Biggest changeThe change from net loss to net profit was primarily due to the increased gross profit during the year. · The consolidated net profit (loss) included non-cash charges of $1,470,563 ($1,633,492 in 2022) as follows: depreciation and amortization of $1,466,703 ($984,083 in 2022), accretion of asset retirement obligation of $15,952 ($12,691 in 2022), stock based compensation, none in 2023, ($547,275 in 2022), stock issued for services, none in 2023, ($32,326 in 2022), gain on disposal of equipment of $13,026 (loss of $68,641 in 2022), equity income on investment in Buckskin Gold and Silver, Inc. $4,517 ($1,524 in 2022), gain on forgiveness of Small Business Administration (“SBA”) loan, none in 2023, ($10,000 in 2022). · Net income (loss) attributable to Idaho Strategic Resources, Inc. was $1,157,746 and ($2,535,429) in the years ended December 31, 2023, and 2022, respectively. · Gold sales receivable increased to $1,038,867 from $909,997 at December 31, 2023 compared to 2022 as a result of increased gold sales. · The Company saw a decrease in exploration expenses for 2023 largely due to less drilling being done on the Company’s gold properties in 2023, as well as capitalizing a portion of the 2023 drilling that was incorporated into the Mineral Reserve.
Biggest changeThe increase was primarily due to increased production and higher gold prices. · The consolidated net profit included non-cash charges of $1,971,666 ($1,470,563 in 2023) as follows: depreciation and amortization of $1,953,388 ($1,466,703 in 2023), accretion of asset retirement obligation of $18,761 ($15,952 in 2023), loss on disposal of equipment of $1,431 (gain of $13,026 in 2023), equity income on investment in Buckskin Gold and Silver, Inc. $2,667 ($4,517 in 2023), write down of reclamation bond $300 (none in 2023). · Net income attributable to Idaho Strategic Resources, Inc. was $8,836,685 and $1,157,746 in the years ended December 31, 2024, and 2023, respectively. · Gold sales receivable increased to $1,578,694 from $1,038,867 at December 31, 2024 compared to 2023. · The Company saw an increase in exploration expenses of $1,397,314 for 2024 due to the expanded drilling program at the Golden Chest mine for development and exploration purposes. · Professional services costs decreased in 2024.
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 produced and all in sustaining costs per ounce produced for the Company’s gold production for the years ended December 31, 2023, and 2022.
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 produced and all in sustaining costs per ounce produced for the Company’s gold production for the years ended December 31, 2024, and 2023.
The cost per ounce calculations are based on ounces produced. Upon sale, the Company typically receives payment at an average rate of 88% of ounces produced after smelting and refining charges are deducted. Cash cost per ounce is an important operating measure that we utilize to measure operating performance.
The cost per ounce calculations are based on ounces produced. Upon sale, the Company typically receives payment at an average rate of 90% of ounces produced after smelting and refining charges are deducted. Cash cost per ounce is an important operating measure that we utilize to measure operating performance.
At December 31, 2023, we made an 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 would be $104,000 for the Golden Chest property and $224,000 for the New Jersey Mine and Mill.
At December 31, 2024, the Company made an estimate that the cost of the machine and man hours probable to be needed to put its properties in the condition required by permits once operations cease would be $104,000 for the Golden Chest Mine property and $224,000 for the New Jersey Mine and Mill.
This increase is attributable to the higher head grade including H-Vein ore processed at the Company’s New Jersey Mill, as well as higher gold prices recognized on concentrate sales. · Net income for the year ended December 31, 2023 was $1,073,449 compared to a net loss for the year ended December 31, 2022 of $2,631,092.
This increase is attributable to the higher head grade including H-Vein ore processed at the Company’s New Jersey Mill, as well as higher gold prices recognized on concentrate sales. · Net income for the year ended December 31, 2024 was $8,753,377 compared to net income for the year ended December 31, 2023 of $1,073,449.
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. 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.
For purposes of the estimate, the Company evaluated the expected life in years and costs that, initially, are comparable to rates that would be presently incurred. The Company is adding to the liability each year, and amortizing the asset over the estimated life, which decreases net income in total each year.
We make periodic reviews of the remaining life of the mine and other operations, and the estimated remediation costs upon closure, and adjust our account balances accordingly.
Periodic reviews are made of the remaining life of the mine and other operations, and the estimated remediation costs upon closure, and account balances are adjusted accordingly.
The Company’s working capital at December 31, 2023 is $2,717,976. The Company is currently producing from underground at the Golden Chest. During 2023, production generated positive cash flow from operations of $2,104,009 compared to a negative cash flow from operations of $1,817,090 in 2022.
The Company’s working capital at December 31, 2024 is $9,462,524. The Company is currently producing from underground at the Golden Chest. During 2024, production generated positive cash flow from operations of $10,838,806 compared to a positive cash flow from operations of $2,104,009 in 2023.
Results of Operations Our financial performance for the years ended December 31, 2023, and 2022 is summarized below: · Revenue from concentrate sales increased 42.6% to $13,656,733 for the year ending December 31, 2023, compared to $9,580,189 for the comparable period in 2022.
Results of Operations Idaho Strategic’s financial performance for the years ended December 31, 2024, and 2023 is summarized below: · Revenue from concentrate sales increased 88.7% to $25,765,373 for the year ending December 31, 2024, compared to $13,656,733 for the comparable period in 2023.
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.
The Company has received provisional payments on the sale of these ounces with the remaining amount due reflected in gold sales receivable. 39 Table of Contents The asset retirement obligation and asset on the balance sheet is based on an estimate of the future cost to recover and remediate Company properties as required by permits upon cessation of operations and may differ when operations actually cease.
We anticipate ore from the H-vein to be the primary source of ore for 2024. · Gross profit for the year ended December 31, 2023 was $3,965,036 compared to a gross profit of $1,553,921 in 2022. This resulted in an increase in gross profit as a percentage of sales from 16.2% in 2022 to 29.0% in 2023.
Ore from the H-vein is anticipated to be the primary source of ore for 2025 as it was in 2024. · Gross profit for the year ended December 31, 2024 was $12,950,493 compared to a gross profit of $3,965,036 in 2023.
December 31, 2023 2022 Cost of sales and other direct production costs and depreciation, depletion, and amortization $ 9,691,697 $ 8,026,268 Depreciation, depletion, and amortization (1,466,703 ) (984,083 ) Change in concentrate inventory (258,368 ) (404,591 ) Cash Cost $ 7,966,626 $ 6,637,594 Exploration 1,523,221 2,110,137 Less REE exploration costs (613,883 ) (536,460 ) Sustaining capital 1,048,824 1,517,984 General and administrative 630,126 1,229,603 Less stock-based compensation and other non-cash items (3,860 ) (649,409 ) AISC $ 10,551,054 $ 10,309,449 Divided by ounces produced 8,247 6,103 Cash cost per ounce $ 966.00 $ 1,087.60 AISC per ounce $ 1,279.38 $ 1,689.24 Financial Condition and Liquidity For the Years Ended December 31, Net cash provided (used) by: 2023 2022 Operating activities $ 2,104,009 $ (1,817,090 ) Investing activities (2,102,235 ) (2,368,225 ) Financing activities 647,194 3,846,828 Net change in cash and cash equivalents 648,968 (338,487 ) Cash and cash equivalents, beginning of period 1,638,031 1,976,518 Cash and cash equivalents, end of period $ 2,286,999 $ 1,638,031 The Company has accumulated deficit of approximately $17.2 million at December 31, 2023 and incurred a consolidated net profit in 2023 of $1,073,449.
December 31, 2024 2023 Cost of sales and other direct production costs and depreciation, depletion, and amortization $ 12,814,880 $ 9,691,697 Depreciation, depletion, and amortization (1,953,388 ) (1,466,703 ) Change in concentrate inventory (23,243 ) (258,368 ) Cash Cost $ 10,838,249 $ 7,966,626 Exploration 2,920,535 1,523,221 Less REE exploration costs (274,129 ) (613,883 ) Sustaining capital 3,385,893 2,458,737 General and administrative 763,040 630,126 Less stock-based compensation and other non-cash items (18,278 ) (3,860 ) AISC $ 17,615,310 $ 11,960,967 Divided by ounces produced 11,915 8,247 Cash cost per ounce $ 909.63 $ 966.00 AISC per ounce $ 1,478.41 $ 1,450.34 Financial Condition and Liquidity For the Years Ended December 31, Net cash provided (used) by: 2024 2023 Operating activities $ 10,838,806 $ 2,104,009 Investing activities (20,760,809 ) (2,102,235 ) Financing activities 8,741,905 647,194 Net change in cash and cash equivalents (1,180,098 ) 648,968 Cash and cash equivalents, beginning of period 2,286,999 1,638,031 Cash and cash equivalents, end of period $ 1,106,901 $ 2,286,999 The Company has an accumulated deficit of approximately $8 million at December 31, 2024 and earned a consolidated net profit in 2024 of $8,753,377.
At December 31, 2023, metals that had been sold but not final settled included 5,176 ounces of gold of which 3,320 ounces were sold at a predetermined price with the remaining 1,856 ounces exposed to future price changes. The Company has received provisional payments on the sale of these ounces with the remaining amount due reflected in gold sales receivable.
At December 31, 2024, metals that had been sold but not final settled included 6,466 ounces of gold of which 1,283 ounces were sold at a predetermined price with the remaining 5,183 ounces exposed to future price changes until prices are locked in based on the month of settlement.
This was a one-time expense and is not expected to continue in 2024. · All in sustaining costs for gold production decreased from $1,689.24 in 2022, to $1,279.38 in 2023 as a result of increased efficiencies and improved scheduling and mine sequencing at the Golden Chest, as well as higher grade ore being processed from the H-vein. 42 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).
Professional services in 2023 included a one-time expense. · Cash cost and all in sustaining costs for gold production remained relatively constant for 2023 and 2024. 40 Table of Contents Cash Costs and All-In Sustaining Costs 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 All-In Sustaining Costs (“AISC”) per ounce (non-GAAP).
The increase was due to 2,001 more ounces of gold sold during the year, as well as higher gold prices recognized on concentrate sales. Another contributing factor to the increase was that a majority of ore processed during the year came from underground in the H-vein, whereas in 2022, ore was sourced from a combination of open pit and underground.
The increase was due to 3,595 more ounces of gold sold during the year, as well as higher gold prices recognized on concentrate sales.
Additionally, 435 meters of stope access ramps were completed during the year. · Mined 2,350 tonnes of ore from the Jumbo pit at an average grade of 12.40 gpt gold. · Processed 40,130 dry metric tonnes at the Company’s New Jersey Mill with an average gold head grade of 6.71 gpt and gold recovery of 92%. · Completed approximately 3,740 meters of core drilling at the Golden Chest to convert H-Vein Mineral Resources to Mineral Reserves. · A highlight of the core drilling was GC-22-233 which intercepted 18.7 gpt gold over 2.24 meters in the H-Vein. · Completed mining in the open pit and transitioned fulltime to underground production.
Additionally, over 600 meters of stope access ramps were completed during the year. · Processed 41,140 dry metric tonnes at the Company’s New Jersey Mill with an average gold head grade of 9.67 gpt and gold recovery of 92.8%. · Completed 10,148 meters of core drilling at the Golden Chest to convert Paymaster Resources to Mineral Reserves and also completed exploration drilling primarily in the northern part of the property in the Klondike area which includes the Red Star zone. · A highlight of the core drilling was hole GC24-265 which intercepted 50.9 gpt gold over 4.5 meters in the newly discovered Red Star zone.
At this time, we think that an adjustment in our asset recovery obligation is not required, and an adjustment in future periods would not have a material impact in the year of adjustment but would change the amount of the annual accretion and amortization costs charged to our expenses by an undetermined amount. 41 Table of Contents Golden Chest Highlights for 2023 include: · Produced a total of 8,247 ounces of gold contained in concentrates and doré. · Commenced mining of the high-grade H-Vein at the Golden Chest mine. · Mined 37,780 tonnes of ore from underground at the Golden Chest Mine at an average grade of 6.36 gpt gold and completed 135 meters of development to the MAR and 100 meters of associated sumps, muck-bays, and raises.
At this time, the Company thinks that an adjustment in its asset recovery obligation is not required, and an adjustment in future periods would not have a material impact in the year of adjustment but would change the amount of the annual accretion and amortization costs charged to expenses by an undetermined amount.