Form 10-Q - Quarterly report [Sections 13 or 15(d)]

London Stock Exchange
Advanced charts
Premium community
Data download

Share Name	Share Symbol	Market	Type
Idaho Strategic Resources Inc	AMEX:IDR	AMEX	Common Stock

	Price Change	% Change	Share Price	High Price	Low Price	Open Price	Shares Traded	Last Trade
	0.21	1.81%	11.81	11.95	11.40	11.62	122,793	23:44:35

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 June 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 July 1, 2024, 12,958,574 shares of the registrant’s common stock were outstanding.

IDAHO STRATEGIC RESOURCES, INC

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTERLY PERIOD

ENDED JUNE 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	15

	ITEM 3.	Quantitative and Qualitative Disclosures about Market Risk	18

	ITEM 4.	Controls and Procedures	18

PART II OTHER INFORMATION			19

	ITEM 1.	Legal Proceedings	19

	ITEM 2.	Unregistered Sales of Equity Securities and Use of Proceeds	19

	ITEM 3.	Defaults Upon Senior Securities	19

	ITEM 4.	Mine Safety Disclosures	19

	ITEM 5.	Other Information	19

	ITEM 6.	Exhibits	20

Table of Contents

PART I - FINANCIAL INFORMATION

ITEM 1: FINANCIAL STATEMENTS

Idaho Strategic Resources, Inc. Condensed Consolidated Balance Sheets (Unaudited)

	June 30, 2024			December 31, 2023
ASSETS
Current assets:
Cash and cash equivalents	$	1,801,257		$	2,286,999
Short term investments		6,344,725			-
Gold sales receivable		1,516,514			1,038,867
Inventories		766,612			876,681
Joint venture receivable		1,413			2,080
Investment in equity securities		-			5,649
Other current assets		172,036			236,837
Total current assets		10,602,557			4,447,113

Property, plant and equipment, net of accumulated depreciation		10,492,298			10,233,640
Mineral properties, net of accumulated amortization		9,459,771			7,898,878
Investment in Buckskin Gold and Silver, Inc		339,047			338,769
Investment in joint venture		435,000			435,000
Reclamation bond		256,310			251,310
Deposits		600,267			285,079
Total assets	$	32,185,250		$	23,889,789

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued expenses	$	732,832		$	484,221
Accrued payroll and related payroll expenses		286,187			266,670
Notes payable, current portion		745,132			978,246
Total current liabilities		1,764,151			1,729,137

Asset retirement obligations		295,874			286,648
Notes payable, long term		1,985,742			1,338,406
Total long-term liabilities		2,281,616			1,625,054

Total liabilities		4,045,767			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; June 30, 2024-12,958,574 and December 31, 2023- 12,397,615 shares issued and outstanding		38,264,643			34,963,739
Accumulated deficit		(12,881,656	)		(17,210,638	)
Total Idaho Strategic Resources, Inc stockholders’ equity		25,382,987			17,753,101
Non-controlling interest		2,756,496			2,782,497
Total stockholders' equity		28,139,483			20,535,598

Total liabilities and stockholders’ equity	$	32,185,250		$	23,889,789

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

Table of Contents

Idaho Strategic Resources, Inc. Condensed Consolidated Statements of Operations (Unaudited) For the Three and Six-Month Periods Ended June 30, 2024 and 2023
	June 30, 2024						June 30, 2023
	Three Months			Six Months			Three Months			Six Months

Revenue:
Sales of products	$	6,125,382		$	12,024,320		$	3,236,515		$	6,578,111
Total revenue		6,125,382			12,024,320			3,236,515			6,578,111

Costs of Sales:
Cost of sales and other direct production costs		2,596,027			5,154,940			2,099,890			4,247,850
Depreciation and amortization		455,930			957,718			343,042			671,079
Total costs of sales		3,051,957			6,112,658			2,442,932			4,918,929
Gross profit		3,073,425			5,911,662			793,583			1,659,182

Other operating expenses:
Exploration		620,056			887,904			207,369			480,811
Management		90,313			199,413			55,568			124,479
Professional services		84,982			239,226			123,238			364,043
General and administrative		179,456			340,119			123,765			387,063
(Gain) loss on disposal of equipment		3,022			7,431			(6,344	)		(224	)
Total other operating expenses		977,829			1,674,093			503,596			1,356,172
Operating income		2,095,596			4,237,569			289,987			303,010

Other (income) expense:
Equity (income) loss on investment in Buckskin Gold and Silver, Inc		1,589			(278	)		(1,007	)		(1,357	)
Timber revenue net of costs		(6,049	)		(19,406	)		-			(20,724	)
Loss on investment in equity securities		-			453			2,880			2,880
Gain on short term investments		(21,862	)		(21,862	)		-			-
Interest income		(38,606	)		(58,241	)		(18,756	)		(37,693	)
Interest expense		25,602			46,167			11,048			19,896
Total other (income) expense		(39,326	)		(53,167	)		(5,835	)		(36,998	)

Net income		2,134,922			4,290,736			295,822			340,008
Net loss attributable to non-controlling interest		(22,951	)		(38,246	)		(31,971	)		(48,384	)
Net income attributable to Idaho Strategic Resources, Inc.	$	2,157,873		$	4,328,982		$	327,793		$	388,392

Net income per common share-basic	$	0.17		$	0.34		$	0.03		$	0.03

Weighted average common share outstanding-basic		12,836,205			12,674,789			12,256,523			12,228,844

Net income per common share-diluted	$	0.17		$	0.34		$	0.03		$	0.03

Weighted average common shares outstanding- diluted		13,043,026			12,904,998			12,259,438			12,232,638

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

Table of Contents

Idaho Strategic Resources, Inc. Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited) For the Three and Six-Month Periods Ended June 30, 2024 and 2023
	Common Stock Shares		Common Stock Amount		Accumulated Deficit Attributable to Idaho Strategic Resources, Inc			Non-Controlling Interest			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

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

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

Table of Contents

Idaho Strategic Resources, Inc. Condensed Consolidated Statements of Cash Flows (Unaudited) For the Six-Month Periods Ended June 30, 2024 and 2023
	June 30,
	2024			2023
Cash flows from operating activities:
Net income	$	4,290,736		$	340,008
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		957,718			671,079
Loss on disposal of equipment		7,431			(224	)
Accretion of asset retirement obligation		9,226			7,856
Loss on investment in equity securities		453			2,880
Gain on short term investments		(21,862	)		-
Equity income on investment in Buckskin Gold and Silver, Inc		(278	)		(1,357	)
Change in operating assets and liabilities:
Gold sales receivable		(477,647	)		69,709
Inventories		110,069			(36,979	)
Joint venture receivable		667			372
Other current assets		64,801			70,402
Accounts payable and accrued expenses		248,611			(36,703	)
Accrued payroll and related payroll expenses		19,517			56,303
Net cash provided by operating activities		5,209,442			1,143,346

Cash flows from investing activities:
Purchases of property, plant, and equipment		(583,841	)		(343,356	)
Deposits on equipment		(345,907	)		-
Proceeds from sale of equipment		-			8,500
Additions to mineral property		(960,388	)		(523,785	)
Purchase of reclamation bond		(5,000	)		-
Purchase of short term investments		(6,322,863	)		-
Proceeds from sale of investment in equity securities		5,196			-
Investment in equity securities		-			(11,100	)
Net cash used by investing activities		(8,212,803	)		(869,741	)

Cash flows from financing activities:
Proceeds from sale of common stock, net of issuance cost		2,160,884			878,503
Proceeds from issuance of common stock for warrants exercised		990,019			-
Proceeds from issuance of common stock for stock options exercised		150,001			-
Principal payments on notes payable		(795,530	)		(502,948	)
Principal payments on notes payable, related parties		-			(75,183	)
Contributions from non-controlling interest		12,245			18,010
Net cash provided by financing activities		2,517,619			318,382

Net change in cash and cash equivalents		(485,742	)		591,987
Cash and cash equivalents, beginning of period		2,286,999			1,638,031
Cash and cash equivalents, end of period	$	1,801,257		$	2,230,018

Non-cash investing and financing activities:

Deposit on equipment applied to purchase	$	30,719		$	76,110
Notes payable for equipment	$	559,752			1,110,737
Notes payable for mineral property purchase	$	650,000			-

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

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 six-month periods ended June 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 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 June 30, 2024, the Company had short term investments in treasury securities that were classified as Level 1 assets that required measurement at fair value and no liabilities that required measurement at fair value on a recurring basis.

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 June 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 10).

At June 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:

June 30, 2024

December 31, 2023

JV/Equity

% Ownership

Significant Influence?

Accounting Method

% Ownership

Significant Influence?

Accounting Method

NJMJV

Yes

Consolidated

Yes

Consolidated

Butte Highlands JV, LLC

Cost

Buckskin

Yes

Equity

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.

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 do not expect adoption of the new guidance to have a material impact on our consolidated financial statements and disclosures.

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. Early adoption is permitted. We are currently evaluating the impact of this update on our consolidated financial statements and disclosures.

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 are currently evaluating the impact of this update on our consolidated financial statements and disclosures.

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.

Table of Contents

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

2. Going Concern

The Company is currently producing profitably from underground mining 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.

3. Inventories

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

	June 30, 2024		December 31, 2023
Concentrate inventory
In process	$	12,400	$	28,778
Finished goods		180,711		239,361
Total concentrate inventory		193,111		268,139

Supplies inventory
Mine parts and supplies		412,451		374,456
Mill parts and supplies		85,366		158,402
Core drilling supplies and materials		75,684		75,684
Total supplies inventory		573,501		608,542

Total	$	766,612	$	876,681

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 June 30, 2024, metals that had been sold but not finally settled included 6,358 ounces of which 2,666 ounces were sold at a predetermined price with the remaining 3,692 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. Sales of products by metal type for the three and six-month periods ended June 30, 2024 and 2023 were as follows:

	June 30, 2024						June 30, 2023
	Three Months			Six Months			Three Months			Six Months
Gold	$	6,285,048		$	12,410,268		$	3,399,049		$	6,883,110
Silver		27,596			54,985			13,824			23,346
Less: Smelter and refining charges		(187,262	)		(440,933	)		(176,358	)		(328,345	)
Total	$	6,125,382		$	12,024,320		$	3,236,515		$	6,578,111

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

	June 30, 2024				June 30, 2023
	Three Months		Six Months		Three Months		Six Months
Concentrate sales to H&H Metal	$	5,852,389	$	11,751,327	$	3,236,515	$	6,440,006
Dore sales to refinery		272,993		272,993		-		138,105
Total	$	6,125,382	$	12,024,320	$	3,236,515	$	6,578,111

At June 30, 2024 our gold sales receivable balance related to contracts with H&H Metals and Cascade Refining of $1,516,514. At December 31, 2023 our gold sales receivable balance of $1,038,867, consisted only of amounts due from H&H Metals. There is no allowance for doubtful accounts.

5. Related Party Transactions

At June 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 six-month periods ended June 30, 2024 and 2023 are as follows:

June 30, 2024				June 30, 2023
Three Months		Six Months		Three Months		Six Months
$	7,688	$	15,308	$	6,040	$	12,435

Table of Contents

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

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 June 30, 2024 and December 31, 2023, an account receivable existed with Crescent Silver, LLC (“Crescent”), the other JV participant, for $1,413 and $2,080, respectively, for shared operating costs as defined in the JV agreement.

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.

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:

	June 30, 2024				June 30, 2023
	Three Months		Six Months		Three Months		Six Months
Incremental shares included in diluted net income (loss) per share
Stock options		125,446		129,410		2,915		3,794
Stock purchase warrants		38,066		46,550		-		-
		163,512		175,960		2,915		3,794
Potentially dilutive shares excluded from diluted net income per share as inclusion would have an antidilutive effect:
Stock options		-		-		332,164		332,164
Stock purchase warrants		-		-		289,294		289,294
		-		-		621,458		621,458

8. Property, Plant, and Equipment

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

	June 30, 2024			December 31, 2023
Mill
Land	$	225,289		$	225,289
Building		536,193			536,193
Equipment		4,192,940			4,192,940
		4,954,422			4,954,422
Less accumulated depreciation		(1,527,563	)		(1,430,323	)
Total mill		3,426,859			3,524,099

Building and equipment
Buildings		624,657			624,657
Equipment		9,940,382			8,786,492
		10,565,039			9,411,149
Less accumulated depreciation		(4,253,015	)		(3,455,023	)
Total building and equipment		6,312,024			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	$	10,492,298		$	10,233,640

Table of Contents

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

9. Mineral Properties

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

	June 30, 2024			December 31, 2023
Golden Chest
Mineral Property	$	4,234,362		$	4,191,189
Infrastructure		3,346,469			2,814,164
Total Golden Chest		7,580,831			7,005,353
New Jersey		256,768			256,768
McKinley-Monarch		200,000			200,000
Butte Gulch		1,158,964			124,055
Potosi		150,385			150,385
Park Copper/Gold		78,000			78,000
Eastern Star		250,817			250,817
Less accumulated amortization		(215,994	)		(166,500	)
Total	$	9,459,771		$	7,898,878

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 of $2,750 at 5% interest, for three years with a balloon payment of $650,000 at the end of the term).

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

June 30, 2024				June 30, 2023
Three Months		Six Months		Three Months		Six Months
$	23,797	$	43,174	$	19,374	$	42,335

Table of Contents

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

10. Notes Payable

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

	June 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	$	292,565	$	297,230
Butte Gulch vacant mineral property, 5.00% interest payable monthly through January 2027, monthly interest only payments of $2,750 with a balloon payment of $650,000 in February 2027		650,000		-
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		20,498		50,672
Paus 2 yd LHD, 60-month note payable, 3.45% interest rate payable through July 2024, monthly payments of $4,847		4,833		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		16,159		24,591
CarryAll transport, 36-month note payable, 6.3% interest rate payable monthly through June 2025, monthly payments of $866		10,051		14,843
Two CarryAll transports, 48-month note payable, 5.9% interest rate payable monthly through June 2027, monthly payments of $1,174		38,644		44,447
CarryAll transport, 48-month note payable, 5.9% interest rate payable monthly through April 2028, monthly payments of $576		23,642		-
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		66,174		92,948
Doosan Compressor, 36-month note payable, 6.99% interest payable monthly through July 2024, monthly payments of $602		600		4,126
Komatsu WX04 LHD, 24-month note payable, 8.24% interest rate payable monthly through April 2026, monthly payments of $16,642		338,729		-
Caterpillar 306 excavator, 48-month note payable, 4.6% interest payable monthly through November 2024, monthly payments of $1,512		7,471		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		94,228		-
Caterpillar AD30 underground truck, 40-month note payable, 8.01% interest rate payable through October 2026, monthly payments of $29,656		755,108		899,417
Caterpillar 259D3 skid steer, 36-month note payable, 8.50% interest rate payable monthly through December 2026, monthly payments of $1,836		49,460		58,156
SBA Economic Injury Disaster (“EIDL”) Loan 30 year note payable, 3.75% interest payable monthly through December 2054, monthly payments of $731		158,543		160,123
2022 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,152		49,069		54,418
2016 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,190		50,670		56,194
2020 Ford Transit Van, 72-month note payable, 9.24% interest rate payable monthly through December 2028, monthly payments of $1,060		46,669		50,759
2024 Dodge Ram, 60-month note payable, 9.94% interest rate payable monthly through February 2029, monthly payments of $1,293		57,761		-
Total notes payable		2,730,874		2,316,652
Due within one year		745,132		978,246
Due after one year	$	1,985,742	$	1,338,406

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 June 30, 2024 are as follows:

12 months ended June 30,
2025	$	745,132
2026		640,470
2027		1,121,377
2028		61,367
2029		19,503
2030		3,468
Thereafter		139,557
Total	$	2,730,874

Table of Contents

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

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 loss of $1,589 and income of $278 for the respective three and six-month periods ended June 30, 2024 and income of $1,007 and $1,357 for the respective three and six-month periods ended June 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 June 30, 2024, the Company holds 37% of Buckskin’s outstanding shares.

12. Stockholders’ Equity

Stock Issuance Activity

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

	·	Sold 265,016 shares of common stock at an average price of $8.15 per share for net proceeds of $2,160,884.
	·	Issued 176,789 shares of common stock in exchange for outstanding warrants for $990,019.
	·	Issued 26,786 shares of common stock in exchange for outstanding stock options for $150,001.
	·	Issued 92,368 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

These warrants expire as follows:	Shares		Exercise Price		Expiration Date
		58,933	$	5.60	October 15, 2024
		53,572	$	7.00	November 12, 2024
		112,505

13. Stock Options

There were no stock options granted during the six-months ended June 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
Outstanding and exercisable at June 30, 2024		226,365		$	5.42

In the three and six-month periods ending June 30, 2024, 197,438 and 214,154 options were exchanged for 86,481 and 92,386 shares in a cashless exercise by employees. The intrinsic value of these options was $854,761 and $919,990 for the three and six-month periods ending June 30, 2024. At June 30, 2024, outstanding stock options have a weighted average remaining term of approximately 0.68 years and have an intrinsic value of $1,005,415.

Table of Contents

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

14. Fair Value Measurements

The Company accounts for its financial instruments under ASC 820 Fair Value Measurement. During the six months ended June 30, 2024, there were no reclassifications in financial assets or liabilities between Level 1, 2 or 3 categories.

The following is a listing of the Company’s financial assets and liabilities required to be measured at fair value on a recurring basis and where they are classified within the hierarchy as of June 30, 2024:

	Level 1		Level 2		Level 3		Total
Assets
Short-term investments	$	6,344,725	$	-	$	-	$	6,344,725

	Level 1		Level 2		Level 3		Total
Assets
Investment in equity securities	$	5,649	$	-	$	-	$	5,649

15. Subsequent Events

Subsequent to June 30, 2024, 50,000 shares of common stock have been issued for net proceeds of $520,506. Additionally, subsequent to June 30, 2024, 25,073 options were exchanged for 12,767 shares in a cashless exercise by employees.

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.

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 June 30, 2024, metals that had been sold but not finally settled included 6,358 ounces of which 2,666 ounces were sold at a predetermined price with the remaining 3,692 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.

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 June 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 June 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 second quarter of 2024 include:

REE Exploration

Continued discussions with various laboratories, universities, and partners to advance our understanding of Idaho’s rare earth mineralogy and broader mineral endowment.

Golden Chest/Operations

	·	At the Golden Chest, ore mined from underground stopes totaled approximately 11,500 tonnes with all of the tonnage coming from H-Vein stopes.

	·	A total of 3,230 cubic meters of cemented rockfill (“CRF”) were placed during the quarter which is a new quarterly record. The Main Access Ramp (“MAR”) and associated drifts and raises were advanced by about 100 meters during the quarter.

	·	For the quarter ended June 30, 2024, a total of 9,260 dry metric tonnes (“dmt”) were processed at the Company’s New Jersey mill with a flotation feed head grade of 10.29 gpt gold and gold recovery of 93.6%.

	·	An exploration program consisting of both underground and surface core drilling was started in the second quarter. Underground drilling was focused on exploring the Klondike area and the projected northerly strike of the H-vein. Surface drilling was started in Butte Gulch with plans to move to the northern area of the Golden Chest in the third quarter.

Results of Operations

Our financial performance during the quarter is summarized below:

	·	Revenue increased 89.3% from $3,236,515 to $6,125,382 for the three-month periods ended June 30, 2023 and 2024, respectively, Year to date revenue increased 82.8% from $6,578,111 to $12,024,320 for the six-month periods ended June 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 as mining on the H-Vein continues.

	·	Gross profit as a percentage of sales increased from 24.5% in the second quarter of 2023 to 50.2% in the second quarter of 2024. For the six-month periods ending June 30, 2024 and 2023 gross profit as a percentage of sales increased to 49.2% from 25.2%.

	·	Exploration expense increased in both the three-month and six-month periods ending June 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 third quarter which may result in an increased exploration expense when compared to prior periods.

	·	Operating income for the three-month period ended June 30, 2024 was $2,095,596 which is an increase of $1,805,609 from operating income of $289,987 in the second quarter of 2023. For the six-month period ending June 30, 2024, operating income of $4,237,569 increased by $3,934,559 over the same period in 2023.

	·	Other income increased $33,491 from $5,835 in the second quarter of 2023, to $39,326 in the same period in 2024. Other income increased $16,169 from $36,998 in the six months ending June 30, 2023, to $53,167 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.

Table of Contents

	·	Net income increased $1,839,100 from net income of $295,822 for the three-month period ended June 30, 2023 to net income of $2,134,922 for the three-month period ending June 30, 2024. Net income increased $3,950,728 from net income of $340,008 in the six-month period ending June 30, 2023, to net income of $4,290,736 in the same period in 2024.

	·	The consolidated net income for the six-month periods ending June 30, 2024 and June 30, 2023 included non-cash charges as follows: depreciation and amortization of $957,718 ($671,079 in 2023), loss on disposal of equipment of $7,431 (gain of $224 in 2023), accretion of asset retirement obligation of $9,226 ($7,856 in 2023), loss on investment in equity securities of $453 ($2,880 in 2023), gain on short term investment of $21,862 (none in 2023) and equity income on investment in Buckskin of $278 ($1,357 in 2023).

	·	Cash cost per ounce for the three-month period ending June 30, 2024 remained relatively flat compared to the same period in 2023. For the six month-period ending June 30, 2024, cash cost per ounce decreased significantly due to a 55.2% increase in ounces produced when compared to the six-month period ending June 30, 2023.

	·	All in sustaining cost per ounce increased during the three-month period ending June 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, as well as higher sustaining capital from deposits on paste backfill plant equipment. For the six-month period ending June 30, 2024, all in sustaining costs decreased slightly as the increased exploration and sustaining capital was largely made up for by the increased production when compared to the six-month period ending June 30, 2023.

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 six-month periods ended June 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.

	June 30, 2024						June 30, 2023
	Three Months			Six Months			Three Months			Six Months
Cost of sales and other direct production costs and depreciation and amortization	$	3,051,957		$	6,112,658		$	2,442,932		$	4,918,929
Depreciation and amortization		(455,930	)		(957,718	)		(343,042	)		(671,079	)
Change in concentrate inventory		30,224			110,069			(109,648	)		(36,979	)
Cash Cost	$	2,626,251		$	5,265,009		$	1,990,242		$	4,210,871
Exploration		620,056			887,904			207,369			480,811
Less REE exploration costs		(70,381	)		(157,526	)		(122,760	)		(334,358	)
Sustaining capital		484,092			929,748			214,107			334,856
General and administrative		179,456			340,119			123,765			387,063
Less stock-based compensation and other non-cash items		(9,262	)		(16,832	)		514			(9,155	)
AISC	$	3,830,212		$	7,248,422		$	2,413,237		$	5,070,088
Divided by ounces produced		2,903			6,019			2,152			3,877
Cash cost per ounce	$	904.67		$	874.73		$	924.83		$	1,086.12
AISC per ounce	$	1,319.40		$	1,204.26		$	1,121.39		$	1,307.73

Financial Condition and Liquidity

	For the Six-Months Ended June 30,
Net cash provided (used) by:	2024			2023
Operating activities	$	5,209,442		$	1,143,346
Investing activities		(8,212,803	)		(869,741	)
Financing activities		2,517,619			318,382
Net change in cash and cash equivalents		(485,742	)		591,987
Cash and cash equivalents, beginning of period		2,286,999			1,638,031
Cash and cash equivalents, end of period	$	1,801,257		$	2,230,018

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.

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 June 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 June 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 June 30, 2024.

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 second quarter of 2024, 29,763 shares of common stock were issued in exchange for outstanding warrants for net proceeds of $166,673. 21,429 shares of common stock were issued in exchange for outstanding stock options for net proceeds of $120,002 and 86,481 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.

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.

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 July 30, 2024

	By:	/s/ Grant Brackebusch
		Grant Brackebusch,
		its: Vice President and Chief Financial Officer
		Date: July 30, 2024

nullnullnullnullnull

Cover - shares	6 Months Ended
Cover - shares	Jun. 30, 2024	Jul. 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	Jun. 30, 2024
Entity Filer Category	Non-accelerated Filer
Document Fiscal Period Focus	Q2
Document Fiscal Year Focus	2024
Entity Common Stock Shares Outstanding		12,958,574
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

Condensed Consolidated Balance Sheets - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Current assets:
Cash and cash equivalents	$ 1,801,257	$ 2,286,999
Short term investments	6,344,725	0
Gold sales receivable	1,516,514	1,038,867
Inventories	766,612	876,681
Joint venture receivable	1,413	2,080
Investment in equity securities	0	5,649
Other current assets	172,036	236,837
Total current assets	10,602,557	4,447,113
Property, plant and equipment, net of accumulated depreciation	10,492,298	10,233,640
Mineral properties, net of accumulated amortization	9,459,771	7,898,878
Investment in Buckskin Gold and Silver, Inc	339,047	338,769
Investment in joint venture	435,000	435,000
Reclamation bond	256,310	251,310
Deposits	600,267	285,079
Total assets	32,185,250	23,889,789
Current liabilities:
Accounts payable and accrued expenses	732,832	484,221
Accrued payroll and related payroll expenses	286,187	266,670
Notes payable, current portion	745,132	978,246
Total current liabilities	1,764,151	1,729,137
Asset retirement obligations	295,874	286,648
Notes payable, long term	1,985,742	1,338,406
Total long-term liabilities	2,281,616	1,625,054
Total liabilities	4,045,767	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; June 30, 2024-12,958,574 and December 31, 2023- 12,397,615 shares issued and outstanding	38,264,643	34,963,739
Accumulated deficit	(12,881,656)	(17,210,638)
Total Idaho Strategic Resources, Inc stockholders' equity	25,382,987	17,753,101
Non-controlling interest	2,756,496	2,782,497
Total stockholders' equity	28,139,483	20,535,598
Total liabilities and stockholders' equity	$ 32,185,250	$ 23,889,789

Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares	Jun. 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	12,958,574	12,397,615
Common Stock, Shares outstanding	12,958,574	12,397,615

Condensed Consolidated Statements of Operations (Unaudited) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Revenue:
Sales of products	$ 6,125,382	$ 3,236,515	$ 12,024,320	$ 6,578,111
Total revenue	6,125,382	3,236,515	12,024,320	6,578,111
Costs of Sales:
Cost of sales and other direct production costs	2,596,027	2,099,890	5,154,940	4,247,850
Depreciation and amortization	455,930	343,042	957,718	671,079
Total costs of sales	3,051,957	2,442,932	6,112,658	4,918,929
Gross profit	3,073,425	793,583	5,911,662	1,659,182
Other operating expenses:
Exploration	620,056	207,369	887,904	480,811
Management	90,313	55,568	199,413	124,479
Professional services	84,982	123,238	239,226	364,043
General and administrative	179,456	123,765	340,119	387,063
(Gain) loss on disposal of equipment	3,022	(6,344)	7,431	(224)
Total other operating expenses	977,829	503,596	1,674,093	1,356,172
Operating income	2,095,596	289,987	4,237,569	303,010
Other (income) expense:
Equity (income) loss on investment in Buckskin Gold and Silver, Inc	1,589	(1,007)	(278)	(1,357)
Timber revenue net of costs	(6,049)	0	(19,406)	(20,724)
Loss on investment in equity securities	0	2,880	453	2,880
Gain on short term investments	(21,862)	0	(21,862)	0
Interest income	(38,606)	(18,756)	(58,241)	(37,693)
Interest expense	25,602	11,048	46,167	19,896
Total other (income) expense	(39,326)	(5,835)	(53,167)	(36,998)
Net income	2,134,922	295,822	4,290,736	340,008
Net loss attributable to non-controlling interest	(22,951)	(31,971)	(38,246)	(48,384)
Net income attributable to Idaho Strategic Resources, Inc.	$ 2,157,873	$ 327,793	$ 4,328,982	$ 388,392
Net income per common share-basic	$ 0.17	$ 0.03	$ 0.34	$ 0.03
Weighted average common share outstanding-basic	12,836,205	12,256,523	12,674,789	12,228,844
Net income per common share-diluted	$ 0.17	$ 0.03	$ 0.34	$ 0.03
Weighted average common shares outstanding- diluted	13,043,026	12,259,438	12,904,998	12,232,638

Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited) - USD ($)	Total	Common Stock	Accumulated Deficit Attributable to Idaho Strategic Resources, Inc. [Member]	Non-Controlling Interest [Member]
Balance, shares at Dec. 31, 2022		12,098,070
Balance, amount at Dec. 31, 2022	$ 17,713,070	$ 33,245,622	$ (18,368,384)	$ 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	$ 878,503	0	0
Net income (loss)	44,186	$ 0	60,599	(16,413)
Balance, shares at Mar. 31, 2023		12,256,523
Balance, amount at Mar. 31, 2023	18,637,360	$ 34,124,125	(18,307,785)	2,821,020
Balance, shares at Dec. 31, 2022		12,098,070
Balance, amount at Dec. 31, 2022	17,713,070	$ 33,245,622	(18,368,384)	2,835,832
Net income (loss)	340,008
Balance, shares at Jun. 30, 2023		12,256,523
Balance, amount at Jun. 30, 2023	18,949,591	$ 34,124,125	(17,979,992)	2,805,458
Balance, shares at Mar. 31, 2023		12,256,523
Balance, amount at Mar. 31, 2023	18,637,360	$ 34,124,125	(18,307,785)	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	$ 0	327,793	(31,971)
Balance, shares at Jun. 30, 2023		12,256,523
Balance, amount at Jun. 30, 2023	18,949,591	$ 34,124,125	(17,979,992)	2,805,458
Balance, shares at Dec. 31, 2023		12,397,615
Balance, amount at Dec. 31, 2023	20,535,598	$ 34,963,739	(17,210,638)	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	$ 847,492	0	0
Net income (loss)	2,155,814	$ 0	2,171,109	(15,295)
Issuance of common stock for warrants exercised, shares		147,026
Issuance of common stock for warrants exercised, amount	823,346	$ 823,346	0	0
Issuance of common stock for stock options exercise, shares		5,357
Issuance of common stock for stock options exercise, amount	29,999	$ 29,999	0	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	$ 36,664,576	(15,039,529)	2,768,800
Balance, shares at Dec. 31, 2023		12,397,615
Balance, amount at Dec. 31, 2023	20,535,598	$ 34,963,739	(17,210,638)	2,782,497
Net income (loss)	4,290,736
Balance, shares at Jun. 30, 2024		12,958,574
Balance, amount at Jun. 30, 2024	28,139,483	$ 38,264,643	(12,881,656)	2,756,496
Balance, shares at Mar. 31, 2024		12,683,037
Balance, amount at Mar. 31, 2024	24,393,847	$ 36,664,576	(15,039,529)	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	$ 1,313,392	0	0
Net income (loss)	2,134,922	$ 0	2,157,873	(22,951)
Issuance of common stock for warrants exercised, shares		29,763
Issuance of common stock for warrants exercised, amount	166,673	$ 166,673	0	0
Issuance of common stock for stock options exercise, shares		21,429
Issuance of common stock for stock options exercise, amount	120,002	$ 120,002	0	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	$ 38,264,643	$ (12,881,656)	$ 2,756,496

Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)	6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023
Cash flows from operating activities:
Net income	$ 4,290,736	$ 340,008
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	957,718	671,079
(Gain) loss on disposal of equipment	7,431	(224)
Accretion of asset retirement obligation	9,226	7,856
Loss on investment in equity securities	453	2,880
Gain on short term investments	(21,862)	0
Equity income on investment in Buckskin Gold and Silver, Inc	(278)	(1,357)
Change in operating assets and liabilities:
Gold sales receivable	(477,647)	69,709
Inventories	110,069	(36,979)
Joint venture receivable	667	372
Other current assets	64,801	70,402
Accounts payable and accrued expenses	248,611	(36,703)
Accrued payroll and related payroll expenses	19,517	56,303
Net cash provided by operating activities	5,209,442	1,143,346
Cash flows from investing activities:
Purchases of property, plant, and equipment	(583,841)	(343,356)
Deposits on equipment	(345,907)	0
Proceeds from sale of equipment	0	8,500
Additions to mineral property	(960,388)	(523,785)
Purchase of reclamation bond	(5,000)	0
Purchase of short term investments	(6,322,863)	0
Proceeds from sale of investment in equity securities	5,196	0
Investment in equity securities	0	(11,100)
Net cash used by investing activities	(8,212,803)	(869,741)
Cash flows from financing activities:
Proceeds from sale of common stock, net of issuance cost	2,160,884	878,503
Proceeds from issuance of common stock for warrants exercised	990,019	0
Proceeds from issuance of common stock for stock options exercised	150,001	0
Principal payments on notes payable	(795,530)	(502,948)
Principal payments on notes payable, related parties	0	(75,183)
Contributions from non-controlling interest	12,245	18,010
Net cash provided by financing activities	2,517,619	318,382
Net change in cash and cash equivalents	(485,742)	591,987
Cash and cash equivalents, beginning of period	2,286,999	1,638,031
Cash and cash equivalents, end of period	1,801,257	2,230,018
Non-cash investing and financing activities:
Deposit on equipment applied to purchase	30,719	76,110
Notes payable for equipment	559,752	1,110,737
Notes payable for mineral property purchase	$ 650,000	$ 0

The Company and Significant Accounting Policies

6 Months Ended

Jun. 30, 2024

The Company and Significant Accounting Policies

The Company and Significant Accounting Policies

1. The Company and Significant Accounting Policies

Principles of Consolidation

Revenue Recognition

Inventories

Mine Exploration and Development Costs

Fair Value Measurements

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

At June 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:

June 30, 2024

December 31, 2023

JV/Equity

% Ownership

Significant Influence?

Accounting Method

% Ownership

Significant Influence?

Accounting Method

NJMJV

Yes

Consolidated

Yes

Consolidated

Butte Highlands JV, LLC

Cost

Buckskin

Yes

Equity

Yes

Equity

Reclassifications

Investments in Equity Securities

New Accounting Pronouncement

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.

Going Concern

6 Months Ended

Jun. 30, 2024

Going Concern

Going Concern

2. Going Concern

Inventories

6 Months Ended

Jun. 30, 2024

Inventories

Inventories

3. Inventories

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

	June 30, 2024		December 31, 2023
Concentrate inventory
In process	$	12,400	$	28,778
Finished goods		180,711		239,361
Total concentrate inventory		193,111		268,139

Supplies inventory
Mine parts and supplies		412,451		374,456
Mill parts and supplies		85,366		158,402
Core drilling supplies and materials		75,684		75,684
Total supplies inventory		573,501		608,542

Total	$	766,612	$	876,681

Sales of Products

6 Months Ended

Jun. 30, 2024

Sales of Products

Sales of Products

4. Sales of Products

	June 30, 2024						June 30, 2023
	Three Months			Six Months			Three Months			Six Months
Gold	$	6,285,048		$	12,410,268		$	3,399,049		$	6,883,110
Silver		27,596			54,985			13,824			23,346
Less: Smelter and refining charges		(187,262	)		(440,933	)		(176,358	)		(328,345	)
Total	$	6,125,382		$	12,024,320		$	3,236,515		$	6,578,111

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

	June 30, 2024				June 30, 2023
	Three Months		Six Months		Three Months		Six Months
Concentrate sales to H&H Metal	$	5,852,389	$	11,751,327	$	3,236,515	$	6,440,006
Dore sales to refinery		272,993		272,993		-		138,105
Total	$	6,125,382	$	12,024,320	$	3,236,515	$	6,578,111

Related Party Transactions

6 Months Ended

Jun. 30, 2024

Related Party Transactions

Related Party Transactions

5. Related Party Transactions

June 30, 2024				June 30, 2023
Three Months		Six Months		Three Months		Six Months
$	7,688	$	15,308	$	6,040	$	12,435

JV Arrangements

6 Months Ended

Jun. 30, 2024

JV Arrangements

Joint Venture Arrangements

6. JV Arrangements

NJMJV Agreement

Butte Highlands JV, LLC

Earnings per Share

6 Months Ended

Jun. 30, 2024

Earnings per Share

Earnings per Share

7. Earnings per Share

	June 30, 2024				June 30, 2023
	Three Months		Six Months		Three Months		Six Months
Incremental shares included in diluted net income (loss) per share
Stock options		125,446		129,410		2,915		3,794
Stock purchase warrants		38,066		46,550		-		-
		163,512		175,960		2,915		3,794
Potentially dilutive shares excluded from diluted net income per share as inclusion would have an antidilutive effect:
Stock options		-		-		332,164		332,164
Stock purchase warrants		-		-		289,294		289,294
		-		-		621,458		621,458

Property Plant and Equipment

6 Months Ended

Jun. 30, 2024

Property Plant and Equipment

Property, Plant and Equipment

8. Property, Plant, and Equipment

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

	June 30, 2024			December 31, 2023
Mill
Land	$	225,289		$	225,289
Building		536,193			536,193
Equipment		4,192,940			4,192,940
		4,954,422			4,954,422
Less accumulated depreciation		(1,527,563	)		(1,430,323	)
Total mill		3,426,859			3,524,099

Building and equipment
Buildings		624,657			624,657
Equipment		9,940,382			8,786,492
		10,565,039			9,411,149
Less accumulated depreciation		(4,253,015	)		(3,455,023	)
Total building and equipment		6,312,024			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	$	10,492,298		$	10,233,640

Mineral Properties

6 Months Ended

Jun. 30, 2024

Mineral Properties

Mineral Properties

9. Mineral Properties

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

	June 30, 2024			December 31, 2023
Golden Chest
Mineral Property	$	4,234,362		$	4,191,189
Infrastructure		3,346,469			2,814,164
Total Golden Chest		7,580,831			7,005,353
New Jersey		256,768			256,768
McKinley-Monarch		200,000			200,000
Butte Gulch		1,158,964			124,055
Potosi		150,385			150,385
Park Copper/Gold		78,000			78,000
Eastern Star		250,817			250,817
Less accumulated amortization		(215,994	)		(166,500	)
Total	$	9,459,771		$	7,898,878

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

June 30, 2024				June 30, 2023
Three Months		Six Months		Three Months		Six Months
$	23,797	$	43,174	$	19,374	$	42,335

Notes Payable

6 Months Ended

Jun. 30, 2024

Notes Payable

Notes Payable

10. Notes Payable

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

	June 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	$	292,565	$	297,230
Butte Gulch vacant mineral property, 5.00% interest payable monthly through January 2027, monthly interest only payments of $2,750 with a balloon payment of $650,000 in February 2027		650,000		-
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		20,498		50,672
Paus 2 yd LHD, 60-month note payable, 3.45% interest rate payable through July 2024, monthly payments of $4,847		4,833		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		16,159		24,591
CarryAll transport, 36-month note payable, 6.3% interest rate payable monthly through June 2025, monthly payments of $866		10,051		14,843
Two CarryAll transports, 48-month note payable, 5.9% interest rate payable monthly through June 2027, monthly payments of $1,174		38,644		44,447
CarryAll transport, 48-month note payable, 5.9% interest rate payable monthly through April 2028, monthly payments of $576		23,642		-
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		66,174		92,948
Doosan Compressor, 36-month note payable, 6.99% interest payable monthly through July 2024, monthly payments of $602		600		4,126
Komatsu WX04 LHD, 24-month note payable, 8.24% interest rate payable monthly through April 2026, monthly payments of $16,642		338,729		-
Caterpillar 306 excavator, 48-month note payable, 4.6% interest payable monthly through November 2024, monthly payments of $1,512		7,471		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		94,228		-
Caterpillar AD30 underground truck, 40-month note payable, 8.01% interest rate payable through October 2026, monthly payments of $29,656		755,108		899,417
Caterpillar 259D3 skid steer, 36-month note payable, 8.50% interest rate payable monthly through December 2026, monthly payments of $1,836		49,460		58,156
SBA Economic Injury Disaster (“EIDL”) Loan 30 year note payable, 3.75% interest payable monthly through December 2054, monthly payments of $731		158,543		160,123
2022 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,152		49,069		54,418
2016 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,190		50,670		56,194
2020 Ford Transit Van, 72-month note payable, 9.24% interest rate payable monthly through December 2028, monthly payments of $1,060		46,669		50,759
2024 Dodge Ram, 60-month note payable, 9.94% interest rate payable monthly through February 2029, monthly payments of $1,293		57,761		-
Total notes payable		2,730,874		2,316,652
Due within one year		745,132		978,246
Due after one year	$	1,985,742	$	1,338,406

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 June 30, 2024 are as follows:

12 months ended June 30,
2025	$	745,132
2026		640,470
2027		1,121,377
2028		61,367
2029		19,503
2030		3,468
Thereafter		139,557
Total	$	2,730,874

Investment in Buckskin

6 Months Ended

Jun. 30, 2024

Investment in Buckskin

Investment in Buckskin

11. Investment in Buckskin

Stockholders Equity

6 Months Ended

Jun. 30, 2024

Stockholders Equity

Stockholders' Equity

12. Stockholders’ Equity

Stock Issuance Activity

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

	·	Sold 265,016 shares of common stock at an average price of $8.15 per share for net proceeds of $2,160,884.
	·	Issued 176,789 shares of common stock in exchange for outstanding warrants for $990,019.
	·	Issued 26,786 shares of common stock in exchange for outstanding stock options for $150,001.
	·	Issued 92,368 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

These warrants expire as follows:	Shares		Exercise Price		Expiration Date
		58,933	$	5.60	October 15, 2024
		53,572	$	7.00	November 12, 2024
		112,505

Stock Options

6 Months Ended

Jun. 30, 2024

Stock Options

Stock Options

13. Stock Options

There were no stock options granted during the six-months ended June 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
Outstanding and exercisable at June 30, 2024		226,365		$	5.42

Fair Value Measurements

6 Months Ended

Jun. 30, 2024

Fair Value Measurements

Fair Value Measurements

14. Fair Value Measurements

	Level 1		Level 2		Level 3		Total
Assets
Short-term investments	$	6,344,725	$	-	$	-	$	6,344,725

	Level 1		Level 2		Level 3		Total
Assets
Investment in equity securities	$	5,649	$	-	$	-	$	5,649

Subsequent Events

6 Months Ended

Jun. 30, 2024

Subsequent Events

Subsequent Events

15. Subsequent Events

Forward-Looking Statements

The Company and Significant Accounting Policies (Policies)

6 Months Ended

Jun. 30, 2024

The Company and Significant Accounting Policies

Principles of Consolidation

Revenue Recognition

Inventories

Mine Exploration and Development Costs

Fair Value Measurements

Accounting for Investments in Joint Ventures and Equity Method Investments

At June 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:

June 30, 2024

December 31, 2023

JV/Equity

% Ownership

Significant Influence?

Accounting Method

% Ownership

Significant Influence?

Accounting Method

NJMJV

Yes

Consolidated

Yes

Consolidated

Butte Highlands JV, LLC

Cost

Buckskin

Yes

Equity

Yes

Equity

Reclassifications

Investments in Equity Securities

New Accounting Pronouncement

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.

The Company and Significant Accounting Policies (Tables)

6 Months Ended

Jun. 30, 2024

The Company and Significant Accounting Policies

Schedule of cost method investments

June 30, 2024

December 31, 2023

JV/Equity

% Ownership

Significant Influence?

Accounting Method

% Ownership

Significant Influence?

Accounting Method

NJMJV

Yes

Consolidated

Yes

Consolidated

Butte Highlands JV, LLC

Cost

Buckskin

Yes

Equity

Yes

Equity

Inventories (Tables)

6 Months Ended

Jun. 30, 2024

Inventories

Schedule of inventory current

	June 30, 2024		December 31, 2023
Concentrate inventory
In process	$	12,400	$	28,778
Finished goods		180,711		239,361
Total concentrate inventory		193,111		268,139

Supplies inventory
Mine parts and supplies		412,451		374,456
Mill parts and supplies		85,366		158,402
Core drilling supplies and materials		75,684		75,684
Total supplies inventory		573,501		608,542

Total	$	766,612	$	876,681

Sales of Products (Tables)

6 Months Ended

Jun. 30, 2024

Sales of Products

Schedule of sales of products by metal

	June 30, 2024						June 30, 2023
	Three Months			Six Months			Three Months			Six Months
Gold	$	6,285,048		$	12,410,268		$	3,399,049		$	6,883,110
Silver		27,596			54,985			13,824			23,346
Less: Smelter and refining charges		(187,262	)		(440,933	)		(176,358	)		(328,345	)
Total	$	6,125,382		$	12,024,320		$	3,236,515		$	6,578,111

	June 30, 2024				June 30, 2023
	Three Months		Six Months		Three Months		Six Months
Concentrate sales to H&H Metal	$	5,852,389	$	11,751,327	$	3,236,515	$	6,440,006
Dore sales to refinery		272,993		272,993		-		138,105
Total	$	6,125,382	$	12,024,320	$	3,236,515	$	6,578,111

Related Party Transactions (Table)

6 Months Ended

Jun. 30, 2024

Related Party Transactions

Schedule of related party transactions

June 30, 2024				June 30, 2023
Three Months		Six Months		Three Months		Six Months
$	7,688	$	15,308	$	6,040	$	12,435

Earnings per Share (Table)

6 Months Ended

Jun. 30, 2024

Earnings per Share

Schedule of earnings per Share

	June 30, 2024				June 30, 2023
	Three Months		Six Months		Three Months		Six Months
Incremental shares included in diluted net income (loss) per share
Stock options		125,446		129,410		2,915		3,794
Stock purchase warrants		38,066		46,550		-		-
		163,512		175,960		2,915		3,794
Potentially dilutive shares excluded from diluted net income per share as inclusion would have an antidilutive effect:
Stock options		-		-		332,164		332,164
Stock purchase warrants		-		-		289,294		289,294
		-		-		621,458		621,458

Property Plant and Equipment (Tables)

6 Months Ended

Jun. 30, 2024

Property Plant and Equipment

Schedule of property, plant and equipment

	June 30, 2024			December 31, 2023
Mill
Land	$	225,289		$	225,289
Building		536,193			536,193
Equipment		4,192,940			4,192,940
		4,954,422			4,954,422
Less accumulated depreciation		(1,527,563	)		(1,430,323	)
Total mill		3,426,859			3,524,099

Building and equipment
Buildings		624,657			624,657
Equipment		9,940,382			8,786,492
		10,565,039			9,411,149
Less accumulated depreciation		(4,253,015	)		(3,455,023	)
Total building and equipment		6,312,024			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	$	10,492,298		$	10,233,640

Mineral Properties (Tables)

6 Months Ended

Jun. 30, 2024

Mineral Properties

Schedule of mineral properties

	June 30, 2024			December 31, 2023
Golden Chest
Mineral Property	$	4,234,362		$	4,191,189
Infrastructure		3,346,469			2,814,164
Total Golden Chest		7,580,831			7,005,353
New Jersey		256,768			256,768
McKinley-Monarch		200,000			200,000
Butte Gulch		1,158,964			124,055
Potosi		150,385			150,385
Park Copper/Gold		78,000			78,000
Eastern Star		250,817			250,817
Less accumulated amortization		(215,994	)		(166,500	)
Total	$	9,459,771		$	7,898,878

Schedule of interest expense

June 30, 2024				June 30, 2023
Three Months		Six Months		Three Months		Six Months
$	23,797	$	43,174	$	19,374	$	42,335

Notes Payable (Tables)

6 Months Ended

Jun. 30, 2024

Notes Payable

Schedule of debt

	June 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	$	292,565	$	297,230
Butte Gulch vacant mineral property, 5.00% interest payable monthly through January 2027, monthly interest only payments of $2,750 with a balloon payment of $650,000 in February 2027		650,000		-
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		20,498		50,672
Paus 2 yd LHD, 60-month note payable, 3.45% interest rate payable through July 2024, monthly payments of $4,847		4,833		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		16,159		24,591
CarryAll transport, 36-month note payable, 6.3% interest rate payable monthly through June 2025, monthly payments of $866		10,051		14,843
Two CarryAll transports, 48-month note payable, 5.9% interest rate payable monthly through June 2027, monthly payments of $1,174		38,644		44,447
CarryAll transport, 48-month note payable, 5.9% interest rate payable monthly through April 2028, monthly payments of $576		23,642		-
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		66,174		92,948
Doosan Compressor, 36-month note payable, 6.99% interest payable monthly through July 2024, monthly payments of $602		600		4,126
Komatsu WX04 LHD, 24-month note payable, 8.24% interest rate payable monthly through April 2026, monthly payments of $16,642		338,729		-
Caterpillar 306 excavator, 48-month note payable, 4.6% interest payable monthly through November 2024, monthly payments of $1,512		7,471		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		94,228		-
Caterpillar AD30 underground truck, 40-month note payable, 8.01% interest rate payable through October 2026, monthly payments of $29,656		755,108		899,417
Caterpillar 259D3 skid steer, 36-month note payable, 8.50% interest rate payable monthly through December 2026, monthly payments of $1,836		49,460		58,156
SBA Economic Injury Disaster (“EIDL”) Loan 30 year note payable, 3.75% interest payable monthly through December 2054, monthly payments of $731		158,543		160,123
2022 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,152		49,069		54,418
2016 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,190		50,670		56,194
2020 Ford Transit Van, 72-month note payable, 9.24% interest rate payable monthly through December 2028, monthly payments of $1,060		46,669		50,759
2024 Dodge Ram, 60-month note payable, 9.94% interest rate payable monthly through February 2029, monthly payments of $1,293		57,761		-
Total notes payable		2,730,874		2,316,652
Due within one year		745,132		978,246
Due after one year	$	1,985,742	$	1,338,406

Schedule of future principal payments of notes payable

12 months ended June 30,
2025	$	745,132
2026		640,470
2027		1,121,377
2028		61,367
2029		19,503
2030		3,468
Thereafter		139,557
Total	$	2,730,874

Stockholders Equity (Tables)

6 Months Ended

Jun. 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

Schedule of warrant expirations

These warrants expire as follows:	Shares		Exercise Price		Expiration Date
		58,933	$	5.60	October 15, 2024
		53,572	$	7.00	November 12, 2024
		112,505

Stock Options (Table)

6 Months Ended

Jun. 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
Outstanding and exercisable at June 30, 2024		226,365		$	5.42

Fair Value Measurements (Table)

6 Months Ended

Jun. 30, 2024

Fair Value Measurements

Summary of Fair Value Measurements

	Level 1		Level 2		Level 3		Total
Assets
Short-term investments	$	6,344,725	$	-	$	-	$	6,344,725

	Level 1		Level 2		Level 3		Total
Assets
Investment in equity securities	$	5,649	$	-	$	-	$	5,649

The Company and Significant Accounting Policies (Details)	Jun. 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%

The Company and Significant Accounting Policies (Details Narrative)	Jun. 30, 2024	Dec. 31, 2023
Buckskin Gold and Silver Inc.
Investment Owned, Percent of Net Assets	37.00%	37.00%

Inventories (Details) - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Total concentrate inventory	$ 193,111	$ 268,139
Total supplies inventory	573,501	608,542
Total	766,612	876,681
Concentrate Inventory
In process	12,400	28,778
Finished Goods
Finished goods	180,711	239,361
Mine Parts And Supplies
Mine parts and supplies	412,451	374,456
Mill Parts And Supplies
Mine parts and supplies	85,366	158,402
Core drilling supplies and materials
Mine parts and supplies	$ 75,684	$ 75,684

Sales of Products (Details) - USD ($)	3 Months Ended		6 Months Ended
Sales of Products (Details) - USD ($)	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Sales of Products
Gold	$ 6,285,048	$ 3,399,049	$ 12,410,268	$ 6,883,110
Silver	27,596	13,824	54,985	23,346
Less: Smelter and refining charges	(187,262)	(176,358)	(440,933)	(328,345)
Total	$ 6,125,382	$ 3,236,515	$ 12,024,320	$ 6,578,111

Sales of Products (Details 1) - USD ($)	3 Months Ended		6 Months Ended
Sales of Products (Details 1) - USD ($)	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Sales of Products
Concentrate sales to H&H Metal	$ 5,852,389	$ 3,236,515	$ 11,751,327	$ 6,440,006
Dore sales to refinery	272,993	0	272,993	138,105
Total	$ 6,125,382	$ 3,236,515	$ 12,024,320	$ 6,578,111

Sales of Products (Details Narrative) - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Sales of Products
Gold sales receivable	$ 1,516,514	$ 1,038,867

Related Party Transactions (Details) - USD ($)	3 Months Ended		6 Months Ended
Related Party Transactions (Details) - USD ($)	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Related Party Transactions
General and administrative expenses	$ 7,688	$ 6,040	$ 15,308	$ 12,435

Related Party Transactions (Details Narrative)	6 Months Ended
Related Party Transactions (Details Narrative)	Jun. 30, 2024 USD ($)
NP Depot LLC
Monthely rent paid	$ 2,000
Mine Systems Design Inc
Quarterly rent paid	$ 1,700

JV Arrangements (Details Narrative) - USD ($)	1 Months Ended	6 Months Ended
JV Arrangements (Details Narrative) - USD ($)	Jan. 29, 2016	Jun. 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		$ 1,413	$ 2,080

Earnings per Share (Details) - shares	3 Months Ended		6 Months Ended
Earnings per Share (Details) - shares	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Stock options	125,446	2,915	129,410	3,794
Stock purchase warrants	38,066		46,550
Total	163,512	2,915	175,960	3,794
Antidilutive Effect
Stock options		332,164		332,164
Stock purchase warrants		289,294		289,294
Total		621,458		621,458

Property Plant and Equipment (Details) - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Property Plant and equipment	$ 10,492,298	$ 10,233,640
Mill property and equipment gross	4,954,422	4,954,422
Mill Less Accumulated Depreciation	(1,527,563)	(1,430,323)
Total Mill	3,426,859	3,524,099
Buildings and Equipment, Gross	10,565,039	9,411,149
Buildings and Equipment, Accumulated Depreciation	(4,253,015)	(3,455,023)
Total Building and Equipment	6,312,024	5,956,126
Total Land	753,415	753,415
Gillig Land [Member]
Property Plant and equipment	79,137	79,137
Equipment one [Member]
Property Plant and equipment	9,940,382	8,786,492
Land [Member]
Property Plant and equipment	225,289	225,289
Building [Member]
Property Plant and equipment	536,193	536,193
Equipment [Member]
Property Plant and equipment	4,192,940	4,192,940
Building one [Member]
Property Plant and equipment	624,657	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

Mineral Properties (Details) - Mineral Properties Member - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Golden Chest Mineral Property	$ 4,234,362	$ 4,191,189
Infrastructure	3,346,469	2,814,164
Total Golden Chest	7,580,831	7,005,353
New Jersey	256,768	256,768
McKinley-Monarch	200,000	200,000
Butte Gulch	1,158,964	124,055
Potosi	150,385	150,385
Park Copper/Gold	78,000	78,000
Eastern Star	250,817	250,817
Less accumulated amortization	(215,994)	(166,500)
Total	$ 9,459,771	$ 7,898,878

Mineral Properties (Details 1) - USD ($)	3 Months Ended		6 Months Ended
Mineral Properties (Details 1) - USD ($)	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Mineral Properties
Interest Expense	$ 23,797	$ 19,374	$ 43,174	$ 42,335

Mineral Properties (Details Narrative)	6 Months Ended
Mineral Properties (Details Narrative)	Jun. 30, 2024
Butte Gulch
Mineral Property Description	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 of $2,750 at 5% interest, for three years with a balloon payment of $650,000 at the end of the term)

Notes Payable (Details) - USD ($)	6 Months Ended
Notes Payable (Details) - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Total notes payable	$ 2,730,874	$ 2,316,652
Due within one year	745,132	978,246
Due after one year	1,985,742	1,338,406
Note Payable through June 2027 [Member]
Total notes payable	292,565	$ 297,230
Monthly payment	2,500
Balloon payment	260,886
Interest rate		7.00%
Note Payable through January 2027 [Member]
Total notes payable	650,000	$ 0
Monthly payment	2,750
Balloon payment	650,000
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	20,498	$ 50,672
Monthly payment	5,181
Interest rate		4.78%
Note Payable through July 2024 [Member]
Total notes payable	4,833	$ 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	16,159	$ 24,591
Monthly payment	1,515
Interest rate		6.30%
Note Payable through June 2025 [Member]
Total notes payable	10,051	$ 14,843
Monthly payment	866
Interest rate		6.30%
Note Payable through June 2027 One [Member]
Total notes payable	38,644	$ 44,447
Monthly payment	1,174
Interest rate		5.90%
Note Payable through April 2028 [Member]
Total notes payable	23,642	$ 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	66,174	$ 92,948
Monthly payment	4,933
Interest rate		6.90%
Two Note Payable through July 2024 [Member]
Total notes payable	600	$ 4,126
Monthly payment	602
Interest rate		6.99%
Note Payable through Aprilt 2026 [Member]
Total notes payable	338,729	$ 0
Monthly payment	16,642
Interest rate		8.24%
Note Payable through November 2024 [Member]
Total notes payable	7,471	$ 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	94,228	$ 0
Monthly payment	4,572
Interest rate		2.06%
Note Payable through October 2026 [Member]
Total notes payable	755,108	$ 899,417
Monthly payment	29,656
Interest rate		8.01%
Note Payable through December 2026 [Member]
Total notes payable	49,460	$ 58,156
Monthly payment	1,836
Interest rate		8.50%
Note Payable through December 2054 [Member]
Total notes payable	158,543	$ 160,123
Monthly payment	731
Interest rate		3.75%
Note Payable through June 2028 [Member]
Total notes payable	49,069	$ 54,418
Monthly payment	1,152
Interest rate		5.99%
Two Note Payable through June 2028 [Member]
Total notes payable	50,670	$ 56,194
Monthly payment	1,190
Interest rate		5.99%
Note Payable through December 2028 [Member]
Total notes payable	46,669	$ 50,759
Monthly payment	1,060
Interest rate		9.24%
Note Payable through February 2029 [Member]
Total notes payable	57,761	$ 0
Monthly payment	$ 1,293
Interest rate		9.94%

Notes Payable (Details 1)	Jun. 30, 2024 USD ($)
Notes Payable
2025	$ 745,132
2026	640,470
2027	1,121,377
2028	61,367
2029	19,503
2030	3,468
Thereafter	139,557
Total	$ 2,730,874

Investment in Buckskin (Details Narrative) - Buckskin - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Investment income (loss)	$ (1,589)	$ 1,007	$ 278	$ 1,357
Annual payment			$ 12,000
Percent of common stock	37.00%		37.00%

Stockholders Equity (Details) - Warrant [Member] - $ / shares	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Mar. 31, 2024	Jun. 30, 2024
Beginning balance shares	142,268	289,294	289,294
Number of warrants exercise prices		$ 5.60	$ 5.60
Warrants exercised		(147,026)	(29,763)
Ending balance shares	112,505	142,268	112,505
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

Stockholders Equity (Details 1) - Warrant [Member]	Jun. 30, 2024 $ / shares shares
Number of shares	112,505
Exercise Price One [Member]
Number of shares	58,933
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

Stockholders Equity (Details Narrative) - USD ($)	6 Months Ended
Stockholders Equity (Details Narrative) - USD ($)	Jun. 30, 2024	Jun. 30, 2023
Net proceeds from common stock issued	$ 2,160,884	$ 878,503
Stock Issuance Activity [Member] \| First Quarter [Member]
Common stock sold	265,016
Net proceeds from common stock issued	$ 2,160,884
Common Stock, per share	$ 8.15
Stock Options [Member]
Common stock issued	26,786
Common stock outstanding	150,001
Stock issuance Activity [Member]
Common stock issued	92,368
Warrant [Member]
Common stock issued	176,789
Common stock outstanding	990,019

Stock Options (Details ) - $ / shares	3 Months Ended	6 Months Ended	12 Months Ended
Stock Options (Details ) - $ / shares	Mar. 31, 2024	Jun. 30, 2024	Dec. 31, 2023
Equity Option [Member]
Beginning balance shares	477,449	477,449	535,953
Stock options exercised	(22,073)	(218,867)
Stock options forfeited	10,144		58,504
Ending balance shares	445,232	226,365	477,449
Weighted Average Exercise Prices [Member]
Beginning balance	$ 5.47	$ 5.47	$ 5.47
Exercise price exercised	5.50	5.52
Exercise price forfeited	5.50		5.47
Ending balance	$ 5.47	$ 5.42	$ 5.47

Stock Options (Details Narrative) - USD ($)	3 Months Ended	6 Months Ended
Stock Options (Details Narrative) - USD ($)	Jun. 30, 2024	Jun. 30, 2024
Intrinsic value		$ 1,005,415
Weighted average remaining term		8 months 4 days
Options issued	197,438	214,154
Stock Options [Member]
Intrinsic value	$ 854,761	$ 919,990
Options issued	86,481	92,386

Fair Value Measurements (Details ) - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Investment in equity securities		$ 5,649
Short-term investments	$ 6,344,725
Level 1 [Member]
Investment in equity securities		5,649
Short-term investments	6,344,725
Level 2 [Member]
Investment in equity securities		0
Short-term investments	0
Level 3 [Member]
Investment in equity securities		$ 0
Short-term investments	$ 0

Subsequent Events (Details Narrative)	6 Months Ended
Subsequent Events (Details Narrative)	Jun. 30, 2024 USD ($) shares
Subsequent Events
Convertible common stock issued	50,000
Proceeds from issuance of convertible common stock \| $	$ 520,506
Common stock shares issue	12,767
Options issued	25,073

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

IDR Idaho Strategic Resources Inc