IDR 10-Q
Idaho Strategic Resources, Inc. (IDR)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
(Mark One) | |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
| For the quarterly period ended |
| 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.
(Name of small business issuer in its charter) |
| ||
(State or other jurisdiction of incorporation or organization) |
| (I.R.S. employer identification No.) |
(Address of principal executive offices) (zip code)
(
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 |
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.
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).
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 | ☐ |
☒ | 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
APPLICABLE ONLY TO CORPORATE ISSUERS:
At November 1, 2025,
IDAHO STRATEGIC RESOURCES, INC
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTERLY PERIOD
ENDED SEPTEMBER 30, 2025
TABLE OF CONTENTS
| 2 |
| Table of Contents |
PART I - FINANCIAL INFORMATION
ITEM 1: Financial Statements
Idaho Strategic Resources, Inc. Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
|
| September 30, 2025 |
|
| December 31, 2024 |
| ||
ASSETS |
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ |
|
| $ |
| ||
Investments in US treasury notes |
|
|
|
|
|
| ||
Gold sales receivable |
|
|
|
|
|
| ||
Inventories |
|
|
|
|
|
| ||
Joint venture receivable |
|
|
|
|
|
| ||
Other current assets |
|
|
|
|
|
| ||
Total current assets |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net of accumulated depreciation |
|
|
|
|
|
| ||
Mineral properties, net of accumulated amortization |
|
|
|
|
|
| ||
Investment in Buckskin Gold and Silver, Inc |
|
|
|
|
|
| ||
Investment in joint venture |
|
|
|
|
|
| ||
Investments in US treasury notes, non-current |
|
|
|
|
|
| ||
Reclamation bond |
|
|
|
|
|
| ||
Deposits |
|
|
|
|
|
| ||
Total assets |
| $ |
|
| $ |
| ||
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
| $ |
|
| $ |
| ||
Accrued payroll and related payroll expenses |
|
|
|
|
|
| ||
Notes payable, current portion |
|
|
|
|
|
| ||
Total current liabilities |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Asset retirement obligations |
|
|
|
|
|
| ||
Notes payable, long term |
|
|
|
|
|
| ||
Total long-term liabilities |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Commitments Note 5 |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
Preferred stock, no par value, |
|
|
|
|
|
| ||
Common stock, no par value, |
|
|
|
|
|
| ||
Accumulated deficit |
|
| ( | ) |
|
| ( | ) |
Total Idaho Strategic Resources, Inc stockholders’ equity |
|
|
|
|
|
| ||
Non-controlling interest |
|
|
|
|
|
| ||
Total stockholders' equity |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity |
| $ |
|
| $ |
| ||
The accompanying notes are an integral part of these condensed consolidated financial statements.
| 3 |
| Table of Contents |
Idaho Strategic Resources, Inc. Condensed Consolidated Statements of Operations (Unaudited) For the Three and Nine-Month Periods Ended September 30, 2025 and 2024
| ||||||||||||||||
|
| September 30, 2025 |
|
| September 30, 2024 |
| ||||||||||
|
| Three Months |
|
| Nine Months |
|
| Three Months |
|
| Nine Months |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Sales of products |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of Sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales and other direct production costs |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total costs of sales |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Management |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Professional services |
|
|
|
|
|
|
|
|
|
|
|
| ||||
General and administrative |
|
|
|
|
|
|
|
|
|
|
|
| ||||
(Gain) loss on disposal of equipment |
|
|
|
|
|
|
|
| ( | ) |
|
|
| |||
Total other operating expenses |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating income |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (income) expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity income on investment in Buckskin Gold and Silver, Inc |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
Timber revenue net of costs |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
| ( | ) | |
Loss on investment in equity securities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest income |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total other (income) expense |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net loss attributable to non-controlling interest |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
Net income attributable to Idaho Strategic Resources, Inc. |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share-basic |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common share outstanding-basic |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share-diluted |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding- diluted |
|
|
|
|
|
|
|
|
|
|
|
| ||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
| 4 |
| Table of Contents |
Idaho Strategic Resources, Inc. Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) For the Three and Nine-Month Periods Ended September 30, 2025 and 2024
| ||||||||||||||||||||
|
| Common Stock Shares |
|
| Common Stock Amount |
|
| Accumulated Deficit Attributable to Idaho Strategic Resources, Inc |
|
| Non- Controlling Interest |
|
| Stockholders’ Equity |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance January 1, 2024 |
|
|
|
| $ |
|
| $ | ( | ) |
| $ |
|
| $ |
| ||||
Contribution from non-controlling interest in New Jersey Mill Joint Venture |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Issuance of common stock for cash, net of offering costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of common stock for warrants exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of common stock for stock options exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of common stock for cashless stock options exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
|
| - |
|
|
|
|
|
|
|
|
| ( | ) |
|
|
| |||
Balance June 30, 2024 |
|
|
|
|
|
|
|
| ( | ) |
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution from non-controlling interest in New Jersey Mill Joint Venture |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Issuance of common stock for cash, net of offering costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of common stock for warrants exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of common stock for stock options exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of common stock for cashless stock options exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
|
| - |
|
|
|
|
|
|
|
|
| ( | ) |
|
|
| |||
Balance September 30, 2024 |
|
|
|
| $ |
|
| $ | ( | ) |
| $ | 2,742,579 |
|
| $ |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance January 1, 2025 |
|
|
|
|
|
|
|
| ( | ) |
|
|
|
|
|
| ||||
Contribution from non-controlling interest in New Jersey Mill Joint Venture |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Stock-based compensation |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Issuance of common stock for cash, net of offering costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of common stock for cashless stock options exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
|
| - |
|
|
|
|
|
|
|
|
| ( | ) |
|
|
| |||
Balance June 30, 2025 |
|
|
|
|
|
|
|
| ( | ) |
|
| 2,699,138 |
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution from non-controlling interest in New Jersey Mill Joint Venture |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Stock-based compensation |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Issuance of common stock for cash, net of offering costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of common stock for stock options exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of common stock for cashless stock options exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
|
| - |
|
|
|
|
|
|
|
|
| ( | ) |
|
|
| |||
Balance September 30, 2025 |
|
|
|
| $ |
|
| $ | ( | ) |
| $ |
|
| $ |
| ||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
| 5 |
| Table of Contents |
Idaho Strategic Resources, Inc. Condensed Consolidated Statements of Cash Flows (Unaudited) For the Nine-Month Periods Ended September 30, 2025 and 2024 | ||||||||
|
| September 30, |
| |||||
|
| 2025 |
|
| 2024 |
| ||
Cash flows from operating activities: |
|
|
|
|
|
| ||
Net income |
| $ |
|
| $ |
| ||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
|
| ||
Loss on disposal of equipment |
|
|
|
|
|
| ||
Accretion of asset retirement obligation |
|
|
|
|
|
| ||
Loss on investment in equity securities |
|
|
|
|
|
| ||
Equity income on investment in Buckskin Gold and Silver, Inc |
|
| ( | ) |
|
| ( | ) |
Write down of reclamation bond |
|
|
|
|
|
| ||
Stock-based compensation |
|
|
|
|
|
| ||
Gain from debt payments made by 3rd party |
|
| ( | ) |
|
|
| |
Amortization of discount on US treasury notes |
|
|
|
|
|
| ||
Change in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Gold sales receivable |
|
| ( | ) |
|
| ( | ) |
Inventories |
|
|
|
|
| ( | ) | |
Government grant receivable |
|
|
|
|
| ( | ) | |
Joint venture receivable |
|
|
|
|
|
| ||
Other current assets |
|
| ( | ) |
|
| ( | ) |
Accounts payable and accrued expenses |
|
|
|
|
|
| ||
Accrued payroll and related payroll expenses |
|
|
|
|
|
| ||
Net cash provided by operating activities |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of property, plant, and equipment |
|
| ( | ) |
|
| ( | ) |
Deposits on equipment |
|
| ( | ) |
|
| ( | ) |
Proceeds from sale of equipment |
|
|
|
|
|
| ||
Purchase of mineral property |
|
| ( | ) |
|
| |
|
Additions to mineral property |
|
| ( | ) |
|
| ( | ) |
Purchase of US treasury notes |
|
| ( | ) |
|
| ( | ) |
Maturity of US treasury notes |
|
|
|
|
|
| ||
Proceeds from sale of investment in equity securities |
|
|
|
|
|
| ||
Purchase of reclamation bond |
|
| ( | ) |
|
| ( | ) |
Refund of reclamation bond |
|
|
|
|
|
| ||
Net cash used by investing activities |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from sale of common stock, net of issuance cost |
|
|
|
|
|
| ||
Proceeds from issuance of common stock for warrants exercised |
|
|
|
|
|
| ||
Proceeds from issuance of common stock for stock options exercised |
|
|
|
|
|
| ||
Principal payments on notes payable |
|
| ( | ) |
|
| ( | ) |
Contributions from non-controlling interest |
|
|
|
|
|
| ||
Net cash provided by financing activities |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
|
|
|
| ||
Cash and cash equivalents, beginning of period |
|
|
|
|
|
| ||
Cash and cash equivalents, end of period |
| $ |
|
| $ |
| ||
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposit on equipment applied to purchase |
| $ |
|
| $ |
| ||
Notes payable for equipment purchase |
| $ |
|
| $ |
| ||
Note payable for mineral property purchase |
| $ |
|
| $ |
| ||
The accompanying notes are an integral part of these condensed consolidated financial statements.
| 6 |
| Table of Contents |
Idaho Strategic Resources, Inc
Notes to Condensed Consolidated Financial Statements (Unaudited)
1. The Company and Significant Accounting Policies
These unaudited interim condensed consolidated financial statements have been prepared by the management of Idaho Strategic Resources, Inc. (“IDR”, “Idaho Strategic” or the “Company”) in accordance with accounting principles generally accepted in the United States of America for interim financial information. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete consolidated financial statements. In the opinion of the Company’s management, all adjustments (consisting of only normal recurring accruals) considered necessary for a fair statement of the interim condensed consolidated financial statements have been included.
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities known to exist as of the date the financial statements are published, and the reported amounts of revenues and expenses during the reporting period. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of the Company's consolidated financial statements; accordingly, it is possible that the actual results could differ from these estimates and assumptions, which could have a material effect on the reported amounts of the Company's consolidated financial position and results of operations. Operating results for the three and nine-month periods ended September 30, 2025, are not necessarily indicative of the results that may be expected for the full year ending December 31, 2025. Management estimates that the effective tax rate expected for the full year ended December 31, 2025 will be 0% due to the Company’s cumulative loss position, historical net operating losses (“NOLs”), and other available evidence related to the Company’s ability to generate taxable income. Accordingly, there is no income tax provision or benefit for the nine-month period ended September 30, 2025.
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, 2024, in the Company’s Form 10-K as filed with the Securities and Exchange Commission on March 31, 2025.
Principles of Consolidation
The condensed consolidated financial statements include the accounts of the Company and its majority-owned subsidiary, the New Jersey Mill Joint Venture (“NJMJV”). Intercompany accounts and transactions are eliminated. The portion of entities owned by other investors is presented as non-controlling interests on the condensed consolidated balance sheets and statements of operations.
Revenue Recognition
Gold Revenue Recognition and Receivables-Sales of gold sold directly to customers are recorded as revenues and receivables upon completion of the performance obligations and transfer of control of the product to the customer. For concentrate sales, the performance obligation is met, the transaction price can be reasonably estimated, and revenue is recognized generally at the time of shipment at estimated forward prices for the anticipated month of settlement. Due to the time elapsed from shipment to the customer and the final settlement with the customer, prices at which sales of concentrates will be settled are estimated. Previously recorded sales and accounts receivable are adjusted to estimated settlement metals prices until final settlement by the customer. For sales of doré and metals from doré, the performance obligation is met, the transaction price is known, and revenue is recognized at the time of transfer of control of the agreed-upon metal quantities to the customer by the refiner.
Sales and accounts receivable for concentrate shipments are recorded net of charges by the customer for treatment, refining, smelting losses, and other charges negotiated with the customers. Charges are estimated upon shipment of concentrates based on contractual terms, and actual charges typically do not vary materially from estimates. Costs charged by customers include fixed costs per tonne 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 the Company’s 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 exploration stage occurs up until the point ore reserves are identified. The pre-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 pre-development stage are capitalized as deferred development costs and include such costs for drifts, ramps, and 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 pre-development stage ends when the production stage of ore reserves begins, thus entering the secondary development stage.
Drilling, and related costs are either classified as exploration, pre-development or secondary development, as defined above, and charged to operations as incurred, or capitalized, based on the following criteria:
| · | whether the costs are incurred to further define resources or exploration targets at and adjacent to existing reserve areas or intended to assist with mine planning within a reserve area; |
| · | whether the drilling or development costs relate to an ore body that has been determined to be commercially mineable, and a decision has been made to put the ore body into commercial production; and |
| · | whether, at the time the cost is incurred: (a) the expenditure embodies a probable future benefit that involves a capacity, singly or in combination with other assets, to contribute directly or indirectly to future net cash inflows, (b) the Company can obtain the benefit and control others’ access to it, and (c) the transaction or event giving rise to the Company’s right to or control of the benefit has already occurred. |
If all of these criteria are met, drilling, development and related costs are capitalized. Drilling and development costs not meeting all of these criteria are expensed as incurred. The following factors are considered in determining whether or not the criteria listed above have been met, and capitalization of drilling and development costs is appropriate:
| · | completion of a favorable economic study and mine plan for the ore body targeted; |
| 7 |
| Table of Contents |
Idaho Strategic Resources, Inc
Notes to Condensed Consolidated Financial Statements (Unaudited)
1. The Company and Significant Accounting Policies (continued)
| · | authorization of development of the ore body by management and/or the Board of Directors; and |
| · | there is a justifiable expectation, based on applicable laws and regulations, that issuance of permits or resolution of legal issues and/or contractual requirements necessary for the Company to have the right to or control of the future benefit from the targeted ore body have been met. |
Amortization of development costs is calculated using the units-of-production method over the expected life as per the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 360-10-35-4. This includes the cost to define proven and probable reserves and measured and indicated resources accessible via the Main Access Ramp (“MAR”). Measured resources are 90-100% interpolated, and indicated resources 75-80% interpolated, using a 2 grams per tonne gold cut-off grade at the diluted minimum mining width. Conservative estimation parameters (three samples within 25 meters for measured, two within 50 meters for indicated) and economic factors ensure viability. Inferred resources are excluded to reduce uncertainty, and therefore, the volumes are risk-adjusted. Assumptions are regularly evaluated, with material deviations disclosed to ensure a systematic and rational cost allocation. More information on the Company’s reserves and resources can be found in the Technical Report Summary For the Golden Chest Mine which was included as Exhibit 96.1 to the Company’s Form 10-K filed with the Securities and Exchange Commission on March 31, 2025.
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 September 30, 2025 and December 31, 2024, the Company measured its gold sales receivable and investments in US treasury notes, at fair value.
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, the Company’s share of the net earnings or losses of the investee are included in net income (loss) in the condensed consolidated statements of operations. The Company evaluates equity method investments whenever events or changes in circumstance indicate the carrying amounts of such investments may be impaired. If a decline in the value of an equity method investment is determined to be other than temporary, a loss is recorded in earnings in the current period. At September 30, 2025, and December 31, 2024, the Company's
At September 30, 2025 and December 31, 2024, the Company’s percentage ownership and method of accounting for each JV and equity method investment is as follows:
| September 30, 2025 |
| December 31, 2024 | |||||||||
JV/Equity |
| % Ownership |
| Significant Influence? |
| Accounting Method |
| % Ownership |
| Significant Influence? |
| Accounting Method |
NJMJV |
|
| Yes |
| Consolidated |
|
| Yes |
| Consolidated | ||
Butte Highlands JV, LLC |
|
| No |
| Cost |
|
| No |
| Cost | ||
Buckskin |
|
| Yes |
| Equity |
|
| Yes |
| Equity | ||
Reclassifications
Certain prior period amounts have been reclassified to conform to the 2025 financial statement presentation. Reclassifications had no effect on stockholders’ equity as previously reported. Government grant income was reclassified in prior periods which had an effect on net income. Cash flows were reclassified due to the US treasury notes.
Investments in US Treasury Notes
The Company holds short term investments in United States Treasury notes and are classified as held to maturity based on management’s intent and ability to hold them to maturity. Such debt securities are stated at cost, adjusted for unamortized purchase premiums and discounts and are amortized using the interest method over the stated terms of the securities. Amortization of the premium or discount is included in interest income on the condensed consolidated statement of operations.
Segment Reporting
The Company operates as a single operating segment. All financial information is presented on a consolidated basis and reviewed by the Company’s Chief Executive Officer as the Chief Operating Decision Maker (“CODM”). The CODM uses consolidated net income, as presented in the condensed consolidated statement of operations, to assess segment performance and allocate resources. The measure of segment assets is reported on the condensed consolidated balance sheet as total assets.
| 8 |
| Table of Contents |
Idaho Strategic Resources, Inc
Notes to Condensed Consolidated Financial Statements (Unaudited)
1. The Company and Significant Accounting Policies (continued)
Recent Accounting Pronouncements
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. The Company does not believe there will be an impact from this update on its condensed consolidated financial statements and disclosures.
In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which requires disclosure about the types of costs and expenses included in certain expense captions presented on the income statement. The new disclosure requirements are effective for the Company's annual periods for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted, and may be applied either prospectively or retrospectively. The Company is currently evaluating the ASU to determine the impact on its condensed 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.
2. Investments in US Treasury Notes
The table below provides the components of investments in US treasury notes held to maturity at amortized cost and fair value at September 30, 2025 and December 31, 2024.
September 30, 2025 | ||||||||||||||||
|
| Amortized Cost |
|
| Gross Unrealized gains |
|
| Gross Unrealized losses |
|
| Fair value |
| ||||
US Treasury notes, current (Matures within 1 year) |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
US Treasury notes, non-current (Matures in 1-5 years) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
| ||||||||||||||||
December 31, 2024 | ||||||||||||||||
US Treasury notes, current (Matures within 1 year) |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
US Treasury notes, non-current (Matures in 1-5 years) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Fair value of investments in US treasury notes is determined using Level 1 inputs.
3. Inventories
At September 30, 2025 and December 31, 2024, the Company’s inventories consisted of the following:
|
| September 30, 2025 |
|
| December 31, 2024 |
| ||
Concentrate inventory: |
|
|
|
|
|
| ||
Finished goods |
| $ |
|
| $ |
| ||
Total concentrate inventory |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Supplies inventory: |
|
|
|
|
|
|
|
|
Mine parts and supplies |
|
|
|
|
|
| ||
Mill parts and supplies |
|
|
|
|
|
| ||
Total supplies inventory |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Total |
| $ |
|
| $ |
| ||
| 9 |
| Table of Contents |
Idaho Strategic Resources, Inc
Notes to Condensed Consolidated Financial Statements (Unaudited)
4. Sales of Products
The Company’s products consist of both gold flotation concentrates which are sold to a single broker (H&H Metals Corp. (“H&H”)), and an unrefined gold-silver product known as doré which is sold to various precious metals refineries. At September 30, 2025, gold concentrate that had been sold but not finally settled included 9,533 ounces of gold of which 8,384 ounces were sold at a predetermined price with the remaining 1,149 exposed to future price changes until prices are locked in based on the month of settlement. The Company has received provisional payments on the sale of these ounces with the remaining amount due reflected in gold sales receivable. Sales of products by metal type for the three and nine-month periods ended September 30, 2025 and 2024 were as follows:
|
| September 30, 2025 |
|
| September 30, 2024 |
| ||||||||||
|
| Three Months |
|
| Nine Months |
|
| Three Months |
|
| Nine Months |
| ||||
Gold |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Silver |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Less: Smelter and refining charges |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
Total |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Sales by significant product type for the three and nine-month periods ended September 30, 2025, and 2024 were as follows:
|
| September 30, 2025 |
|
| September 30, 2024 |
| ||||||||||
|
| Three Months |
|
| Nine Months |
|
| Three Months |
|
| Nine Months |
| ||||
Concentrate sales to H&H |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Doré sales to refinery |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
At September 30, 2025 the gold sales receivable balance of $
5. Related Party Transactions
The Company leases office space from certain related parties on a month-to-month basis. $
September 30, 2025 | September 30, 2024 | |||||||||||||
Three Months | Nine Months | Three Months | Nine Months | |||||||||||
| $ | $ | $ | $ | |||||||||||
6. JV Arrangements
NJMJV Agreement
Butte Highlands JV, LLC
On January 29, 2016,
7. Earnings per Share
The following table presents the calculation of basic and diluted net income per common share for the three and nine-month periods ended September 30, 2025 and 2024.
|
| September 30, 2025 |
|
| September 30, 2024 |
| ||||||||||
|
| Three Months |
|
| Nine Months |
|
| Three Months |
|
| Nine Months |
| ||||
Net income |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Weighted average shares-basic |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Effect of dilutive potential common shares from stock options |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Effect of dilutive potential common shares from warrants |
|
| - |
|
|
| - |
|
|
|
|
|
|
| ||
Weighted average shares-diluted |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income per share-basic |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Net income per share-diluted |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
| 10 |
| Table of Contents |
Idaho Strategic Resources, Inc
Notes to Condensed Consolidated Financial Statements (Unaudited)
8. Property, Plant, and Equipment
Property, plant and equipment at September 30, 2025 and December 31, 2024 consisted of the following:
|
| September 30, 2025 |
|
| December 31, 2024 |
| ||
Mine Equipment |
| $ |
|
| $ |
| ||
Accumulated Depreciation |
|
| ( | ) |
|
| ( | ) |
Total Mine Equipment |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Mill Equipment |
|
|
|
|
|
| ||
Accumulated Depreciation |
|
| ( | ) |
|
| ( | ) |
Total Mill Equipment |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Buildings |
|
|
|
|
|
| ||
Accumulated Depreciation |
|
| ( | ) |
|
| ( | ) |
Total Buildings |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Land |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Total |
| $ |
|
| $ |
| ||
For the three and nine-month periods ended September 30, 2025 and 2024, depreciation expense for property, plant, and equipment was as follows.
September 30, 2025 |
|
| September 30, 2024 |
| ||||||||||
Three Months |
|
| Nine Months |
|
| Three Months |
|
| Nine Months |
| ||||
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
9. Mineral Properties
Mineral properties at September 30, 2025 and December 31, 2024 consisted of the following:
|
| September 30, 2025 |
|
| December 31, 2024 |
| ||
Golden Chest |
|
|
|
|
|
| ||
Mineral Property |
| $ |
|
| $ |
| ||
Infrastructure |
|
|
|
|
|
| ||
Total Golden Chest |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
New Jersey |
|
|
|
|
|
| ||
McKinley-Monarch |
|
|
|
|
|
| ||
Potosi |
|
|
|
|
|
| ||
Park Copper/Gold |
|
|
|
|
|
| ||
Eastern Star |
|
|
|
|
|
| ||
Oxford |
|
|
|
|
|
| ||
Accumulated Amortization |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
Total |
| $ |
|
| $ |
| ||
In the three-month period ended September 30, 2025, the Company purchased the Toboggan property adjacent to the Golden Chest Mine for $
For the three and nine-month periods ended September 30, 2025 and 2024, amortization expense for mineral properties was as follows.
September 30, 2025 |
|
| September 30, 2024 |
| ||||||||||
Three Months |
|
| Nine Months |
|
| Three Months |
|
| Nine Months |
| ||||
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
For the three and nine-month periods ended September 30, 2025 and 2024, interest expense was capitalized in association with infrastructure at the Golden Chest Mine as follows.
September 30, 2025 |
|
| September 30, 2024 |
| ||||||||||
Three Months |
|
| Nine Months |
|
| Three Months |
|
| Nine Months |
| ||||
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
| 11 |
| Table of Contents |
Idaho Strategic Resources, Inc
Notes to Condensed Consolidated Financial Statements (Unaudited)
10. Notes Payable
At September 30, 2025 and December 31, 2024, notes payable are as follows:
|
| September 30, 2025 |
|
| December 31, 2024 |
| ||
Mine Equipment |
|
|
|
|
|
| ||
Monthly payments of $ |
| $ |
|
| $ |
| ||
Mill Equipment |
|
|
|
|
|
|
|
|
Monthly payments of $ |
|
|
|
|
|
| ||
Buildings/Land |
|
|
|
|
|
|
|
|
Monthly payments of $ |
|
|
|
|
|
| ||
Total notes payable |
|
|
|
|
|
| ||
Due within one year |
|
|
|
|
|
| ||
Due after one year |
| $ |
|
| $ |
| ||
All notes are collateralized by the property or equipment purchased in connection with each note. Future principal payments of notes payable at September 30, 2025 are as follows:
10/1/2025 – 9/30/2026 |
| $ |
| |
10/1/2026 – 9/30/2027 |
|
|
| |
10/1/2027 – 9/30/2028 |
|
|
| |
10/1/2028 – 9/30/2029 |
|
|
| |
10/1/2029 – 9/30/2030 |
|
|
| |
Total |
| $ |
|
11. Investment in Buckskin
The investment in Buckskin is being accounted for using the equity method and resulted in a change in equity from the income of $
12. Stockholders’ Equity
Stock Issuance Activity
In the first nine months of 2025 the Company issued common stock as follows:
| · | Sold |
| · | Issued |
| · | Issued |
Stock Purchase Warrants Outstanding
There was no activity in the Company’s stock purchase warrants since December 31, 2024, therefore there were no stock purchase warrants outstanding at September 30, 2025. Activity in stock purchase warrants is as follows:
|
| Number of Warrants |
|
| Exercise Prices |
| ||
Balance December 31, 2023 |
|
|
|
| $ |
| ||
Exercised |
|
| ( | ) |
| $ |
| |
Balance June 30, 2024 |
|
|
|
| $ |
| ||
Exercised |
|
| ( | ) |
| $ |
| |
Balance December 31, 2024 and September 30, 2025 |
|
|
|
| $ | - |
| |
| 12 |
| Table of Contents |
Idaho Strategic Resources, Inc
Notes to Condensed Consolidated Financial Statements (Unaudited)
13. Stock Options
On January 15, 2025, the Company granted
Fair value |
| $ |
| |
Options issued |
|
|
| |
Exercise price |
| $ |
| |
Expected term (in years) |
|
|
| |
Risk-free rate |
|
| % | |
Volatility |
|
| % |
Activity in the Company’s stock options is as follows:
|
| Number of Options |
|
| Weighted Average Exercise Prices |
| ||
Balance December 31, 2024 |
|
|
|
| $ |
| ||
Granted |
|
|
|
| $ |
| ||
Exercised |
|
| ( | ) |
| $ |
| |
Expired |
|
| ( | ) |
| $ |
| |
Outstanding at September 30, 2025 |
|
|
|
| $ |
| ||
In the three and nine-month periods ended September 30, 2025,
14. Subsequent Events
Subsequent to September 30, 2025:
| · | |
| · | Issued |
| · | Issued |
| 13 |
| 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. The Company’s forward-looking statements include current expectations and projections about future results, performance, results of litigation, prospects and opportunities, including reserves and other mineralization. The Company has 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 the Company and are expressed in good faith and believed to have a reasonable basis. However, these forward-looking statements are subject to a number of risks, uncertainties and other factors that could cause the Company’s 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 the Company’s 2024 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 these forward-looking statements. All subsequent written and oral forward-looking statements attributable to Idaho Strategic or to persons acting on the Company’s behalf are expressly qualified in their entirety by these cautionary statements. Except as required by federal securities laws, the Company does not intend to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
| 14 |
| Table of Contents |
ITEM 2: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Plan of Operation
Idaho Strategic is a gold producer and critical minerals/rare earth element (“REE”) exploration company focused on a diversified asset base and cash flows from operations. Its portfolio of mineral properties are located in the historic producing silver and gold districts of the Coeur d’Alene Mining region of north Idaho and the Elk City region of north-central Idaho, as well as the historic REE-Thorium Belt located near the city of Salmon in central Idaho.
The Company’s plan of operation is to generate positive cash flow, increase its gold production and asset base over time while being mindful of corporate overhead. The Company’s management is focused on utilizing its in-house technical and operating skills to build a portfolio of producing mines and milling operations with a focus on gold production and exploration for REEs.
The Company’s gold properties include: the Golden Chest Mine (currently in production), and the New Jersey Mill (majority ownership interest), as well as the Eastern Star exploration property and other less advanced properties. The Company’s primary focus as it relates to its gold properties is to continue to grow production at the Golden Chest Mine and look to reinvest the cash flow into both the Golden Chest, the New Jersey Mill, and furthering its exploration efforts near the Golden Chest, as well as at its REE properties.
In addition to its gold properties, Idaho Strategic has three REE exploration properties in Idaho known as Lemhi Pass, Diamond Creek, and Mineral Hill. Following observation of industry dynamics and in early response to events impacting long-term domestic critical mineral supply and demand trends, the Company’s strategic expansion into REE’s also aids in diversifying its holdings. The Company believes the anticipated demand for these elements in the electrification of motorized vehicles, defense spending, and a renewed focus on the United States’ domestic critical minerals supply chain security may benefit domestic holders of such assets. The Company also believes it has a first-mover advantage with its addition of recognized REE land holdings in Idaho. To date, Idaho Strategic has conducted numerous exploration programs on its REE properties which include drilling, trenching, sampling, and mapping of certain areas within the Company’s 19,090-acre landholdings.
Idaho Strategic has been able to demonstrate and utilize its track record of operations and experience in mining, milling, and exploring at the Golden Chest to develop relationships with different state government agencies, universities, national labs, and other government and non-government entities to advance its REE exploration activities on multiple fronts. Idaho Strategic plans to continue to look for additional partnerships to find mutually beneficial solutions to advance the U.S.' domestic REE supply chain.
Critical Accounting Estimates
The Company has three critical accounting estimates. The ounces of gold contained in 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 shipment date and estimated and actual final settlement date. Additionally, the reclamation bond obligation on the Company’s balance sheet is based on an estimate of the future cost to recover and remediate its properties as required by permits upon cessation of operations and may differ when operations are actually ceased. Finally, the amortization of development costs at the Golden Chest Mine is based on an estimate of reserves and measured and indicated resources calculated annually by the Company’s mine engineers.
The Company’s 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, the Company 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 the Company’s 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, the Company uses the expected value method to price the concentrate until the final settlement date occurs, at which time the final transaction price is known. At September 30, 2025, metals that had been sold but not finally settled included 9,533 ounces of which 8,384 ounces were sold at a predetermined price with the remaining 1,149 exposed to future price changes until prices are locked in based on the month of settlement. The Company has received provisional payments on the sale of these ounces with the remaining amount due reflected in gold sales receivable.
| 15 |
| Table of Contents |
The asset retirement obligation and asset on the Company’s balance sheet is based on an estimate of the future cost to recover and remediate its properties as required by permits upon cessation of operations and may differ when operations are actually ceased. At September 30, 2025 the Company reviewed its December 31, 2024 estimate that the cost of the machine and man hours probable to be needed to put its properties in the condition required by permits once operations are ceased. The September 30, 2025 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, the Company evaluated the expected life in years and costs that, initially, are comparable to rates that it 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. The Company is adding to the liability each year, and amortizing the asset over the estimated life, which decreases net income in total each year. 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.
Amortization of development costs is calculated using the units-of-production method over the expected life as per the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification 360-10-35-4. This includes the cost to define proven and probable reserves and measured and indicated resources accessible via the Main Access Ramp (“MAR”). Measured resources are 90-100% interpolated, and indicated resources 75-80% interpolated, using a 2 grams per tonne gold cut-off grade at the diluted minimum mining width. Conservative estimation parameters (three samples within 25 meters for measured, two within 50 meters for indicated) and economic factors ensure viability. Inferred resources are excluded to reduce uncertainty, and therefore, the volumes are risk-adjusted. Assumptions are regularly evaluated, with material deviations disclosed to ensure a systematic and rational cost allocation. More information on the Company’s reserves and resources can be found in the Technical Report Summary For the Golden Chest Mine which was included as Exhibit 96.1 to the Company’s Form 10-K filed with the Securities and Exchange Commission on March 31, 2025.
Highlights during the third quarter of 2025 include:
REE Exploration
| · | The Company announced the discovery of a carbonatite with strong REE mineralization at the Lucky Horseshoe prospect within the Lemhi Pass project. Initial samples taken from outcrop assayed up to 6.14% total rare earth oxides with ratios of 65% magnet rare earth oxides (Nd, Pr, Dy, Tb) and 11% SEG oxides (Sm, Eu, Gd). |
| · | Idaho Strategic sampled greater than 17.6% total REEs from its recently added Cardinal prospect. The Cardinal prospect is the third identified carbonatite occurrence at the Company’s Mineral Hill project, known for its high grade monazite hosted REEs at surface. |
| · | Idaho Strategic initiated a large-scale geophysics program across its Mineral Hill and Lemhi Pass projects including LiDAR, magnetics, and radiometrics surveys. The Company is interpreting and utilizing the data as it is received from the geophysics contractor to aid with additional exploration efforts and drill program planning. |
| · | The Company initiated a soil sampling program covering many key prospects across the Idaho portion of its Lemhi Pass project. Initial success of the program at identifying areas of anomalous REEs in soils has led to an extension of the project scope. Soil sampling work is ongoing and will be utilized to aid in the planning of drill programs and other future exploration work. |
Golden Chest/Operations
| · | At the Golden Chest, ore mined from underground stopes totaled approximately 10,570 tonnes with all of the tonnage coming from H-Vein stopes. |
| · | During the quarter, a total of 111 meters of development was completed in the MAR and associated workings including and escapeway/ventilation raise. A total of 2,810 cubic meters of backfilling was completed during the quarter. |
| · | For the quarter ended September 30, 2025, a total of 10,570 dry metric tonnes (“dmt”) were processed at the Company’s New Jersey Mill with a flotation feed head grade of 9.94 gpt gold and gold recovery of 93.1%. |
| · | With the New Jersey Mill tailings filtration circuit construction completed, construction efforts transitioned to the fabrication of paste backfill equipment and support framework. Electrical work was also completed on the paste backfill circuit. Construction also continued on a new surface warehouse and dry building. |
| · | An exploration program consisting of surface and underground core drilling was continued during the third quarter at the Golden Chest and the surface core drilling program was completed in the Murray Gold Belt. A total of 5,335 meters of drilling was completed at the Golden Chest targeting the Paymaster, the Red Star, and the H-vein. A total of 3,747 meters of drilling was completed in the Murray Gold Belt at the King Mine, Argus, McComber and Butte Gulch prospects, |
Results of Operations
Idaho Strategic’s financial performance during the quarter is summarized below:
| · | Revenue increased 80.1% for the three-month period ended September 30, 2025 when compared to the same period in the prior year. For the nine-month period ended September 30, 2025, revenue increased 53.1% when compared to the same period in the prior year. The increase in revenue for both the three and nine-month periods was primarily due to the increased average gold price realized on ounces sold which was $3,578.07 for the three-month period and $3,249.28 for the nine-month period ended September 30, 2025. For the three and nine-month periods ended September 30, 2024 it was $2,411.16 and $2,178.79, respectively. |
| · | Gross profit as a percentage of sales showed an increase of 14.9% from 48.7% in the three-month period ended September 30, 2024 to 63.6% in the three-month period ended September 30, 2025. When comparing the nine-month periods ended September 30, 2025 and 2024 gross profit as a percentage of sales increased from 49.0% to 58.3%. |
| 16 |
| Table of Contents |
| · | Exploration expense increased $2,712,860 and $5,441,150 when comparing the three and nine-month periods ended September 30, 2025 and 2024, respectively. The increase is due to increased core drilling activity this year compared to last as well as geophysics conducted on multiple properties which did not occur last year. This quarterly exploration expense is expected to continue throughout the remainder of 2025 as the Company continues to invest in the future of the Golden Chest and advance other exploration properties. |
| · | Operating income for the three-month period ended September 30, 2025 was $2,593,970 which is an increase of 80.2% from the same period in 2024. Operating income for the nine-month period ended September 30, 2025 was $6,512,098 which is an increase of 14.7%. The increase in both the three and nine-month periods is due to the increase in revenue from the higher gold price on ounces sold. |
| · | Other income increased $234,396 and $594,924 for the three and nine-month periods ended September 30, 2025, respectively, when compared to the same periods in the prior year. The increase was from increased interest income and gains on US treasuries from having higher balances in the company’s short term investment account. |
| · | Net income for the three-month period ended September 30, 2025 was $2,960,340 which is an 88.4% increase compared to the same period in 2024. Net income for the nine-month period ended September 30, 2025 was $7,292,163 which is a 24.4% increase compared to the same period in 2024. The increase in net income is due to the increase in revenue from the higher gold price on ounces sold which overcame the planned increase in exploration expense seen in both periods. |
| · | The consolidated net income for the nine-month periods ended September 30, 2025 and 2024 included non-cash charges as follows: depreciation and amortization of $1,694,427 ($1,443,232 in 2024), loss on sale of equipment of $308,840 ($1,431 in 2024), accretion of asset retirement obligation of $14,907 ($13,954 in 2024), loss on investment in equity securities of $0 ($453 in 2024), equity income on investment in Buckskin of $2,376 ($1,579 in 2024), stock-based compensation expense of $1,247,768 (none in 2024), debt payments made by 3rd party of $44,951 (none in 2024) and amortization of discount on US treasury notes of $18,832 ($278 in 2024). |
| · | Cash cost per ounce for the three and nine-month periods ended September 30, 2025 increased $315.26 and $174.98 per ounce, respectively, compared to the same periods in 2024 |
| · | All in sustaining cost per ounce increased during the three and nine-month periods ended September 30, 2025 compared to the same periods in 2024 due to an increase in exploration costs from underground and surface drilling at the Golden Chest Mine as well as increased exploration costs across many of the Company’s projects. Adjusted all in sustaining costs without exploration expenses were $1,468.75 and $1,271.85 per ounce for the three and nine-month periods ended September 30, 2025, respectively and $1,108.41 and $1,126.19 for the three and nine-month periods ended September 30, 2024, respectively. |
Non-Generally Accepted Accounting Principles (“Non-GAAP”) Financial Measures
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 AISC per ounce for the Company’s gold production in the three and nine-month periods ended September 30, 2025, and 2024.
Cash cost per ounce is an important operating measure that is utilized to measure operating performance. AISC per ounce is an important measure that is utilized 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. During 2024, the Company changed the method of calculating sustaining capital to better reflect actual costs required to sustain mining operations. Prior periods have been restated in the table below to reflect this change. Idaho Strategic calculates sustaining capital by including depreciation and amortization as an estimate of property, plant, and equipment wear and tear necessary to maintain production capacity, plus Golden Chest capitalized development costs, net of current period amortization, to reflect expenses for sustaining mine access and gold production.
|
| September 30, 2025 |
|
| September 30, 2024 |
| ||||||||||
|
| Three Months |
|
| Nine Months |
|
| Three Months |
|
| Nine Months |
| ||||
Cost of sales and other direct production costs and depreciation and amortization |
| $ | 4,033,867 |
|
| $ | 11,615,270 |
|
| $ | 3,155,931 |
|
| $ | 9,268,589 |
|
Less depreciation, depletion, amortization and stock-based compensation |
|
| (761,738 | ) |
|
| (2,463,364 | ) |
|
| (485,514 | ) |
|
| (1,443,232 | ) |
Change in inventory |
|
| 274,432 |
|
|
| 53,363 |
|
|
| (204,895 | ) |
|
| (94,826 | ) |
Cash Cost |
| $ | 3,546,561 |
|
| $ | 9,205,269 |
|
| $ | 2,465,522 |
|
| $ | 7,730,531 |
|
Exploration |
|
| 3,898,320 |
|
|
| 7,514,514 |
|
|
| 1,185,460 |
|
|
| 2,073,364 |
|
Less non-gold exploration costs |
|
| (908,030 | ) |
|
| (1,363,304 | ) |
|
| (67,259 | ) |
|
| (238,960 | ) |
Sustaining capital |
|
| 847,392 |
|
|
| 2,260,358 |
|
|
| 575,928 |
|
|
| 1,940,075 |
|
General and administrative |
|
| 230,745 |
|
|
| 691,498 |
|
|
| 203,732 |
|
|
| 543,851 |
|
Less stock-based compensation and other non-cash items |
|
| (121,502 | ) |
|
| (774,083 | ) |
|
| 2,453 |
|
|
| (14,537 | ) |
AISC |
| $ | 7,493,486 |
|
| $ | 17,534,252 |
|
| $ | 4,365,836 |
|
| $ | 12,034,324 |
|
Divided by ounces produced |
|
| 3,066 |
|
|
| 8,950 |
|
|
| 2,930 |
|
|
| 9,057 |
|
Cash cost per ounce |
| $ | 1,156.74 |
|
| $ | 1,028.52 |
|
| $ | 841.48 |
|
| $ | 853.54 |
|
AISC per ounce |
| $ | 2,444.06 |
|
| $ | 1,959.13 |
|
| $ | 1,490.05 |
|
| $ | 1,328.73 |
|
| 17 |
| Table of Contents |
Financial Condition and Liquidity
|
| For the Nine-Months Ended September 30, |
| |||||
Net cash provided (used) by: |
| 2025 |
|
| 2024 |
| ||
Operating activities |
| $ | 8,355,889 |
|
| $ | 7,686,400 |
|
Investing activities |
|
| (32,792,837 | ) |
|
| (9,364,394 | ) |
Financing activities |
|
| 27,113,731 |
|
|
| 7,783,551 |
|
Net change in cash and cash equivalents |
|
| 2,676,783 |
|
|
| 6,105,557 |
|
Cash and cash equivalents, beginning of period |
|
| 1,106,901 |
|
|
| 2,286,999 |
|
Cash and cash equivalents, end of period |
| $ | 3,783,684 |
|
| $ | 8,392,556 |
|
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.
ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not required for small reporting companies.
ITEM 4: CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
At September 30, 2025, the Company’s President, who serves as Chief Executive Officer, and the Company’s Vice President, who serves as Chief Financial Officer, evaluated the effectiveness of the design and operation of the Company’s 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 and Exchange Commission rules and forms.
Based upon that evaluation, it was concluded that the Company’s disclosure controls were effective as of September 30, 2025, 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 periodic reports filed with the Securities and Exchange Commission.
Changes in internal control over financial reporting
There was no material change in internal control over financial reporting in the quarter ended September 30, 2025.
| 18 |
| Table of Contents |
PART II - OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
None.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Neither the constituent instruments defining the rights of the Company’s securities filers nor the rights evidenced by the Company’s outstanding common stock have been modified, limited or qualified.
During the third quarter of 2025, 25,293 shares of common stock were issued in exchange for outstanding stock options via cashless exercises by employees and 20,000 shares of common stock were issued in exchange for outstanding stock options for net proceeds of $104,060.
During the third quarter of 2024, 47,027 shares of common stock were issued in exchange for outstanding warrants for net proceeds of $263,351, 23,216 shares of common stock were issued in exchange for outstanding stock options for net proceeds of $130,010 and 34,030 shares of common stock were issued for outstanding stock options via cashless exercises by employees.
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.
| 19 |
| Table of Contents |
ITEM 6. EXHIBITS
Exhibits
| ||
| ||
| ||
| ||
| ||
| ||
| Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
| Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
| Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
| Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
| 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.
| 20 |
| Table of Contents |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
IDAHO STRATEGIC RESOURCES, INC | |||
| By: | /s/ John Swallow | ||
| John Swallow, | ||
| its: | President and Chief Executive Officer | ||
| Date | November 12, 2025 | ||
|
|
|
|
| By: | /s/ Grant Brackebusch |
|
|
| Grant Brackebusch, |
|
| its: | Vice President and Chief Financial Officer |
|
| Date: | November 12, 2025 |
|
| 21 |