securities

 

The table below provides the components of investments in debt securities held to maturity at amortized cost and fair value at September 30, 2024 and December 31, 2023.

 

September 30, 2024

 

 

Amortized

Cost

 

 

Gross

Unrealized gains

 

 

Gross

Unrealized losses

 

 

Fair value

 

US Treasury notes, current

 

$3,198,452

 

 

$19,548

 

 

$-

 

 

$3,218,000

 

US Treasury notes, non-current

 

$2,940,780

 

 

$24,547

 

 

$-

 

 

 

2,965,327

 

 

December 31, 2023

US Treasury notes, current

 

$-

 

 

$-

 

 

$-

 

 

$-

 

US Treasury notes, non-current

 

$-

 

 

$-

 

 

$-

 

 

 

-

 

 

Fair value of investments in debt securities is determined using Level 1 inputs.

v3.24.3
Inventories
9 Months Ended
Sep. 30, 2024
Inventories  
Inventories

3. Inventories

 

At September 30, 2024 and December 31, 2023, the Company’s inventories consisted of the following:

 

 

 

September 30,

2024

 

 

December 31,

2023

 

Concentrate inventory

 

 

 

 

 

 

In process

 

$-

 

 

$28,778

 

Finished goods

 

 

480,376

 

 

 

239,361

 

Total concentrate inventory

 

 

480,376

 

 

 

268,139

 

 

 

 

 

 

 

 

 

 

Supplies inventory

 

 

 

 

 

 

 

 

Mine parts and supplies

 

 

387,231

 

 

 

374,456

 

Mill parts and supplies

 

 

78,714

 

 

 

158,402

 

Core drilling supplies and materials

 

 

25,186

 

 

 

75,684

 

Total supplies inventory

 

 

491,131

 

 

 

608,542

 

 

 

 

 

 

 

 

 

 

Total

 

$971,507

 

 

$876,681

 

v3.24.3
Sales of Products
9 Months Ended
Sep. 30, 2024
Sales of Products  
Sales of Products

4. Sales of Products

 

Our products consist of both gold flotation concentrates which we sell to a single broker (H&H Metals), and an unrefined gold-silver product known as doré which we sell to a precious metal refinery (Cascade Refining). At September 30, 2024, metals that had been sold but not finally settled included 5,496 ounces of which 1,539 ounces were sold at a predetermined price with the remaining 3,957 exposed to future price changes until prices are locked in based on the month of settlement. The Company has received provisional payments on the sale of these ounces with the remaining amount due reflected in gold sales receivable. Sales of products by metal type for the three and nine-month periods ended September 30, 2024 and 2023 were as follows:

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

Gold

 

$6,286,219

 

 

$18,694,113

 

 

$3,458,174

 

 

$10,347,001

 

Silver

 

 

28,028

 

 

 

87,621

 

 

 

14,283

 

 

 

37,630

 

Less: Smelter and refining charges

 

 

(160,960)

 

 

(604,127)

 

 

(171,236)

 

 

(505,299)

Total

 

$6,153,287

 

 

$18,177,607

 

 

$3,301,221

 

 

$9,879,332

 

 

Sales by significant product type for the three and nine-month periods ended September 30, 2024, and 2023 were as follows:

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

Concentrate sales to H&H Metal

 

$6,153,287

 

 

$17,904,614

 

 

$3,301,221

 

 

$9,741,227

 

Doré sales to Cascade Refining

 

 

-

 

 

 

272,993

 

 

 

-

 

 

 

138,105

 

Total

 

$6,153,287

 

 

$18,177,607

 

 

$3,301,221

 

 

$9,879,332

 

 

At September 30, 2024 and December 31, 2023 our gold sales receivable balance of $1,054,051, and $1,038,867, respectively, consisted only of amounts due from H&H Metals. There is no allowance for doubtful accounts.

v3.24.3
Related Party Transactions
9 Months Ended
Sep. 30, 2024
Related Party Transactions  
Related Party Transactions

5. Related Party Transactions

 

At September 30, 2024 and December 31, 2023, there were no notes payable to related parties. On May 10, 2023, the Company paid the remaining amount due to Ophir Holdings, a company owned by two officers and one former officer of the Company.

 

The Company leases office space from certain related parties on a month-to-month basis. $2,000 per month is paid to NP Depot LLC, a company owned by the Company’s president, John Swallow and approximately $1,700 is paid quarterly to Mine Systems Design, Inc. which is partially owned by the Company’s vice president, Grant Brackebusch. Payments under these short-term lease arrangements are included in general and administrative expenses on the Consolidated Statement of Operations and for the three and nine-month periods ended September 30, 2024 and 2023 are as follows:

 

September 30, 2024

 

 

September 30, 2023

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

$

7,688

 

 

$22,996

 

 

$6,120

 

 

$18,555

 

v3.24.3
JV Arrangements
9 Months Ended
Sep. 30, 2024
JV Arrangements  
Joint Venture Arrangements

6. JV Arrangements

 

NJMJV Agreement

 

The Company owns 65% of the NJMJV and has significant influence in its operations. Thus, the JV is included in the consolidated financial statements along with presentation of the non-controlling interest. At September 30, 2024 and December 31, 2023, an account receivable existed with Crescent Silver, LLC (“Crescent”), the other JV participant, for $855 and $2,080, respectively, for shared operating costs as defined in the JV agreement. This account receivable is included in the Balance Sheet as Joint venture receivable.

 

Butte Highlands JV, LLC

 

On January 29, 2016, the Company purchased a 50% interest in Butte Highlands JV, LLC (“BHJV”) for a total consideration of $435,000. Highland Mining, LLC (“Highland”) is the other 50% owner and manager of the JV. Under the agreement, Highland will fund all future project exploration and mine development costs. The agreement stipulates that Highland is manager of BHJV and will manage BHJV until such time as all mine development costs, less $2 million are distributed to Highland out of the proceeds from future mine production. The Company has determined that because it does not currently have significant influence over the JV’s activities, it accounts for its investment on a cost basis.

v3.24.3
Earnings per Share
9 Months Ended
Sep. 30, 2024
Earnings per Share  
Earnings per Share

7. Earnings per Share

 

Net income (loss) per share is computed by dividing the net amount excluding net income (loss) attributable to a non-controlling interest by the weighted average number of common shares outstanding during the period. Diluted net income (loss) per share reflects the potential dilution that could occur from common shares issuable through stock options, warrants, and other convertible securities. Such common stock equivalents are included or excluded from the calculation of diluted net income (loss) per share for each period as follows:

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

Incremental shares included in diluted net income (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

97,727

 

 

 

136,981

 

 

 

6,795

 

 

 

4,883

 

Stock purchase warrants

 

 

50,838

 

 

 

54,429

 

 

 

-

 

 

 

-

 

 

 

 

148,565

 

 

 

191,410

 

 

 

6,795

 

 

 

4,883

 

Potentially dilutive shares excluded from diluted net income per share as inclusion would have an antidilutive effect:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

-

 

 

 

-

 

 

 

321,449

 

 

 

321,449

 

Stock purchase warrants

 

 

-

 

 

 

-

 

 

 

289,294

 

 

 

289,294

 

 

 

 

-

 

 

 

-

 

 

 

610,743

 

 

 

610,743

 

v3.24.3
Property Plant and Equipment
9 Months Ended
Sep. 30, 2024
Property Plant and Equipment  
Property, Plant and Equipment

8. Property, Plant, and Equipment

 

Property, plant and equipment at September 30, 2024 and December 31, 2023 consisted of the following:

 

 

September 30,

2024

 

 

December 31,

2023

 

Mill

 

 

 

 

 

 

Land

 

$225,289

 

 

$225,289

 

Building

 

 

591,171

 

 

 

536,193

 

Equipment

 

 

4,723,726

 

 

 

4,192,940

 

 

 

 

5,540,186

 

 

 

4,954,422

 

Less accumulated depreciation

 

 

(1,579,605)

 

 

(1,430,323)

Total mill

 

 

3,960,581

 

 

 

3,524,099

 

 

 

 

 

 

 

 

 

 

Building and equipment

 

 

 

 

 

 

 

 

Buildings

 

 

664,550

 

 

 

624,657

 

Equipment

 

 

10,832,978

 

 

 

8,786,492

 

 

 

 

11,497,528

 

 

 

9,411,149

 

Less accumulated depreciation

 

 

(4,646,122)

 

 

(3,455,023)

Total building and equipment

 

 

6,851,406

 

 

 

5,956,126

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

Bear Creek

 

 

266,934

 

 

 

266,934

 

BOW

 

 

230,449

 

 

 

230,449

 

Gillig

 

 

79,137

 

 

 

79,137

 

Highwater

 

 

40,133

 

 

 

40,133

 

Salmon property

 

 

136,762

 

 

 

136,762

 

Total land

 

 

753,415

 

 

 

753,415

 

 

 

 

 

 

 

 

 

 

Total

 

$11,565,402

 

 

$10,233,640

 

 

Deposits on equipment in the statement of cash flows for the first nine months of 2024 of $923,228 includes $137,100 for mining equipment and $786,128 for paste backfill buildings and equipment to be delivered in the 4th quarter of 2024.

v3.24.3
Mineral Properties
9 Months Ended
Sep. 30, 2024
Mineral Properties  
Mineral Properties

9. Mineral Properties

 

Mineral properties at September 30, 2024 and December 31, 2023 consisted of the following:

 

 

September 30,

2024

 

 

December 31,

2023

 

Golden Chest

 

 

 

 

 

 

Mineral Property

 

$4,239,581

 

 

$4,191,189

 

Infrastructure

 

 

3,869,669

 

 

 

2,814,164

 

Total Golden Chest

 

 

8,109,250

 

 

 

7,005,353

 

New Jersey

 

 

256,768

 

 

 

256,768

 

McKinley-Monarch

 

 

200,000

 

 

 

200,000

 

Butte Gulch

 

 

1,174,429

 

 

 

124,055

 

Potosi

 

 

150,385

 

 

 

150,385

 

Park Copper/Gold

 

 

78,000

 

 

 

78,000

 

Eastern Star

 

 

250,817

 

 

 

250,817

 

Oxford

 

 

40,000

 

 

 

-

 

Less accumulated amortization

 

 

(246,359)

 

 

(166,500)

Total

 

$10,013,290

 

 

$7,898,878

 

9. Mineral Properties (continued)

 

In February 2024 the Company purchased the surface rights and subsequently cancelled the NSR from the previous agreement with the seller for a 169-acre parcel known as Butte Gulch, adjacent to the Golden Chest. The Company had already owned the mineral rights to this property. The purchase price was $1,001,000 of which $351,000 was paid in cash and the remaining $650,000 is payable to the seller (monthly interest only payments at 5% interest, for three years with a balloon payment of $650,000 at the end of the term).

 

For the three and nine-month periods ended September 30, 2024 and 2023, interest expense was capitalized in association with the ramp access project at the Golden Chest Mine as follows.

 

September 30, 2024

 

 

September 30, 2023

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

$

5,218

 

 

$48,392

 

 

$11,107

 

 

$53,442

 

v3.24.3
Notes Payable
9 Months Ended
Sep. 30, 2024
Notes Payable  
Notes Payable

10. Notes Payable

 

At September 30, 2024 and December 31, 2023, notes payable are as follows:

 

 

 

September 30,

2024

 

 

December 31,

2023

 

Building in Salmon, Idaho, 60-month note payable, 7.00% interest payable monthly through June 2027, monthly payments of $2,500 with a balloon payment of $260,886 in July 2027

 

$290,171

 

 

$297,230

 

Butte Gulch vacant mineral property, 5.00% interest payable monthly through January 2027, monthly interest only payments of $2,291 with a balloon payment of $549,447 in February 2027

 

 

549,447

 

 

 

-

 

Resemin Muki Bolter, 36-month note payable, 7.00% interest payable monthly through January 2025, monthly payments of $14,821, paid off early

 

 

-

 

 

 

186,557

 

Paus 2 yd LHD, 60-month note payable, 4.78% interest rate payable through September 2024, monthly payments of $5,181

 

 

5,139

 

 

 

50,672

 

Paus 2 yd LHD, 60-month note payable, 3.45% interest rate payable through July 2024, monthly payments of $4,847

 

 

-

 

 

 

33,541

 

CarryAll transport, 36-month note payable, 4.5% interest rate payable monthly through February 2024, monthly payments of $303

 

 

-

 

 

 

604

 

CarryAll transport, 36-month note payable, 4.5% interest rate payable monthly through June 2024, monthly payments of $627

 

 

-

 

 

 

3,713

 

Two CarryAll transports, 36-month note payable, 6.3% interest rate payable monthly through May 2025, monthly payments of $1,515

 

 

11,843

 

 

 

24,591

 

CarryAll transport, 36-month note payable, 6.3% interest rate payable monthly through June 2025, monthly payments of $866

 

 

7,597

 

 

 

14,843

 

Two CarryAll transports, 48-month note payable, 5.9% interest rate payable monthly through June 2027, monthly payments of $1,174

 

 

35,678

 

 

 

44,447

 

CarryAll transport, 48-month note payable, 5.9% interest rate payable monthly through April 2028, monthly payments of $576

 

 

22,257

 

 

 

-

 

CarryAll transport, 48-month note payable, 5.9% interest rate payable monthly through August 2028, monthly payments of $583

 

 

24,448

 

 

 

-

 

Sandvik LH203 LHD, 36-month note payable, 4.5% interest payable monthly through May 2024, monthly payments of $10,352

 

 

-

 

 

 

51,182

 

Sandvik LH202 LHD, 36-month note payable, 6.9% interest payable monthly through August 2025, monthly payments of $4,933

 

 

52,437

 

 

 

92,948

 

Doosan Compressor, 36-month note payable, 6.99% interest payable monthly through July 2024, monthly payments of $602

 

 

-

 

 

 

4,126

 

Komatsu WX04 LHD, 24-month note payable, 8.24% interest rate payable monthly through April 2026, monthly payments of $16,642

 

 

295,486

 

 

 

-

 

Caterpillar 306 excavator, 48-month note payable, 4.6% interest payable monthly through November 2024, monthly payments of $1,512

 

 

3,006

 

 

 

16,251

 

Caterpillar R1600 LHD, 48-month note payable, 4.5% interest rate payable through January 2025, monthly payments of $17,125, paid off early

 

 

-

 

 

 

216,880

 

Caterpillar R1600 LHD bucket, 24-month note payable, 2.06% interest rate payable monthly through April 2026, monthly payments of $4,572

 

 

80,974

 

 

 

-

 

Caterpillar AD30 underground truck, 40-month note payable, 8.01% interest rate payable through October 2026, monthly payments of $29,656

 

 

680,765

 

 

 

899,417

 

Caterpillar 259D3 skid steer, 36-month note payable, 8.50% interest rate payable monthly through December 2026, monthly payments of $1,836

 

 

44,972

 

 

 

58,156

 

Watermark Filter Press, 60-month note payable, 8.2% interest rate payable monthly through September 2029, monthly payments of $9,868

 

 

483,920

 

 

 

-

 

BHS Sonthofen Batch Mixer, 60-month note payable, 8.2% interest rate payable monthly through September 2029, monthly payments of $1,630

 

 

79,940

 

 

 

-

 

SBA Economic Injury Disaster (“EIDL”) Loan 30 year note payable, 3.75% interest payable monthly through December 2054, monthly payments of $731

 

 

157,767

 

 

 

160,123

 

2022 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,152

 

 

46,334

 

 

 

54,418

 

2016 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,190

 

 

47,846

 

 

 

56,194

 

2020 Ford Transit Van, 72-month note payable, 9.24% interest rate payable monthly through December 2028, monthly payments of $1,060, paid off early

 

 

-

 

 

 

50,759

 

Total notes payable

 

 

2,920,027

 

 

 

2,316,652

 

Due within one year

 

 

802,312

 

 

 

978,246

 

Due after one year

 

$2,117,715

 

 

$1,338,406

 

10. Notes Payable (continued)

 

All notes except the SBA EIDL loan are collateralized by the property or equipment purchased in connection with each note. Future principal payments of notes payable at September 30, 2024 are as follows:

 

12 months ended September 30,

 

 

 

2025

 

$802,312

 

2026

 

 

666,516

 

2027

 

 

1,018,135

 

2028

 

 

155,594

 

2029

 

 

135,381

 

2030

 

 

3,503

 

Thereafter

 

 

138,586

 

Total

 

$2,920,027

 

v3.24.3
Investment in Buckskin
9 Months Ended
Sep. 30, 2024
Investment in Buckskin  
Investment in Buckskin

11. Investment in Buckskin

 

The investment in Buckskin is being accounted for using the equity method and resulted in recognition of change of equity value on the investment of income of $1,301 and $1,579 for the respective three and nine-month periods ended September 30, 2024 and income of $1,608 and $2,965 for the respective three and nine-month periods ended September 30, 2023. The Company makes an annual payment of $12,000 to Buckskin per a mineral lease covering 218 acres of patented mining claims. As of September 30, 2024, the Company holds 37% of Buckskin’s outstanding shares.

v3.24.3
Stockholders Equity
9 Months Ended
Sep. 30, 2024
Stockholders Equity  
Stockholders' Equity

12. Stockholders’ Equity

 

Stock Issuance Activity

 

In the first nine months of 2024 the Company issued common stock as follows:

 

 

·

Sold 664,874 shares of common stock at an average price of $11.18 per share for net proceeds of $7,432,216.

 

·

Issued 223,816 shares of common stock upon exercise of warrants for $1,253,370.

 

·

Issued 50,002 shares of common stock upon exercise of stock options for $280,011.

 

·

Issued 126,398 shares of common stock for outstanding stock options via cashless exercise.

 

Stock Purchase Warrants Outstanding

 

The activity in stock purchase warrants is as follows:

 

Number of

Warrants

 

 

Exercise

Prices

 

Balance December 31, 2022 and 2023

 

 

289,294

 

 

$

5.60-7.00

 

Exercised

 

 

(147,026)

 

$5.60

 

Balance March 31, 2024

 

 

142,268

 

 

$

5.60-7.00

 

Exercised

 

 

(29,763)

 

$5.60

 

Balance June 30, 2024

 

 

112,505

 

 

$

5.60-7.00

 

Exercised

 

 

(47,027)

 

$5.60

 

Balance September 30, 2024

 

 

65,478

 

 

$

5.60-7.00

 

These warrants expire as follows:

 

 

 

Shares

 

 

Exercise Price

 

 

Expiration

Date

 

 

 

 

11,906

 

 

$5.60

 

 

October 15, 2024

 

 

 

 

53,572

 

 

$7.00

 

 

November 12, 2024

 

 

 

 

65,478

 

 

 

 

 

 

 
v3.24.3
Stock Options
9 Months Ended
Sep. 30, 2024
Stock Options  
Stock Options

13. Stock Options

 

There were no stock options granted during the nine-months ended September 30, 2024 and 2023.

 

Activity in the Company’s stock options is as follows:

 

 

 

Number of

Options

 

 

Weighted Average

Exercise Prices

 

Balance December 31, 2022

 

 

535,953

 

 

$5.47

 

Forfeited

 

 

(58,504)

 

$5.47

 

Balance December 31, 2023

 

 

477,449

 

 

$5.47

 

Exercised

 

 

(22,073)

 

$5.50

 

Forfeited

 

 

(10,144)

 

$5.50

 

Balance March 31, 2024

 

 

445,232

 

 

$5.47

 

Exercised

 

 

(218,867)

 

$5.52

 

Balance June 30, 2024

 

 

226,365

 

 

$5.42

 

Exercised

 

 

(82,077)

 

$5.53

 

Forfeited

 

 

(13,715)

 

$5.52

 

Outstanding and exercisable at September 30, 2024

 

 

130,573

 

 

$5.34

 

 

In the three and nine-month periods ending September 30, 2024, 58,861 and 273,015 options were exchanged for 34,030 and 126,399 shares, respectively, in a cashless exercise by employees. The intrinsic value of these options was $466,201 and $1,320,963 for the three and nine-month periods ended September 30, 2024, respectively. At September 30, 2024, outstanding stock options have a weighted average remaining term of approximately 0.58 years and have an intrinsic value of $1,401,549.

v3.24.3
Subsequent Events
9 Months Ended
Sep. 30, 2024
Subsequent Events  
Subsequent Events

14. Subsequent Events

 

Subsequent to September 30, 2024:

 

 

·

97,500 shares of common stock have been issued for net proceeds of $1,635,017.

 

·

65,478 shares of common stock have been issued in exchange for outstanding warrants for $441,678.

 

·

53,573 stock options were exchanged for 35,456 shares of common stock in a cashless exercise by employees.

v3.24.3
The Company and Significant Accounting Policies (Policies)
9 Months Ended
Sep. 30, 2024
The Company and Significant Accounting Policies  
Principles of Consolidation

The condensed consolidated financial statements include the accounts of the Company and its majority-owned subsidiary, the New Jersey Mill Joint Venture (“NJMJV”). Intercompany accounts and transactions are eliminated. The portion of entities owned by other investors is presented as non-controlling interests on the condensed consolidated balance sheets and statements of operations.

Revenue Recognition

Gold Revenue Recognition and Receivables-Sales of gold sold directly to customers are recorded as revenues and receivables upon completion of the performance obligations and transfer of control of the product to the customer. For concentrate sales, the performance obligation is met, the transaction price can be reasonably estimated, and revenue is recognized generally at the time of shipment at estimated forward prices for the anticipated month of settlement. Due to the time elapsed from shipment to the customer and the final settlement with the customer, prices at which sales of concentrates will be settled are estimated. Previously recorded sales and accounts receivable are adjusted to estimated settlement metals prices until final settlement by the customer. For sales of doré and metals from doré, the performance obligation is met, the transaction price is known, and revenue is recognized at the time of transfer of control of the agreed-upon metal quantities to the customer by the refiner.

 

Sales and accounts receivable for concentrate shipments are recorded net of charges by the customer for treatment, refining, smelting losses, and other charges negotiated with the customers. Charges are estimated upon shipment of concentrates based on contractual terms, and actual charges typically do not vary materially from estimates. Costs charged by customers include fixed costs per ton of concentrate and price escalators. Refining, selling, and shipping costs related to sales of doré and metals from doré are recorded to cost of sales as incurred. See Note 4 for more information on our sales of products.

 

Other Revenue Recognition-Revenue from harvest of raw timber is recognized when the performance obligation under a contract and transfer of the timber have both been completed. Sales of timber found on the Company’s mineral properties are not a part of normal operations.

Inventories

Inventories are stated at the lower of full cost of production or estimated net realizable value based on current metal prices. Costs consist of mining, transportation, and milling costs including applicable overhead, depreciation, depletion, and amortization relating to the operations. Costs are allocated based on the stage at which the ore is in the production process. Supplies inventory is stated at the lower of cost or estimated net realizable value.

Mine Exploration and Development Costs

The Company expenses exploration costs as such in the period they occur. The mine development stage begins once the Company identifies ore reserves which is based on a determination whether an ore body can be economically developed. Expenditures incurred during the development stage are capitalized as deferred development costs and include such costs for drift, ramps, raises, and related infrastructure. Costs to improve, alter, or rehabilitate primary development assets which appreciably extend the life, increase capacity, or improve the efficiency or safety of such assets are also capitalized. The development stage ends when the production stage of ore reserves begins. Amortization of deferred development costs is calculated using the units-of-production method over the expected life of the operation based on the estimated recoverable mineral ounces.

Fair Value Measurements

When required to measure assets or liabilities at fair value, the Company uses a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used. The Company determines the level within the fair value hierarchy in which the fair value measurements in their entirety fall. The categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. Level 1 uses quoted prices in active markets for identical assets or liabilities, Level 2 uses significant other observable inputs, and Level 3 uses significant unobservable inputs. The amount of the total gains or losses for the period that are included in earnings are attributable to the change in unrealized gains or losses relating to those assets and liabilities still held at the reporting date. At December 31, 2023, the Company had equity securities measured at fair value using level 1 quoted prices and no liabilities required measurement at fair value. At September 30, 2024, the Company had no assets or liabilities that required measurement at fair value on a recurring basis.

Accounting for Investments in Joint Ventures and Equity Method Investments

Investment in JVs-For JVs where the Company holds more than 50% of the voting interest and has significant influence, the JV is consolidated with the presentation of non-controlling interest. In determining whether significant influence exists, the Company considers its participation in policy-making decisions and its representation on the venture’s management committee.

 

For JVs in which the Company does not have joint control or significant influence, the cost method is used. For those JVs in which there is joint control between the parties, the equity method is utilized whereby the Company’s share of the ventures’ earnings and losses is included in the statement of operations as earnings in JVs and its investments therein are adjusted by a similar amount. The Company periodically assesses its investments in JVs for impairment. If management determines that a decline in fair value is other than temporary it will write-down the investment and charge the impairment against operations.

 

Equity Method Investments-Investments in companies and joint ventures in which the Company has the ability to exercise significant influence, but do not control, are accounted for under the equity method of accounting. In determining whether significant influence exists, the Company considers its participation in policy-making decisions and representation on governing bodies. Under the equity method of accounting, our share of the net earnings or losses of the investee are included in net income (loss) in the consolidated statements of operations. We evaluate equity method investments whenever events or changes in circumstance indicate the carrying amounts of such investments may be impaired. If a decline in the value of an equity method investment is determined to be other than temporary, a loss is recorded in earnings in the current period. At September 30, 2024, and December 31, 2023, the Company's 37% common stock holding of Buckskin Gold and Silver, Inc. (“Buckskin”) is accounted for using the equity method (Note 11).

 

At September 30, 2024 and December 31, 2023, the Company’s percentage ownership and method of accounting for each JV and equity method investment is as follows:

 

 

 

September 30, 2024

 

December 31, 2023

 

JV/Equity

 

% Ownership

 

 

Significant

Influence?

 

Accounting

Method

 

% Ownership

 

 

Significant

Influence?

 

Accounting

Method

 

NJMJV

 

 

65%

 

Yes

 

Consolidated

 

 

65%

 

Yes

 

Consolidated

 

Butte Highlands JV, LLC

 

 

50%

 

No

 

Cost

 

 

50%

 

No

 

Cost

 

Buckskin

 

 

37%

 

Yes

 

Equity

 

 

37%

 

Yes

 

Equity

 
Reclassifications

Certain prior period amounts have been reclassified to conform to the 2024 financial statement presentation. Reclassifications had no effect on net loss, stockholders’ equity, or cash flows as previously reported.

New Accounting Pronouncement

In August 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-05, Business Combinations-Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement, which clarifies the business combination accounting for joint venture formations. The amendments in the ASU seek to reduce diversity in practice that has resulted from a lack of authoritative guidance regarding the accounting for the formation of joint ventures in separate financial statements. The amendments also seek to clarify the initial measurement of joint venture net assets, including businesses contributed to a joint venture. The guidance is applicable to all entities involved in the formation of a joint venture. The amendments are effective for all joint venture formations with a formation date on or after January 1, 2025. Early adoption and retrospective application of the amendments are permitted. We continue to evaluate the impact of this update on our consolidated financial statements and disclosures and don’t expect any changes to amounts currently reported.

 

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, amending reportable segment disclosure requirements to include disclosure of incremental segment information on an annual and interim basis. Among the disclosure enhancements are new disclosures regarding significant segment expenses that are regularly provided to the chief operating decision-maker and included within each reported measure of segment profit or loss, as well as other segment items bridging segment revenue to each reported measure of segment profit or loss. The amendments in ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, and are applied retrospectively. We continue to evaluate the impact of this update on our consolidated financial statements and disclosures and don’t expect any changes to our current reportable segments.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvement to Income Tax Disclosures, amending income tax disclosure requirements for the effective tax rate reconciliation and income taxes paid. The amendments in ASU 2023-09 are effective for fiscal years beginning after December 15, 2024 and are applied prospectively. Early adoption and retrospective application of the amendments are permitted. We continue to evaluate the impact of this update our consolidated financial statements and don’t expect any changes to amounts currently reported.

 

Management does not believe that any other recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying financial statements.

Investments in Debt Securities

The Company holds short term investments in United States Treasury notes and are classified as held to maturity based on management’s intent and ability to hold them to maturity. Such debt securities are stated at cost, adjusted for unamortized purchase premiums and discounts and are amortized using the interest method over the stated terms of the securities. Amortization of the premium or discount is included in interest income on the consolidated statement of operations.

Government Grant Income

The Company occasionally receives grant income from various government agencies. Government grant income is recognized in earnings on a systematic basis in a manner that mirrors the manner in which the Company recognizes the underlying costs for which the grant is intended to compensate. A grant receivable is recognized for expenses or losses already incurred but for which grant funding has not yet been received. Grant funding received in excess of expenses or losses incurred is recognized as deferred revenue.

Investments in Equity Securities

Investments in equity securities are generally measured at fair value. Unrealized gains and losses for equity securities resulting from changes in fair value are recognized in current earnings. If an equity security does not have a readily determinable fair value, we may elect to measure the security at its cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for an identical or similar investment in the same issuer. At the end of each reporting period, we reassess whether an equity investment security without a readily determinable fair value qualifies to be measured at cost less impairment, consider whether impairment indicators exist to evaluate if an equity investment security is impaired and, if so, record an impairment loss. At the end of each reporting period, unrealized gains and losses resulting from changes in fair value are recognized in current earnings. Upon sale of an equity security, the realized gain or loss is recognized in current earnings.

v3.24.3
The Company and Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2024
The Company and Significant Accounting Policies  
Schedule of cost method investments

 

 

September 30, 2024

 

December 31, 2023

 

JV/Equity

 

% Ownership

 

 

Significant

Influence?

 

Accounting

Method

 

% Ownership

 

 

Significant

Influence?

 

Accounting

Method

 

NJMJV

 

 

65%

 

Yes

 

Consolidated

 

 

65%

 

Yes

 

Consolidated

 

Butte Highlands JV, LLC

 

 

50%

 

No

 

Cost

 

 

50%

 

No

 

Cost

 

Buckskin

 

 

37%

 

Yes

 

Equity

 

 

37%

 

Yes

 

Equity

 
v3.24.3
Investments in Debt Securities (Tables)
9 Months Ended
Sep. 30, 2024
Investments in Debt Securities  
Schedule of debt securities

September 30, 2024

 

 

Amortized

Cost

 

 

Gross

Unrealized gains

 

 

Gross

Unrealized losses

 

 

Fair value

 

US Treasury notes, current

 

$3,198,452

 

 

$19,548

 

 

$-

 

 

$3,218,000

 

US Treasury notes, non-current

 

$2,940,780

 

 

$24,547

 

 

$-

 

 

 

2,965,327

 

 

December 31, 2023

US Treasury notes, current

 

$-

 

 

$-

 

 

$-

 

 

$-

 

US Treasury notes, non-current

 

$-

 

 

$-

 

 

$-

 

 

 

-

 

v3.24.3
Inventories (Tables)
9 Months Ended
Sep. 30, 2024
Inventories  
Schedule of inventory current

 

 

September 30,

2024

 

 

December 31,

2023

 

Concentrate inventory

 

 

 

 

 

 

In process

 

$-

 

 

$28,778

 

Finished goods

 

 

480,376

 

 

 

239,361

 

Total concentrate inventory

 

 

480,376

 

 

 

268,139

 

 

 

 

 

 

 

 

 

 

Supplies inventory

 

 

 

 

 

 

 

 

Mine parts and supplies

 

 

387,231

 

 

 

374,456

 

Mill parts and supplies

 

 

78,714

 

 

 

158,402

 

Core drilling supplies and materials

 

 

25,186

 

 

 

75,684

 

Total supplies inventory

 

 

491,131

 

 

 

608,542

 

 

 

 

 

 

 

 

 

 

Total

 

$971,507

 

 

$876,681

 

v3.24.3
Sales of Products (Tables)
9 Months Ended
Sep. 30, 2024
Sales of Products  
Schedule of sales of products by metal

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

Gold

 

$6,286,219

 

 

$18,694,113

 

 

$3,458,174

 

 

$10,347,001

 

Silver

 

 

28,028

 

 

 

87,621

 

 

 

14,283

 

 

 

37,630

 

Less: Smelter and refining charges

 

 

(160,960)

 

 

(604,127)

 

 

(171,236)

 

 

(505,299)

Total

 

$6,153,287

 

 

$18,177,607

 

 

$3,301,221

 

 

$9,879,332

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

Concentrate sales to H&H Metal

 

$6,153,287

 

 

$17,904,614

 

 

$3,301,221

 

 

$9,741,227

 

Doré sales to Cascade Refining

 

 

-

 

 

 

272,993

 

 

 

-

 

 

 

138,105

 

Total

 

$6,153,287

 

 

$18,177,607

 

 

$3,301,221

 

 

$9,879,332

 

v3.24.3
Related Party Transactions (Table)
9 Months Ended
Sep. 30, 2024
Related Party Transactions  
Schedule of related party transactions

September 30, 2024

 

 

September 30, 2023

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

$

7,688

 

 

$22,996

 

 

$6,120

 

 

$18,555

 

v3.24.3
Earnings per Share (Table)
9 Months Ended
Sep. 30, 2024
Earnings per Share  
Schedule of earnings per Share

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

Incremental shares included in diluted net income (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

97,727

 

 

 

136,981

 

 

 

6,795

 

 

 

4,883

 

Stock purchase warrants

 

 

50,838

 

 

 

54,429

 

 

 

-

 

 

 

-

 

 

 

 

148,565

 

 

 

191,410

 

 

 

6,795

 

 

 

4,883

 

Potentially dilutive shares excluded from diluted net income per share as inclusion would have an antidilutive effect:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

-

 

 

 

-

 

 

 

321,449

 

 

 

321,449

 

Stock purchase warrants

 

 

-

 

 

 

-

 

 

 

289,294

 

 

 

289,294

 

 

 

 

-

 

 

 

-

 

 

 

610,743

 

 

 

610,743

 

v3.24.3
Property Plant and Equipment (Tables)
9 Months Ended
Sep. 30, 2024
Property Plant and Equipment  
Schedule of property, plant and equipment

 

 

September 30,

2024

 

 

December 31,

2023

 

Mill

 

 

 

 

 

 

Land

 

$225,289

 

 

$225,289

 

Building

 

 

591,171

 

 

 

536,193

 

Equipment

 

 

4,723,726

 

 

 

4,192,940

 

 

 

 

5,540,186

 

 

 

4,954,422

 

Less accumulated depreciation

 

 

(1,579,605)

 

 

(1,430,323)

Total mill

 

 

3,960,581

 

 

 

3,524,099

 

 

 

 

 

 

 

 

 

 

Building and equipment

 

 

 

 

 

 

 

 

Buildings

 

 

664,550

 

 

 

624,657

 

Equipment

 

 

10,832,978

 

 

 

8,786,492

 

 

 

 

11,497,528

 

 

 

9,411,149

 

Less accumulated depreciation

 

 

(4,646,122)

 

 

(3,455,023)

Total building and equipment

 

 

6,851,406

 

 

 

5,956,126

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

Bear Creek

 

 

266,934

 

 

 

266,934

 

BOW

 

 

230,449

 

 

 

230,449

 

Gillig

 

 

79,137

 

 

 

79,137

 

Highwater

 

 

40,133

 

 

 

40,133

 

Salmon property

 

 

136,762

 

 

 

136,762

 

Total land

 

 

753,415

 

 

 

753,415

 

 

 

 

 

 

 

 

 

 

Total

 

$11,565,402

 

 

$10,233,640

 

v3.24.3
Mineral Properties (Tables)
9 Months Ended
Sep. 30, 2024
Mineral Properties  
Schedule of mineral properties

 

 

September 30,

2024

 

 

December 31,

2023

 

Golden Chest

 

 

 

 

 

 

Mineral Property

 

$4,239,581

 

 

$4,191,189

 

Infrastructure

 

 

3,869,669

 

 

 

2,814,164

 

Total Golden Chest

 

 

8,109,250

 

 

 

7,005,353

 

New Jersey

 

 

256,768

 

 

 

256,768

 

McKinley-Monarch

 

 

200,000

 

 

 

200,000

 

Butte Gulch

 

 

1,174,429

 

 

 

124,055

 

Potosi

 

 

150,385

 

 

 

150,385

 

Park Copper/Gold

 

 

78,000

 

 

 

78,000

 

Eastern Star

 

 

250,817

 

 

 

250,817

 

Oxford

 

 

40,000

 

 

 

-

 

Less accumulated amortization

 

 

(246,359)

 

 

(166,500)

Total

 

$10,013,290

 

 

$7,898,878

 

Schedule of interest expense

September 30, 2024

 

 

September 30, 2023

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

$

5,218

 

 

$48,392

 

 

$11,107

 

 

$53,442

 

v3.24.3
Notes Payable (Tables)
9 Months Ended
Sep. 30, 2024
Notes Payable  
Schedule of debt

 

 

September 30,

2024

 

 

December 31,

2023

 

Building in Salmon, Idaho, 60-month note payable, 7.00% interest payable monthly through June 2027, monthly payments of $2,500 with a balloon payment of $260,886 in July 2027

 

$290,171

 

 

$297,230

 

Butte Gulch vacant mineral property, 5.00% interest payable monthly through January 2027, monthly interest only payments of $2,291 with a balloon payment of $549,447 in February 2027

 

 

549,447

 

 

 

-

 

Resemin Muki Bolter, 36-month note payable, 7.00% interest payable monthly through January 2025, monthly payments of $14,821, paid off early

 

 

-

 

 

 

186,557

 

Paus 2 yd LHD, 60-month note payable, 4.78% interest rate payable through September 2024, monthly payments of $5,181

 

 

5,139

 

 

 

50,672

 

Paus 2 yd LHD, 60-month note payable, 3.45% interest rate payable through July 2024, monthly payments of $4,847

 

 

-

 

 

 

33,541

 

CarryAll transport, 36-month note payable, 4.5% interest rate payable monthly through February 2024, monthly payments of $303

 

 

-

 

 

 

604

 

CarryAll transport, 36-month note payable, 4.5% interest rate payable monthly through June 2024, monthly payments of $627

 

 

-

 

 

 

3,713

 

Two CarryAll transports, 36-month note payable, 6.3% interest rate payable monthly through May 2025, monthly payments of $1,515

 

 

11,843

 

 

 

24,591

 

CarryAll transport, 36-month note payable, 6.3% interest rate payable monthly through June 2025, monthly payments of $866

 

 

7,597

 

 

 

14,843

 

Two CarryAll transports, 48-month note payable, 5.9% interest rate payable monthly through June 2027, monthly payments of $1,174

 

 

35,678

 

 

 

44,447

 

CarryAll transport, 48-month note payable, 5.9% interest rate payable monthly through April 2028, monthly payments of $576

 

 

22,257

 

 

 

-

 

CarryAll transport, 48-month note payable, 5.9% interest rate payable monthly through August 2028, monthly payments of $583

 

 

24,448

 

 

 

-

 

Sandvik LH203 LHD, 36-month note payable, 4.5% interest payable monthly through May 2024, monthly payments of $10,352

 

 

-

 

 

 

51,182

 

Sandvik LH202 LHD, 36-month note payable, 6.9% interest payable monthly through August 2025, monthly payments of $4,933

 

 

52,437

 

 

 

92,948

 

Doosan Compressor, 36-month note payable, 6.99% interest payable monthly through July 2024, monthly payments of $602

 

 

-

 

 

 

4,126

 

Komatsu WX04 LHD, 24-month note payable, 8.24% interest rate payable monthly through April 2026, monthly payments of $16,642

 

 

295,486

 

 

 

-

 

Caterpillar 306 excavator, 48-month note payable, 4.6% interest payable monthly through November 2024, monthly payments of $1,512

 

 

3,006

 

 

 

16,251

 

Caterpillar R1600 LHD, 48-month note payable, 4.5% interest rate payable through January 2025, monthly payments of $17,125, paid off early

 

 

-

 

 

 

216,880

 

Caterpillar R1600 LHD bucket, 24-month note payable, 2.06% interest rate payable monthly through April 2026, monthly payments of $4,572

 

 

80,974

 

 

 

-

 

Caterpillar AD30 underground truck, 40-month note payable, 8.01% interest rate payable through October 2026, monthly payments of $29,656

 

 

680,765

 

 

 

899,417

 

Caterpillar 259D3 skid steer, 36-month note payable, 8.50% interest rate payable monthly through December 2026, monthly payments of $1,836

 

 

44,972

 

 

 

58,156

 

Watermark Filter Press, 60-month note payable, 8.2% interest rate payable monthly through September 2029, monthly payments of $9,868

 

 

483,920

 

 

 

-

 

BHS Sonthofen Batch Mixer, 60-month note payable, 8.2% interest rate payable monthly through September 2029, monthly payments of $1,630

 

 

79,940

 

 

 

-

 

SBA Economic Injury Disaster (“EIDL”) Loan 30 year note payable, 3.75% interest payable monthly through December 2054, monthly payments of $731

 

 

157,767

 

 

 

160,123

 

2022 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,152

 

 

46,334

 

 

 

54,418

 

2016 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,190

 

 

47,846

 

 

 

56,194

 

2020 Ford Transit Van, 72-month note payable, 9.24% interest rate payable monthly through December 2028, monthly payments of $1,060, paid off early

 

 

-

 

 

 

50,759

 

Total notes payable

 

 

2,920,027

 

 

 

2,316,652

 

Due within one year

 

 

802,312

 

 

 

978,246

 

Due after one year

 

$2,117,715

 

 

$1,338,406

 

Schedule of future principal payments of notes payable

12 months ended September 30,

 

 

 

2025

 

$802,312

 

2026

 

 

666,516

 

2027

 

 

1,018,135

 

2028

 

 

155,594

 

2029

 

 

135,381

 

2030

 

 

3,503

 

Thereafter

 

 

138,586

 

Total

 

$2,920,027

 

v3.24.3
Stockholders Equity (Tables)
9 Months Ended
Sep. 30, 2024
Stockholders Equity  
Schedule of common stock purchase warrant transactions

The activity in stock purchase warrants is as follows:

 

Number of

Warrants

 

 

Exercise

Prices

 

Balance December 31, 2022 and 2023

 

 

289,294

 

 

$

5.60-7.00

 

Exercised

 

 

(147,026)

 

$5.60

 

Balance March 31, 2024

 

 

142,268

 

 

$

5.60-7.00

 

Exercised

 

 

(29,763)

 

$5.60

 

Balance June 30, 2024

 

 

112,505

 

 

$

5.60-7.00

 

Exercised

 

 

(47,027)

 

$5.60

 

Balance September 30, 2024

 

 

65,478

 

 

$

5.60-7.00

 

Schedule of warrant expirations

 

 

Shares

 

 

Exercise Price

 

 

Expiration

Date

 

 

 

 

11,906

 

 

$5.60

 

 

October 15, 2024

 

 

 

 

53,572

 

 

$7.00

 

 

November 12, 2024

 

 

 

 

65,478

 

 

 

 

 

 

 
v3.24.3
Stock Options (Table)
9 Months Ended
Sep. 30, 2024
Stock Options  
Summary of share-based compensation, stock options, activity

 

 

Number of

Options

 

 

Weighted Average

Exercise Prices

 

Balance December 31, 2022

 

 

535,953

 

 

$5.47

 

Forfeited

 

 

(58,504)

 

$5.47

 

Balance December 31, 2023

 

 

477,449

 

 

$5.47

 

Exercised

 

 

(22,073)

 

$5.50

 

Forfeited

 

 

(10,144)

 

$5.50

 

Balance March 31, 2024

 

 

445,232

 

 

$5.47

 

Exercised

 

 

(218,867)

 

$5.52

 

Balance June 30, 2024

 

 

226,365

 

 

$5.42

 

Exercised

 

 

(82,077)

 

$5.53

 

Forfeited

 

 

(13,715)

 

$5.52

 

Outstanding and exercisable at September 30, 2024

 

 

130,573

 

 

$5.34

 

v3.24.3
The Company and Significant Accounting Policies (Details)
Sep. 30, 2024
Dec. 31, 2023
NJMJV    
Investment Owned, Percent of Net Assets 65.00% 65.00%
Butte Highlands Joint Venture ("BHJV")    
Investment Owned, Percent of Net Assets 50.00% 50.00%
Buckskin    
Investment Owned, Percent of Net Assets 37.00% 37.00%
v3.24.3
The Company and Significant Accounting Policies (Details Narrative)
Sep. 30, 2024
Dec. 31, 2023
Buckskin Gold and Silver Inc.    
Investment Owned, Percent of Net Assets 37.00% 37.00%
v3.24.3
Investments in Debt Securities (Details) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
US Treasury notes, current    
AmortizedCost $ 3,198,452 $ 0
Gross Unrealized gains 19,548 0
Gross Unrealized losses 0 0
Fair value 3,218,000 0
US Treasury notes, non-current [Member]    
AmortizedCost 2,940,780 0
Gross Unrealized gains 24,547 0
Gross Unrealized losses 0 0
Fair value $ 2,965,327 $ 0
v3.24.3
Inventories (Details) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Total concentrate inventory $ 480,376 $ 268,139
Total supplies inventory 491,131 608,542
Total 971,507 876,681
Concentrate Inventory    
In process 0 28,778
Finished Goods    
Finished goods 480,376 239,361
Mine Parts And Supplies    
Mine parts and supplies 387,231 374,456
Mill Parts And Supplies    
Mine parts and supplies 78,714 158,402
Core drilling supplies and materials    
Mine parts and supplies $ 25,186 $ 75,684
v3.24.3
Sales of Products (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Sales of Products        
Gold $ 6,286,219 $ 18,694,113 $ 3,458,174 $ 10,347,001
Silver 28,028 14,283 87,621 37,630
Less: Smelter and refining charges (160,960) (604,127) (171,236) (505,299)
Total $ 6,153,287 $ 3,301,221 $ 18,177,607 $ 9,879,332
v3.24.3
Sales of Products (Details 1) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Sales of Products        
Concentrate sales to H&H Metal $ 6,153,287 $ 3,301,221 $ 17,904,614 $ 9,741,227
Dor? sales to Cascade Refining 0 0 272,993 138,105
Total $ 6,153,287 $ 3,301,221 $ 18,177,607 $ 9,879,332
v3.24.3
Sales of Products (Details Narrative) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Sales of Products    
Gold sales receivable $ 1,054,051 $ 1,038,867
v3.24.3
Related Party Transactions (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Related Party Transactions        
General and administrative expenses $ 7,688 $ 6,120 $ 22,996 $ 18,555
v3.24.3
Related Party Transactions (Details Narrative)
9 Months Ended
Sep. 30, 2024
USD ($)
NP Depot LLC  
Monthely rent paid $ 2,000
Mine Systems Design Inc  
Quarterly rent paid $ 1,700
v3.24.3
JV Arrangements (Details Narrative) - USD ($)
1 Months Ended 9 Months Ended
Jan. 29, 2016
Sep. 30, 2024
Dec. 31, 2023
Butte Highlands JV, LLC      
Ownership rate 50.00%    
Equity method investment, additional information   the Company purchased a 50% interest in Butte Highlands JV, LLC (“BHJV”)  
Total consideration $ 435,000    
Development costs $ 2,000,000    
New Jersey Mill      
Equity method investment, additional information   The Company owns 65% of the NJMJV and has significant influence in its operations.  
Joint venture   $ 855 $ 2,080
v3.24.3
Earnings per Share (Details) - shares
3 Months Ended 9 Months Ended
Sep. 30, 2024
Jun. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Stock options 97,727 6,795 136,981 4,883
Stock purchase warrants 50,838   54,429  
Total 148,565 6,795 191,410 4,883
Antidilutive Effect        
Stock options   321,449   321,449
Stock purchase warrants   289,294   289,294
Total   610,743   610,743
v3.24.3
Property Plant and Equipment (Details) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Mill property and equipment gross $ 5,540,186 $ 4,954,422
Mill Less Accumulated Depreciation (1,579,605) (1,430,323)
Total Mill 3,960,581 3,524,099
Buildings and Equipment, Gross 11,497,528 9,411,149
Buildings and Equipment, Accumulated Depreciation (4,646,122) (3,455,023)
Total Building and Equipment 6,851,406 5,956,126
Total Land 753,415 753,415
Total 11,565,402 10,233,640
Gillig Land [Member]    
Property Plant and equipment 79,137 79,137
Equipment one [Member]    
Property Plant and equipment 10,832,978 8,786,492
Land [Member]    
Property Plant and equipment 225,289 225,289
Building [Member]    
Property Plant and equipment 591,171 536,193
Equipment [Member]    
Property Plant and equipment 4,723,726 4,192,940
Building one [Member]    
Property Plant and equipment 664,550 624,657
BOW Land [Member]    
Property Plant and equipment 230,449 230,449
Land Bear Creek [Member]    
Property Plant and equipment 266,934 266,934
Land Highwate [Member]    
Property Plant and equipment 40,133 40,133
Land Salmon property [Member]    
Property Plant and equipment $ 136,762 $ 136,762
v3.24.3
Property Plant and Equipment (Details Narrative)
9 Months Ended
Sep. 30, 2024
USD ($)
Property Plant and Equipment  
Deposits on equipment $ 923,228
Mining equipment 137,100
Paste backfill buildings and equipment $ 786,128
v3.24.3
Mineral Properties (Details) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Total $ 10,013,290 $ 7,898,878
Mineral Properties Member    
Golden Chest Mineral Property 4,239,581 4,191,189
Golden Chest Infrastructure 3,869,669 2,814,164
Total Golden Chest 8,109,250 7,005,353
New Jersey 256,768 256,768
McKinley-Monarch 200,000 200,000
Butte Gulch 1,174,429 124,055
Potosi 150,385 150,385
Park Copper/Gold 78,000 78,000
Eastern Star 250,817 250,817
Oxford 40,000 0
Less accumulated amortization 246,359 166,500
Total $ 10,013,290 $ 7,898,878
v3.24.3
Mineral Properties (Details 1) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Jun. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Mineral Properties        
Interest Expense $ 5,218 $ 11,107 $ 48,392 $ 53,442
v3.24.3
Mineral Properties (Details Narrative)
9 Months Ended
Sep. 30, 2024
Butte Gulch  
Mineral Property Description the Company purchased the surface rights and subsequently cancelled the NSR from the previous agreement with the seller for a 169-acre parcel known as Butte Gulch, adjacent to the Golden Chest. The Company had already owned the mineral rights to this property. The purchase price was $1,001,000 of which $351,000 was paid in cash and the remaining $650,000 is payable to the seller (monthly interest only payments at 5% interest, for three years with a balloon payment of $650,000 at the end of the term
v3.24.3
Notes Payable (Details) - USD ($)
9 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Total notes payable $ 2,920,027 $ 2,316,652
Due within one year 802,312 978,246
Due after one year 2,117,715 1,338,406
Note Payable through September 2029 [Member]    
Total notes payable 483,920 $ 0
Monthly payment 9,868  
Interest rate   8.20%
Note Payable through September 2029 one [Member]    
Total notes payable 79,940 $ 0
Monthly payment 1,630  
Interest rate   8.20%
Note Payable through August 2028 [Member]    
Total notes payable 24,448 $ 0
Monthly payment 583  
Interest rate   5.90%
Note Payable through June 2027 [Member]    
Total notes payable 290,171 $ 297,230
Monthly payment 2,500  
Balloon payment 260,886  
Interest rate   7.00%
Note Payable through January 2027 [Member]    
Total notes payable 549,447 $ 0
Monthly payment 2,291  
Balloon payment 549,447  
Interest rate   5.00%
Note Payable through January 2025 [Member]    
Total notes payable 0 $ 186,557
Monthly payment 14,821  
Interest rate   7.00%
Note Payable through September 2024 [Member]    
Total notes payable 5,139 $ 50,672
Monthly payment 5,181  
Interest rate   4.78%
Note Payable through July 2024 [Member]    
Total notes payable 0 $ 33,541
Monthly payment 4,847  
Interest rate   3.45%
Note Payable through February 2024 [Member]    
Total notes payable 0 $ 604
Monthly payment 303  
Interest rate   4.50%
Note Payable through June 2024 [Member]    
Total notes payable 0 $ 3,713
Monthly payment 627  
Interest rate   4.50%
Note Payable through May 2025 [Member]    
Total notes payable 11,843 $ 24,591
Monthly payment 1,515  
Interest rate   6.30%
Note Payable through June 2025 [Member]    
Total notes payable 7,597 $ 14,843
Monthly payment 866  
Interest rate   6.30%
Note Payable through June 2027 One [Member]    
Total notes payable 35,678 $ 44,447
Monthly payment 1,174  
Interest rate   5.90%
Note Payable through April 2028 [Member]    
Total notes payable 22,257 $ 0
Monthly payment 576  
Interest rate   5.90%
Note Payable through May 2024 [Member]    
Total notes payable 0 $ 51,182
Monthly payment 10,352  
Interest rate   4.50%
Note Payable through August 2025 [Member]    
Total notes payable 52,437 $ 92,948
Monthly payment 4,933  
Interest rate   6.90%
Two Note Payable through July 2024 [Member]    
Total notes payable 0 $ 4,126
Monthly payment 602  
Interest rate   6.99%
Note Payable through Aprilt 2026 [Member]    
Total notes payable 295,486 $ 0
Monthly payment 16,642  
Interest rate   8.24%
Note Payable through November 2024 [Member]    
Total notes payable 3,006 $ 16,251
Monthly payment 1,512  
Interest rate   4.60%
Two Note Payable through January 2025 [Member]    
Total notes payable 0 $ 216,880
Monthly payment 17,125  
Interest rate   4.50%
Note Payable through April 2026 One [Member]    
Total notes payable 80,974 $ 0
Monthly payment 4,572  
Interest rate   2.06%
Note Payable through October 2026 [Member]    
Total notes payable 680,765 $ 899,417
Monthly payment 29,656  
Interest rate   8.01%
Note Payable through December 2026 [Member]    
Total notes payable 44,972 $ 58,156
Monthly payment 1,836  
Interest rate   8.50%
Note Payable through December 2054 [Member]    
Total notes payable 157,767 $ 160,123
Monthly payment 731  
Interest rate   3.75%
Note Payable through June 2028 [Member]    
Total notes payable 46,334 $ 54,418
Monthly payment 1,152  
Interest rate   5.99%
Two Note Payable through June 2028 [Member]    
Total notes payable 47,846 $ 56,194
Monthly payment 1,190  
Interest rate   5.99%
Note Payable through December 2028 [Member]    
Total notes payable 0 $ 50,759
Monthly payment $ 1,060  
Interest rate   9.24%
v3.24.3
Notes Payable (Details 1)
Sep. 30, 2024
USD ($)
Notes Payable  
2025 $ 802,312
2026 666,516
2027 1,018,135
2028 155,594
2029 135,381
2030 3,503
Thereafter 138,586
Total $ 2,920,027
v3.24.3
Investment in Buckskin (Details Narrative) - Buckskin - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Investment income (loss) $ 1,301 $ 1,608 $ 1,579 $ 2,965
Annual payment     $ 12,000  
Percent of common stock 37.00%   37.00%  
v3.24.3
Stockholders Equity (Details) - Warrant [Member] - $ / shares
3 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Beginning balance shares 112,505 142,268 289,294
Number of warrants exercise prices $ 5.60 $ 5.60 $ 5.60
Warrants exercised (47,027) (29,763) (147,026)
Ending balance shares 65,478 112,505 142,268
Minimum [Member]      
Beginning balance shares $ 5.60 $ 5.60 $ 5.60
Ending balance shares 5.60 5.60 5.60
Maximum [Member]      
Beginning balance shares 7.00 7.00 7.00
Ending balance shares $ 7.00 $ 7.00 $ 7.00
v3.24.3
Stockholders Equity (Details 1) - Warrant [Member]
Sep. 30, 2024
$ / shares
shares
Number of shares 65,478
Exercise Price One [Member]  
Number of shares 11,906
Exercise price | $ / shares $ 5.60
Warrant expiration date Oct. 15, 2024
Exercise Price Two [Member]  
Number of shares 53,572
Exercise price | $ / shares $ 7.00
Warrant expiration date Nov. 12, 2024
v3.24.3
Stockholders Equity (Details Narrative) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Net proceeds from common stock issued $ 7,432,216 $ 878,503
Exercise of warrants $ 1,253,370 $ 0
Stock Issuance Activity [Member] | First Quarter [Member]    
Common stock sold 664,874  
Net proceeds from common stock issued $ 7,432,216  
Common Stock, per share $ 11.18  
Stock Options [Member]    
Common stock issued 50,002  
Exercise of stock option $ 280,011  
Stock issuance Activity [Member]    
Common stock issued 126,398  
Warrant [Member]    
Common stock issued 223,816  
Exercise of warrants $ 1,253,370  
v3.24.3
Stock Options (Details ) - $ / shares
3 Months Ended 12 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Equity Option [Member]        
Beginning balance shares 226,365 445,232 477,449 535,953
Stock options exercised (82,077) (218,867) (22,073)  
Stock options forfeited (13,715)   (10,144) (58,504)
Ending balance shares 130,573 226,365 445,232 477,449
Weighted Average Exercise Prices [Member]        
Beginning balance $ 5.42 $ 5.47 $ 5.47 $ 5.47
Exercise price exercised 5.53 5.52 5.50  
Exercise price forfeited 5.52   5.50 5.47
Ending balance $ 5.34 $ 5.42 $ 5.47 $ 5.47
v3.24.3
Stock Options (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2024
Intrinsic value   $ 1,401,549
Weighted average remaining term   6 months 29 days
Exchanged shares 34,030 126,399
Stock Options [Member]    
Intrinsic value $ 466,201 $ 1,320,963
Exchanged shares   35,456
Options issued 58,861 273,015
v3.24.3
Subsequent Events (Details Narrative)
3 Months Ended 9 Months Ended
Sep. 30, 2024
USD ($)
shares
Sep. 30, 2024
USD ($)
shares
Convertible common stock issued   97,500
Proceeds from issuance of convertible common stock | $   $ 1,635,017
Warrants exchange amount | $ $ 441,678 $ 441,678
Common stock shares issue   65,478
Exchanged shares 34,030 126,399
Stock Options [Member]    
Options issued   53,573
Exchanged shares   35,456

Idaho Strategic Resources (AMEX:IDR)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more Idaho Strategic Resources Charts.
Idaho Strategic Resources (AMEX:IDR)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more Idaho Strategic Resources Charts.