| Net Gain (Loss) | -4.53M |
| Depreciation | 12.42K |
| Loss on disposal of assets | |
| Stock based compensation | 18.06K |
| Accrued interest | |
| Write-down of mineral properties | |
| Accretion expense | 33.69K |
| Change in reclamation | 0 |
| Insurance expense | 0 |
| Other non cash transactions | |
| Change in fair value of equity conversion right | |
| Change in fair value of warrant liability | |
| (Increase) Decrease in accounts receivable | 0 |
| (Increase) Decrease in prepaid expenses | 0 |
| Increase (Decrease) in accounts payable | 0 |
| Cash used in operating activities | |
| Sale (Purchase) of marketable securities | 0 |
| Purchase of GIC receivable | |
| Notes receivable issued | |
| Purchase of Equity conversion right | |
| Purchase of Mineral Properties | |
| Cash acquired on acquisition of X-Cal | |
| Purchase of Equipment | 0 |
| Cash provided by (used in) investing activities | |
| Demand notes payable issued | |
| Issuance of capital Stock | 0 |
| Cash provided by financing activities | |
| Effect of exchange rate changes on cash | 0 |
| Change in cash during period | 0 |
| Cash at beginning of period | 0 |
| Cash at end of period | 7.06M |
| Interest Received | |
| Cash | 6.53M |
| Short-term investments | |