UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended September 30, 2024
OR
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from to
Commission
file number: 333-150028
BUNKER
HILL MINING CORP.
(Exact
Name of Registrant as Specified in its Charter)
nevada
32-0196442
(State
of other jurisdiction
of
incorporation or organization)
(I.R.S.
Employer
Identification
No.)
300-1055
West Hastings Street
Vancouver , British Columbia , Canada
V6E
2E9
(Address
of Principal Executive Offices)
(Zip
Code)
(604)
417-7952
(Registrant’s
Telephone Number, including Area Code)
SECURITIES
REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT: None
SECURITIES
REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT: None
Indicate
by check mark if the Registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No ☒
Indicate
by check mark if the Registrant is not required to file reports pursuant to Section 13 or 15(d) of the Exchange Act. Yes ☒ No ☐
Indicate
by check mark whether the Registrant (1) has filed all reports required by Section 13 or 15(d) of the Securities Exchange Act of 1934
(“Exchange Act”) during the preceding 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 ☐
to
this Form 10-Q. ☒
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 definition 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 ☒
Smaller
reporting company ☒
Emerging
Growth Company ☐
Indicate
by check mark whether the Registrant is a shell company, as defined in Rule 12b-2 of the Exchange Act. Yes ☐ No ☒
Number
of shares of Common Stock outstanding as of November 7, 2024: 349,677,625
TABLE
OF CONTENTS
PART
I – FINANCIAL INFORMATION
5
Item
1. Financial Statements
5
Item
2. Management’s Discussion and Analysis of Financial Condition or Plan of Operation
28
Item
3. Quantitative and Qualitative Disclosures about Market Risk
31
Item
4. Controls and Procedures
31
PART II – OTHER INFORMATION
33
Item 1. Legal Proceedings
33
Item 1A. Risk Factors
33
Item 2. Unregistered Sales of Equity Securities and Use Of Proceeds
33
Item 3. Defaults upon Senior Securities
34
Item 4. Mine Safety Disclosure
34
Item 5. Other Information
34
Item 6. Exhibits
35
2
Reporting
Currency and Other Information
All
amounts in this report are expressed in United States (“U.S.”) dollars, unless otherwise indicated.
References
to “Bunker Hill”, the “Company,” the “Registrant”, “we,” “our,” and “us”
mean Bunker Hill Mining Corp., a Nevada corporation, our predecessors, and consolidated subsidiary, or any one or more of them, as the
context requires.
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
This
Quarterly Report on Form 10-Q (this “Quarterly Report”), including “Management’s Discussion and Analysis of
Financial Condition and Results of Operations” in Item 2 of Part I of this report , contains “forward-looking statements”
within the meaning of the Securities Act of 1933, as amended (the “Securities Act”) and the Securities Exchange Act of 1934,
as amended (the “Exchange Act”), and “forward-looking information” within the meaning of Canadian securities
laws (collectively, “forward-looking statements”). Any statements that express or involve discussions with respect to business
prospects, predictions, expectations, beliefs, plans, intentions, projections, objectives, strategies, assumptions, future events, performance
or exploration and development efforts using words or phrases (including negative and grammatical variations) such as, but not limited
to, “expects,” “anticipates,” “plans,” “estimates,” “intends,” “forecasts,”
“likely,” “projects,” “believes,” “seeks,” or stating that certain actions, events or
results “may,” “could,” “would,” “should,” “might” or “will”
be taken, occur or be achieved, are not statements of historical fact and may be forward-looking statements. Although we believe that
our plans, intentions, and expectations reflected in these forward-looking statements are reasonable, we cannot be certain that these
plans, intentions, and expectations will be achieved. Actual results, performance or achievements could differ materially from those
contemplated, expressed or implied by the forward-looking statements contained in this Quarterly Report. Forward-looking statements in
this Quarterly Report include, but are not limited to, statements regarding the following:
●
our
business, prospects, and overall strategy;
●
progress
in the development of our Bunker Hill Mine (as defined below) and the timing of that progress;
●
planned
or estimated expenses and capital expenditures, including the Bunker Hill Mine’s expected costs of construction and operation
and the sources of funds to pay for such costs;
●
availability
of liquidity and capital resources;
●
our
ability to achieve the full amount of funding support from the Monetary Metals & Co. and Sprott Private Resource Streaming &
Royalty Corp.;
●
our
ability to secure additional funding, in addition to the previously received funding or any further initiatives or advancements that
may be undertaken relating to the Bunker Hill Mine;
●
our
business, prospects, and overall strategy;
Forward-looking
statements are based on our current expectations and assumptions that are subject to a variety of known and unknown risks, uncertainties
and other factors that could cause actual events or results to differ materially from those expressed or implied by the forward-looking
statements include:
●
our lead concentrate offtake
agreement may not be reached, which could result in less favorable commercial terms for the sale of concentrates;
●
we may not be able to secure
or close offtake financing, which could have an adverse effect on the Company’s financial position and a negative impact the
Company’s ability to secure additional funding from Sprott or an alternative capital provider;
●
we
may not able to achieve our targeted production timeline for the Bunker Hill Mine which would increase the Company’s required
capital needs through the completion of the project;
●
we may not be able to secure
additional funding, which would impact our ability to commence operations or continue operations of the Bunker Hill Mine;
●
payment bonds securing
the EPA cost recovery costs may not be renewed or not be renewable on acceptable terms;
●
the Company has a history
of losses and expects to continue to incur losses in the future;
●
commodity
price volatility could have dramatic effects on the results of our planned operations and the Company’s ability to execute its
business plan;
●
the Company’s development
and production plans, and cost estimates, in the our resource estimates may vary and/or not be achieved;
●
the Idaho Department of
Environmental Quality (“IDEQ”) wastewater treatment costs payable by the Company are not controlled by the
Company;
3
●
estimates of mineral reserves
and resources are subject to evaluation uncertainties that could materially impact the Bunker Hill Mine project;
●
we are subject to significant
governmental regulations that affect our current and planned operations;
●
our ability to obtain required
permits and licenses to place our Bunker Hill Mine into production;
●
our activities are subject
to environmental laws and regulations that may increase its costs of doing business and restrict its operations;
●
regulations and pending
legislation governing issues involving climate change could result in increased operating costs, which could have a material adverse
effect on the Company’s business;
●
land reclamation requirements
for the Company’s properties may be burdensome and expensive;
●
social and environmental
activism may have an adverse effect on the reputation and financial condition of the Company or its relationship with the communities
in which it operates;
●
metal prices are highly
volatile and can impact our ability to profitably operate;
●
a shortage of equipment
and supplies could adversely affect our ability to operate its business;
●
joint ventures and other
partnerships, including offtake arrangements, may expose the Company to risks;
●
the Company may experience
difficulty attracting and retaining qualified management to meet the needs of its anticipated growth, and the failure to manage its
growth effectively could have a material adverse effect on our business and financial condition.;
●
title to the Company’s
properties may be subject to other claims that could affect its property rights and claims;
●
the Company may be unable
to secure surface access or purchase required surface rights;
●
the Company’s properties
and operations are subject to litigation claims, including the current Crescent Mine litigation;
●
the Company’s operations
are dependent on information technology systems that may be subject to network disruptions or cyber-attacks;
●
the
Company’s common stock is thinly traded and the price can be volatile and as a result, investors could lose all or part of
their investment;
●
the Company’s common
stock is currently deemed a “penny stock”, which may make it more difficult for investors to sell their shares;
●
investors’
interests in the Company will be diluted and investors may suffer dilution in their net book value per share of common stock if the
Company issues additional employee/director/consultant stock options or other stock-based compensation or if the Company sells
additional shares of common stock and/or warrants to finance its operations;
●
the issuance of additional
shares of common stock may negatively impact the trading price of the Company’s securities;
●
risk factors discussed in our Annual Report on Form 10-K for the year ended
December 31, 2023; and
●
other factors, many of which are beyond our control.
This
list is not exhaustive of all the risk factors that may affect our forward-looking statements.
Although
we have attempted to identify important factors that could cause actual results, performance, or achievements to differ materially from
those described in forward-looking statements, there may be other factors that could cause results, performance, or achievements not
to be as anticipated, estimated, intended, or expected. Should one or more of these risks or uncertainties materialize, or should underlying
assumptions prove incorrect, actual results, performance, or achievements may vary, possibly materially, from those anticipated, estimated,
intended, or expected. We caution readers not to place undue reliance on any such forward-looking statements. Except as required by law,
we disclaim any obligation to revise or update any forward-looking statements to reflect events or circumstances after the date of such
statements or to reflect the occurrence of anticipated or unanticipated events. We qualify all of the forward-looking statements contained
in this Quarterly Report by the foregoing cautionary statements. We advise you to carefully review the reports and documents we file
from time to time with the U.S. Securities and Exchange Commission (the “SEC”) and with the Canadian securities regulatory
authorities, particularly our Annual Report on Form 10-K for the year ended December 31, 2023. The reports and documents filed
by us with the SEC are available at www.sec.gov and with the Canadian securities regulatory authorities under the Company’s
profile at www.sedarplus.ca .
4
PART
I – FINANCIAL INFORMATION
Item
1. Financial Statements
The
condensed interim consolidated financial statements of Bunker Hill Mining Corp., (“Bunker Hill”, the “Company”,
or the “Registrant”) a Nevada corporation, included herein were prepared, without audit, pursuant to rules and regulations
of the Securities and Exchange Commission. Because certain information and notes normally included in financial statements prepared in
accordance with accounting principles generally accepted in the United States of America (“U.S.”) were condensed or omitted
pursuant to such rules and regulations, these financial statements should be read in conjunction with the audited consolidated financial
statements and notes thereto included in the Company’s Form 10-K for the year ended December 31, 2023, and all amendments thereto.
Bunker
Hill Mining Corp.
Condensed
Interim Consolidated Balance Sheets
(Expressed
in United States Dollars)
Unaudited
September
30,
December 31,
2024
2023
ASSETS
Current assets
Cash
$ 7,381,441
$ 20,102,596
Restricted cash (note 8)
4,475,000
6,476,000
Asset held for sale (note 5)
40,000
-
Accounts
receivable and prepaid expenses (note 3)
747,910
598,401
Total current assets
12,644,351
27,176,997
Non-current assets
Spare parts inventory (note
5)
341,004
341,004
Long term deposit
254,106
249,265
Equipment (note 4)
1,472,769
946,661
Right-of-use asset (note
4)
520,026
625,022
Land
309,861
-
Bunker Hill Mine and mining
interests (note 6)
17,838,402
15,198,259
Process
plant (note 5)
48,354,054
17,452,470
Total
assets
$ 81,734,573
$ 61,989,678
EQUITY AND LIABILITIES
Current liabilities
Accounts payable (note
16)
$ 12,791,419
$ 1,788,950
Accrued liabilities
1,898,236
1,225,525
Current portion of lease
liability (note 7)
27,452
353,526
Deferred share units liability
(note 12)
1,012,624
569,327
Environment protection
agency cost recovery payable (note 8)
3,000,000
3,000,000
Current portion of stream
debenture (note 9)
4,220,081
-
Interest
payable (note 9)
534,998
534,998
Total current liabilities
23,484,810
7,472,326
Non-current liabilities
Lease liability (note 7)
-
71,808
Series 1 convertible debenture
(note 9)
5,253,730
5,244,757
Series 2 convertible debenture
(note 9)
13,329,073
13,458,570
Stream debenture (note
9)
50,331,719
51,138,000
Silver Loan (note 9)
22,851,286
-
Environment protection
agency cost recovery liability, net of discount (note 8)
8,015,513
6,574,140
Deferred tax liability
(note 14)
935,028
2,588,590
Derivative
warrant liability (note 10)
1,513,387
1,808,649
Total
liabilities
125,714,546
88,356,840
Shareholders’ Deficiency
Preferred shares, $ 0.000001 par value, 10,000,000
preferred shares authorized; nil preferred shares issued and outstanding (note 10)
-
-
Common shares, $ 0.000001 par value, 1,500,000,000
common shares authorized; 343,752,625 and 322,661,482 common shares issued and outstanding, respectively (note 10)
342
321
Additional paid-in-capital
(note 10)
60,351,625
57,848,953
Accumulated other comprehensive
income
( 1,743,430 )
808,662
Accumulated
deficit
( 102,588,510 )
( 85,025,098 )
Total
shareholders’ deficiency
( 43,979,973 )
( 26,367,162 )
Total
shareholders’ deficiency and liabilities
$ 81,734,573
$ 61,989,678
The
accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.
5
Bunker
Hill Mining Corp.
Condensed
Interim Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income
(Expressed
in United States Dollars)
Unaudited
2024
2023
2024
2023
Three Months
Ended
Nine Months
Ended
September
30,
September
30
2024
2023
2024
2023
Operating
expenses (note 15)
$ ( 3,434,359 )
$ ( 2,771,722 )
$ ( 11,372,104 )
$ ( 8,294,183 )
Other income or gain (expense
or loss)
Interest income
118,384
476,397
574,095
707,530
Change in derivative liabilities
(note 10)
1,009,100
8,531,630
393,755
( 488,357 )
Loss on foreign exchange
( 6,098 )
( 18,622 )
( 10,148 )
( 22,101 )
(Loss) gain on FV of debentures
(note 9)
( 144,193 )
2,450,968
( 799,688 )
2,256,437
Gain on debt settlement
(note 6)
-
-
-
7,117,420
Gain on warrant settlement
-
-
-
214,714
Loss on FV of Silver Loan
(note 9)
( 2,109,601 )
-
( 2,109,601 )
-
(Loss) gain on stream debentures
(note 9)
( 1,793,800 )
-
737,200
-
Interest expense (note
7,8,9)
( 1,851,810 )
( 2,293,643 )
( 6,112,413 )
( 5,006,692 )
Financing costs (note 9)
( 589,142 )
170,771
( 589,142 )
( 930,110 )
Other (loss) income
-
( 919 )
694
23,520
Gain (loss) on debt modification
(note 9)
1,308,062
-
1,308,062
( 99,569 )
Loss on debt settlement
(note 9)
( 109,539 )
-
( 312,864 )
( 491,643 )
Loss
on sale of equipment (note 5)
( 924,820 )
-
( 924,820 )
-
(Loss) income for the period
pre tax
$ ( 8,527,816 )
$ 6,544,860
$ ( 19,216,974 )
$ ( 5,013,034 )
Deferred tax recovery
(expense) (note 14)
448,844
903,000
1,653,562
( 2,605,741 )
(Loss)
income for the period
$ ( 8,078,972 )
$ 7,447,860
$ ( 17,563,412 )
$ ( 7,618,775 )
Other comprehensive (loss)
income, net of tax:
(Loss)
gain on change in FV on own credit risk
( 3,316,226 )
68,738
( 2,552,092 )
502,335
Other
comprehensive (loss) income
( 3,316,226 )
68,738
( 2,552,092 )
502,335
Comprehensive
(loss) income
$ ( 11,395,198 )
$ 7,516,598
$ ( 20,115,504 )
$ ( 7,116,440 )
Net (loss) income per common share –
basic
$ ( 0.02 )
$ 0.02
$ ( 0.05 )
$ ( 0.03 )
Net (loss) income per
common share – fully diluted
$ ( 0.02 )
$ 0.01
$ ( 0.05 )
$ ( 0.03 )
Weighted average common shares – basic
343,347,981
303,974,814
337,207,656
266,313,125
Weighted average common shares –
fully diluted
343,347,981
415,044,889
337,207,656
266,313,125
The
accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.
6
Bunker
Hill Mining Corp.
Condensed
Interim Consolidated Statements of Cash Flows
(Expressed
in United States Dollars)
Unaudited
Nine Months
Nine Months
Ended
Ended
September
30,
September
30,
2024
2023
Operating activities
Net loss for the period
$ ( 17,563,412 )
$ ( 7,618,775 )
Adjustments to reconcile net loss to net cash
used in operating activities:
Stock-based compensation (note 10, 11, 12)
1,235,843
1,131,965
Depreciation expense (note 4)
281,421
126,425
Change in fair value of
derivative liabilities
( 393,755 )
488,357
Change in fair value of
silver loan
2,109,601
-
Deferred tax (recovery)
expense
( 1,653,562 )
2,605,741
Financing costs
98,493
-
(Gain) on warrant
extinguishment
-
( 214,714 )
Units issued for services
-
111,971
Interest expense on lease
liability (note 7)
43,395
5,384
Loss on sale of equipment (note 5)
924,820
-
Loss on debt settlement
312,864
491,643
Gain on stream
debenture
( 737,200 )
-
(Gain) loss on debt
modification
( 1,308,062 )
99,569
Accretion of liabilities (note 8 &
9)
4,548,881
2,597,487
Loss (gain) on fair value
of debentures (note 9)
799,688
( 2,256,437 )
Gain on debt settlement
-
( 7,117,420 )
Changes in operating assets and liabilities:
Accounts receivable and
prepaid expenses
( 154,350 )
( 113,184 )
Accounts payable
381,631
( 1,393,749 )
Accrued liabilities
( 50,932 )
( 101,498 )
Interest
payable
1,520,138
1,593,181
Net
cash used in operating activities
( 9,604,498 )
( 9,564,054 )
Investing activities
Process plant
( 19,714,783 )
( 5,818,688 )
Mine development
( 2,541,423 )
( 1,094,037 )
Purchase of land
( 309,861 )
-
Purchase
of machinery and equipment
( 659,704 )
( 219,751 )
Net
cash used in investing activities
( 23,225,771 )
( 7,132,476 )
Financing activities
Proceeds from silver loan
18,577,443
-
Proceeds from stream obligation
-
46,000,000
Transaction costs stream
obligation
-
( 740,956 )
Proceeds from issuance
of special warrants
-
3,661,822
Proceeds from warrants
exercise
-
837,459
Proceeds from promissory
note
-
390,000
Repayment of bridge loan
-
( 5,000,000 )
Repayment of promissory
notes
-
( 654,315 )
Lease
payments
( 469,329 )
( 145,090 )
Net
cash provided by financing activities
18,108,114
44,348,920
Net change in cash
( 14,722,155 )
27,652,390
Cash and restricted cash, beginning of
period
26,578,596
7,184,105
Cash and restricted cash, end of
period
$ 11,856,441
$ 34,836,495
Supplemental disclosures
Cash interest paid
$ -
$ 322,708
Non-cash activities
Accounts payable, accrued
liabilities, and promissory notes settled with special warrants issuance
$ -
$ 874,198
Interest payable settled
with common shares
$ 1,520,120
$ 2,039,282
Reconciliation from Cash Flow Statement to
Balance Sheet:
Cash and restricted cash
end of period
$ 11,856,441
$ 34,836,495
Less
restricted cash
4,475,000
6,476,000
Cash end of period
$ 7,381,441
$ 28,360,495
The
accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.
7
Bunker
Hill Mining Corp.
Condensed
Interim Consolidated Statements of Changes in Shareholders’ Deficiency
(Expressed
in United States Dollars)
Unaudited
Accumulated
Additional
other
Common
stock
paid-in-
comprehensive
Accumulated
Shares
Amount
capital
income
deficit
Total
Balance, December 31, 2023
322,661,482
$ 321
$ 57,848,953
$ 808,662
$ ( 85,025,098 )
$ ( 26,367,162 )
Stock-based compensation
-
-
669,691
-
-
669,691
Compensation
options
Shares issued for interest
payable
18,444,707
18
1,832,984
-
-
1,833,002
Shares issued for RSUs
vested
2,646,436
3
( 3 )
-
-
-
Shares issued for warrant
exercise
Shares issued for warrant
exercise, shares
Special warrant shares
issued for $ 0.15 CAD
Special warrant shares issued for $ 0.15
CAD, shares
OCI
-
-
-
( 2,552,092 )
-
( 2,552,092 )
Net
(loss) for the period
-
-
-
-
( 17,563,412 )
( 17,563,412 )
Balance, September 30, 2024
343,752,625
$ 342
$ 60,351,625
$ ( 1,743,430 )
$ ( 102,588,510 )
$ ( 43,979,973 )
Balance, December 31, 2022
229,501,661
$ 228
$ 45,161,513
$ 253,875
$ ( 71,592,559 )
$ ( 26,176,943 )
Balance
229,501,661
$ 228
$ 45,161,513
$ 253,875
$ ( 71,592,559 )
$ ( 26,176,943 )
Stock-based compensation
1,348,851
-
-
1,348,851
Compensation options
111,971
-
-
111,971
Shares issued for RSUs
vested
5,767,218
6
( 6 )
-
-
-
Shares issued for interest
payable
20,125,209
20
2,308,171
-
-
2,308,191
Shares issued for warrant exercise
10,416,667
10
907,080
-
-
907,090
Special warrant shares
issued for $ 0.15 CAD
51,633,727
52
7,425,325
-
-
7,425,377
OCI
-
-
-
502,335
-
502,335
Net
(loss) for the period
-
-
-
-
( 7,618,775 )
( 7,618,775 )
Balance, September 30, 2023
317,444,482
$ 316
$ 57,262,905
$ 756,210
$ ( 79,211,334 )
$ ( 21,191,903 )
Balance
317,444,482
$ 316
$ 57,262,905
$ 756,210
$ ( 79,211,334 )
$ ( 21,191,903 )
The
accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.
8
Bunker
Hill Mining Corp.
Notes
to the Condensed Interim Consolidated Financial Statements (Unaudited)
Three
and Nine Months Ended September 30, 2024
(Expressed
in United States Dollars)
1.
Nature and Continuance of Operations
Bunker
Hill Mining Corp. (“we”, “us”, “Bunker Hill”, or the “Company”) was incorporated under
the laws of the state of Nevada, U.S.A. on February 20, 2007, under the name Lincoln Mining Corp. Pursuant to a Certificate of Amendment
dated February 11, 2010, the Company changed its name to Liberty Silver Corp., and on September 29, 2017, the Company changed its name
to Bunker Hill Mining Corp. The Company’s registered office is located at 1802 N. Carson Street, Suite 212, Carson City, Nevada
89701, and its head office is located at 300-1055 West Hastings Street, Vancouver, British Columbia, Canada,V6E 2E9. As of the date of
this Form 10-Q, the Company had one subsidiary, Silver Valley Metals Corp. (“Silver Valley”, formerly American Zinc Corp.),
an Idaho corporation created to facilitate the work being conducted at the Bunker Hill Mine in Kellogg, Idaho (“Bunker Hill Mine”).
The
Company was incorporated for the purpose of engaging in mineral exploration, and exploitation activities, and is currently focused on
the development and planned operations of the Bunker Hill Mine.
Bunker
Hill holds a 100 % interest in the historic Bunker Hill Mine located in the town of Kellogg, Idaho. The Bunker Hill Mine, which previously
operated between 1885 and 1981 producing over 165 million ounces of silver and 5 million tons of base metals during that time.
We
are currently focused on the construction of mill facilities and upgrades to the historic underground infrastructure as well as further
delineating our mineral resources.
2.
Significant Accounting Policies
Basis
of Presentation
The
accompanying unaudited condensed interim consolidated financial statements of the Company have been prepared in accordance with accounting
principles generally accepted in the United States of America and the rules and regulations of the United States Securities and Exchange
Commission for interim financial information. Accordingly, they do not include all the information and footnotes necessary for a comprehensive
presentation of financial position, results of operations, shareholders’ deficiency, or cash flows. It is management’s opinion,
however, that all material adjustments (consisting of normal recurring adjustments) have been made which are necessary for a fair financial
statement presentation. The unaudited condensed interim consolidated financial statements should be read in conjunction with the Company’s
Annual Report on Form 10-K, which contains the annual audited consolidated financial statements and notes thereto, together with the
Management’s Discussion and Analysis, for the year ended December 31, 2023. The interim results for the periods ended September
30, 2024, are not necessarily indicative of the results for the full fiscal year. The unaudited condensed interim consolidated financial
statements are presented in United States dollars, which is the Company’s functional currency.
9
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management
to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes for items such
as mineral reserves, useful lives and depreciation methods, potential impairment of long-lived assets, sale of mineral properties for
the accounting of the conversion of the royalty convertible debenture (the “RCD”), deferred income taxes, settlement pricing
of commodity sales, fair value of stock based compensation, accrued liabilities, estimation of asset retirement obligations and reclamation
liabilities, convertible debentures, stream obligation, and warrants. Estimates are based on historical experience and various other
assumptions that the Company believes to be reasonable. Actual results could differ from those estimates.
3.
Accounts receivable and prepaid expenses
Accounts
receivable and prepaid expenses consists of the following:
Schedule
of Accounts receivable and prepaid expenses
September
30,
December 31,
2024
2023
Prepaid expenses and deposits
$ 529,955
$ 382,198
HST and interest receivable
157,955
121,621
Environment protection
agency overpayment (note 8)
60,000
94,582
Total
$ 747,910
$ 598,401
4.
Equipment, Right-of-Use Asset
Equipment
consists of the following:
Schedule
of Equipment
September
30,
December 31,
2024
2023
Equipment
$ 2,134,857
$ 1,460,375
Equipment, gross
$ 2,134,857
$ 1,460,375
Less accumulated depreciation
( 662,088 )
( 513,714 )
Equipment, net
$ 1,472,769
$ 946,661
The
total depreciation expense relating to equipment during the three and nine months ended September 30, 2024, was $ 51,416 and $ 148,373 ,
respectively. Compared to the three and nine months ended September 30, 2023, was $ 30,344 and $ 106,769 , respectively.
Right-of-use
asset consists of the following:
Schedule
of Right-of-use Asset
September
30,
December 31,
2024
2023
Right-of-use asset
698,860
670,808
Less accumulated depreciation
( 178,834 )
( 45,786 )
Right-of-use asset,
net
$ 520,026
$ 625,022
The
total depreciation expense during the three and nine months ended September 30, 2024, was $ 44,349 and $ 133,048 , respectively. Compared
to the three and nine months ended September 30, 2023, was $ 6,887 and $ 19,656 respectively.
10
5.
Process Plant
On
May 13, 2022, the Company purchased a comprehensive package of equipment and parts inventory from Teck Resources Limited (“Teck”).
The package comprises substantially all processing equipment of value located at the Pend Oreille mine site, including complete crushing,
grinding and flotation circuits suitable for a planned ~1,500 ton-per-day operation at the Bunker Hill site, and total inventory of nearly
10,000 components and parts for mill, assay lab, conveyer, field instruments, and electrical spares.
The
process plant was purchased in an assembled state in the seller’s location, and included major processing systems, significant
components, and a large inventory of spare parts. The Company has disassembled and transported it to the Bunker Hill site, and is
reassembling it as an integral part of the Company’s future operations. The Company determined that the transaction should be accounted
for as an asset acquisition, with the process plant representing a single asset, with the exception of the inventory of spare parts,
which has been separated out and appears on the condensed interim consolidated balance sheets as a non-current asset in accordance with
a purchase price allocation. As the plant is demobilized, transported and reassembled, installation and other costs associated with these
activities is being captured and capitalized as components of the asset.
Process
plant consists of the following:
Schedule
of Plant Asset Consists
September
30,
December 31,
2024
2023
Mill purchase, detailed engineering,
and construction costs
48,061,975
17,219,063
Capitalized interest (note 9)
1,276,899
233,407
Disposal of Grinding
Circuits
( 984,820 )
-
Process Plant
$ 48,354,054
$ 17,452,470
In
August 2024, the Company sold a Grinding Circuit previously purchased from Teck Resource Limited as part of the Pend Oreille Mill purchase
for $ 20,000 recognizing a loss on sale of equipment of $ 308,273 . In September 2024, the Company reclassified two remaining Grinding Circuits
as assets held for sale and recognized a loss on sale of equipment of $ 616,547 on the condensed interim consolidated statement of loss
and comprehensive loss.
6.
Bunker Hill Mine and Mining Interests
The
Company purchased the Bunker Hill Mine in January 2022.
The
carrying cost of the Bunker Hill Mine is comprised of the following:
Schedule
of Mining Interests
September
30,
December 31,
2024
2023
Bunker Hill Mine purchase
$ 14,247,210
$ 14,247,210
Capitalized development
5,029,262
2,722,889
Sale of mineral properties (note 9)
( 1,973,840 )
( 1,973,840 )
Land
202,000
202,000
Definition drilling
333,770
-
Bunker Hill Mine
$ 17,838,402
$ 15,198,259
Land
purchase and leases
The
Company owns a 225-acre surface land parcel valued at its original purchase price of $ 202,000 which includes the surface rights to portions
of 24 patented mining claims, for which the Company already owns the mineral rights.
11
During
the nine months ended September 30, 2023, the Company entered into a lease agreement with C & E Tree Farm LLC for the lease of a
land parcel overlaying a portion of the Company’s existing mineral claims package. The Company is committed to making monthly payments
of $ 10,000 through February 2026. The Company has the option to purchase the land parcel through March 1, 2026, for $ 3,129,500 less 50%
of the payments made through the date of purchase.
7.
Lease Liability
As
of September 30, 2024, The Company’s undiscounted lease obligations consisted of the following:
Schedule
of Lease Liability
September
30,
December 31,
2024
2023
Gross lease obligation – minimum lease
payments
1 year
$ 29,423
$ 393,673
2- 3 years
-
73,588
4-5 years
-
-
Future interest expense
on lease obligations
( 1,972 )
( 41,927 )
Total lease liability
27,451
425,334
Current lease liability
27,452
353,526
Non-current lease liability
-
71,808
Total lease liability
27,452
425,334
Interest
expense for the three and nine months ended September 30, 2024, was $ 2,396 and $ 43,395 , respectively. Compared to the three and nine
months ended September 30, 2023, was $ 304 and $ 5,384 , respectively.
8.
Environmental Protection Agency and Water Treatment Liabilities (“EPA”)
Effective
December 19, 2021, the Company entered into an amended Settlement Agreement between the Company, Idaho Department of Environmental Quality,
U.S. Department of Justice, and the EPA (the “Amended Settlement”). Upon the effectiveness of the Amended Settlement, the
Company would become fully compliant with its payment obligations to these parties. The Amended Settlement modified the payment schedule
and payment terms for recovery of the historical environmental response costs. Pursuant to the terms of the Amended Settlement, upon
purchase of the Bunker Hill Mine and the satisfaction of financial assurance commitments (as described below), the $ 19,000,000 of cost
recovery liabilities will be paid by the Company to the EPA on the following dates:
Schedule
of Amended Settlement Environmental Protection Agency Agreement
Date
Amount
Within 30 days of Settlement
Agreement
$ 2,000,000
November 1, 2024
$ 3,000,000
November 1, 2025
$ 3,000,000
November 1, 2026
$ 3,000,000
November 1, 2027
$ 3,000,000
November 1, 2028
$ 3,000,000
November 1, 2029
$ 2,000,000 plus accrued interest
In
addition to the changes in payment terms and schedule, the Amended Settlement includes a commitment by the Company to secure $ 17,000,000
of financial assurance in the form of performance bonds or letters of credit deemed acceptable to the EPA.
As
of September 30, 2024, the Company had two payment bonds of $ 9,999,000 and $ 7,000,000 in place to secure this liability (as of December
31, 2023, the Company had two payment bonds of $ 9,999,000 and $ 5,000,000 , and a $ 2,001,000 letter of credit, in place to secure this
liability). The collateral for the payment bonds is comprised of two letters of credit of $ 4,475,000 in aggregate, as well as land pledged
by third parties with whom the company has entered into a financing cooperation agreement that contemplates a monthly fee of $ 20,000
(payable in cash or common shares of the Company, at the Company’s election). The letters of credit of $ 4,475,000 in aggregate
are secured by cash deposits under an agreement with a commercial bank, which comprise the $ 4,475,000 of restricted cash shown within
current assets as of September 30, 2024, compared to $ 6,476,000 as of December 31, 2023.
12
The
financial assurance can be drawn on by the EPA in the event of non-performance by the Company of its payment obligations under the Amended
Settlement (the “Financial Assurance”). The amount of the bonds will decrease over time as individual payments are made.
The
Company recorded accretion expense on the liability of $ 508,712 and $ 1,441,373 for the three and nine months ended September 30, 2024,
respectively, bringing the net liability to $ 11,015,513 (previously accrued interest of $ 154,743 ) as of September 30, 2024. The Company
recorded accretion expense on the liability of $ 420,518 and $ 1,191,487 for the three and nine months ended September 30, 2023, respectively.
Water
Treatment Charges – Idaho Department of Environmental Quality (“IDEQ”)
Separate
to the cost recovery liability outlined above, the Company is responsible for the payment of ongoing water treatment charges. Water treatment
charges incurred through December 31, 2021, were payable to the EPA, and charges thereafter are payable to the Idaho Department of Environmental
Quality (“IDEQ”) following a handover of responsibilities for the Central Treatment Plant from the EPA to the IDEQ as of
that date.
The
Company currently makes monthly payments of $ 100,000 to the IDEQ as instalments toward the cost of treating water at the Central Treatment
Plant. Upon receipt of an invoice from the IDEQ for actual costs incurred, a reconciliation is performed relative to payments made, with
an additional payment made or refund received as applicable. The Company accrues $ 100,000 per month based on its estimate of the monthly
cost of water treatment. As of September 30, 2024, a prepaid expense of $ 60,000 (December 31, 2023: $ 94,582 ) represented the difference
between the estimated cost of water treatment and net payments made by the Company to the IDEQ to date. This balance has been recognized
on the condensed interim consolidated balance sheets as accounts receivable and prepaid expenses.
9.
Promissory Notes Payable, Convertible Debentures, and Silver Loan
Promissory
Notes
On
September 22, 2021, the Company issued a non-convertible promissory note of $ 2,500,000 bearing interest of 15 % per annum and payable
at maturity. Interest expense for the three and nine months ended September 30, 2024, was $ nil and $ nil respectively. Compared to $ 41,410
and $ 151,821 for the three and nine months ended September 30, 2023, respectively. The Company incurred a one-time penalty of 10 % of
the outstanding principal on June 30, 2023, of $ 99,569 which is included in Loss on debt modification in the condensed interim consolidated
statements of (loss) income and comprehensive (loss) income. A final principal payment of $ 1,599,569 was made during the year ended December
31, 2023.
On
February 21, 2023, the Company issued a non-convertible promissory note to a related party of $ 120,000 , and a separate non-convertible
promissory note of $ 120,000 to another party. Each promissory note bore fixed interest of $ 18,000 per annum, payable at maturity. Both
promissory notes, including interest, were settled on March 27, 2023.
In
June 2023, the Company issued a non-convertible promissory note in the amount of $ 150,000 . The promissory note bore fixed interest of
$ 15,000 per annum, payable at maturity. The promissory note, including interest, was settled in June 2023.
13
Project
Finance Package with Sprott Private Resource Streaming & Royalty Corp.
On
December 20, 2021, the Company executed a non-binding term sheet outlining a $ 50,000,000 project finance package with Sprott Private
Resource Streaming and Royalty Corp. (“SRSR”).
The
non-binding term sheet with SRSR outlined a $ 50,000,000
project financing package that the Company expected to fulfill the majority of its funding requirements to restart the Bunker Hill
Mine. The term sheet consisted of an $ 8,000,000
royalty convertible debenture (the “RCD”), a $ 5,000,000
convertible debenture (the “CD1”), and a multi-metals stream of up to $ 37,000,000
(the “Stream”). The CD1 was subsequently increased to $ 6,000,000 ,
increasing the project financing package to $ 51,000,000 .
On
June 17, 2022, the Company consummated a new $ 15,000,000 convertible debenture (the “CD2”). As a result, total potential
funding from SRSR was further increased to $ 66,000,000 including the RCD, CD1, CD2 and the Stream (together, the “Project Financing
Package”).
On
June 23, 2023, the Company closed the upsized and improved $ 67,000,000 project finance package with SRSR, consisting of a $ 46,000,000
stream and a $ 21,000,000 new debt facility. The newly proposed $ 46,000,000 stream (the “Stream”) was envisaged to have the
same economic terms as the previously proposed $ 37,000,000 stream, with a $ 9,000,000 increase in gross proceeds received by the Company,
resulting in a lower cost of capital for the Company. The Company also announced a new $ 21,000,000 debt facility (the “Debt Facility”),
available for draw at the Company’s election for two years. As a result, total funding commitments from SRSR was envisaged to increase
to $ 96,000,000 including the RCD, CD1, CD2, Stream and debt facility (together, the “Project Financing Package”). The Bridge
Loan, as previously envisaged, was to be repaid from the proceeds of the Stream. The parties also agreed to extend the maturities of
the CD1 and CD2 to March 31, 2026, when the full $ 6 million and $ 15 million, respectively, will become due.
$8,000,000
Royalty Convertible Debenture
The
Company closed the $ 8,000,000 RCD on January 7, 2022. The RCD bears interest at an annual rate of 9.0 %, payable in cash or Common Shares
at the Company’s option, until such time that SRSR elects to convert a royalty, with such conversion option expiring at the earlier
of advancement of the Stream or July 7, 2023 (subsequently amended as described below). In the event of conversion, the RCD will cease
to exist, and the Company will grant a royalty for 1.85 % of life-of-mine gross revenue from mining claims considered to be historically
worked, contiguous to current accessible underground development, and covered by the Company’s 2021 ground geophysical survey (the
“SRSR Royalty”). A 1.35 % rate will apply to claims outside of these areas. The RCD was initially secured by a share pledge
of the Company’s operating subsidiary, Silver Valley, until a full security package was put in place concurrent with the consummation
of the CD1. In the event of non-conversion, the principal of the RCD will be repayable in cash.
Concurrent
with the funding of the CD2 in June 2022, the Company and SRSR agreed to a number of amendments to the terms of the RCD, including an
amendment of the maturity date from July 7, 2023 to March 31, 2025 . The parties also agreed to enter a Royalty Put Option such that in
the event the RCD is converted into a royalty as described above, the holder of the royalty will be entitled to resell the royalty to
the Company for $ 8,000,000 upon default under the CD1 or CD2 until such time that the CD1 and CD2 are paid in full. The Company determined
that the amendments in the terms of the RCD should not be treated as an extinguishment of the RCD and have therefore been accounted for
as a modification.
On
June 23, 2023, the funding date of the Stream, the RCD was repaid by the Company granting a royalty for 1.85 % of life-of-mine gross revenue
(the “Royalty”) from mining claims historically worked as described above. A 1.35 % rate will apply to claims outside of these
areas. The Company has accounted for the Royalty as a sale of mineral properties (refer to note 6 for further detail).
$6,000,000
Series 1 Convertible Debenture (CD1)
The
Company closed the $ 6,000,000 CD1 on January 28, 2022, which was increased from the previously-announced $ 5,000,000 . The CD1 bears interest
at an annual rate of 7.5 %, payable in cash or shares at the Company’s option, and matures on July 7, 2023 (subsequently amended,
as described below). The CD1 is secured by a pledge of the Company’s properties and assets. Until the closing of the Stream, the
CD1 was to be convertible into Common Shares at a price of C$ 0.30 per Common Share, subject to stock exchange approval (subsequently
amended, as described below). Alternatively, SRSR may elect to retire the CD1 with the cash proceeds from the Stream. The Company may
elect to repay the CD1 early; if SRSR elects not to exercise its conversion option at such time, a minimum of 12 months of interest would
apply.
14
Concurrent
with the funding of the CD2 in June 2022, the Company and SRSR agreed to a number of amendments to the terms of the CD1, including that
the maturity date would be amended from July 7, 2023 to March 31, 2025 , and that the CD1 would remain outstanding until the new maturity
date regardless of whether the Stream is advanced, unless the Company elects to exercise its option of early repayment. The Company determined
that the amendments in the terms of the CD1 should not be treated as an extinguishment of the CD1 and have therefore been accounted for
as a modification.
Concurrent
with the funding of the Stream in June 2023, the Company and Sprott agreed to amend the maturity date of CD1 from March 31, 2025, to
March 31, 2026 , and that CD1 would remain outstanding until the new maturity date unless the company elects to exercise its option of
early repayment. The Company determined that the amendments to the terms of the CD1 should not be treated as an extinguishment of the
CD1 and have therefore been accounted for as a modification.
In
August 2024, the Company and Sprott agreed to amend the maturity date of CD1 from March 31, 2026, to March 31, 2028 , and that CD1 would
remain outstanding until the new maturity date unless the Company elects to exercise its option of early repayment. The Company determined
that the amendments to the terms of the CD1 should not be treated as an extinguishment of the CD1 and have therefore been accounted for
as a modification.
The
CD1 is convertible into Common Shares at a price of C$ 0.30 per Common Share, subject to stock exchange approval.
$15,000,000
Series 2 Convertible Debenture (CD2)
The
Company closed the $ 15,000,000 CD2 on June 17, 2022. CD2 bears interest at an annual rate of 10.5 %, payable in cash or shares at the
Company’s option, and matures on March 31, 2025 . The CD2 is secured by a pledge of the Company’s properties and assets. The
repayment terms include 3 quarterly payments of $ 2,000,000 each beginning June 30, 2024, and $ 9,000,000 on the maturity date.
Concurrent
with the funding of the Stream in June 2023, the Company and Sprott agreed to amend the maturity date of the CD2 from 3 quarterly payments
of $ 2,000,000 each beginning June 30, 2024, and $ 9,000,000 on March 31, 2025, to payment in full on March 31, 2026, and that the CD2
would remain outstanding until the new maturity date unless the Company elects to exercise its option of early repayment or Sprott elects
to exercise its share conversion option. The Company determined that the amendments to the terms of the CD2 should not be treated as
an extinguishment of the CD2 and have therefore been accounted for as a modification.
In
August 2024, the Company and Sprott agreed to amend the maturity date of CD2 from March 31, 2026, to March 31, 2029 , and that CD2 would
remain outstanding until the new maturity date unless the Company elects to exercise its option of early repayment. The Company determined
that the amendments to the terms of the CD2 should not be treated as an extinguishment of the CD2 and have therefore been accounted for
as a modification.
The
CD2 is convertible into Common Shares at a price of C$ 0.29 per Common Share, subject to stock exchange approval.
The
Company determined that in accordance with ASC 815 Derivatives and Hedging, each debenture will be valued and recorded as a single instrument,
with the periodic changes to fair value accounted through earnings, profit and loss.
15
Consistent
with the approach above, the following table summarizes the key valuation inputs as at applicable valuation dates using the binomial
lattice methodology based on a Cox-Ross-Rubenstein (“CRR”) approach:
Schedule
of Key Valuation Inputs
Reference
(1,2,3)
Valuation
date
Maturity
date
Contractual
Interest rate
Stock
price
(US$)
Expected
equity
volatility
Credit
spread
Risk-free
rate
Risk-
adjusted
rate
CD1 note
(1)(2)(3)
12-31-23
03-31-26
7.50 %
0.098
115 %
8.41 %
4.18 %
18.89 %
CD2 note
(1)(2)(3)
12-31-23
03-31-26
10.50 %
0.098
115 %
8.41 %
4.18 %
20.79 %
CD1 note
(1)(2)(3)
03-31-24
03-31-26
7.50 %
0.100
110 %
10.07 %
4.59 %
20.77 %
CD2 note
(1)(2)(3)
03-31-24
03-31-26
10.50 %
0.100
110 %
10.07 %
4.59 %
22.65 %
CD1 note
(1)(2)(3)
06-30-24
03-31-26
7.50 %
0.117
100 %
13.61 %
4.80 %
24.13 %
CD2 note
(1)(2)(3)
06-30-24
03-31-26
10.50 %
0.117
100 %
13.61 %
4.80 %
25.97 %
CD1 note
(1)(2)(3)
09-30-24
03-31-28
7.50 %
0.118
105 %
8.05 %
3.58 %
17.76 %
CD2 note
(1)(2)(3)
09-30-24
03-31-29
10.50 %
0.118
125 %
8.16 %
3.58 %
19.76 %
Convertible Debenture
(1)(2)(3)
09-30-24
03-31-29
10.50 %
0.118
125 %
8.16 %
3.58 %
19.76 %
(1)
The
CD1 carried a Discount for Lack of Marketability (“DLOM”) of 5.0 % as of the issuance date. The CD2 carried a DLOM of
10.0 % as of the issuance date.
(2)
CD1
carries an instrument-specific spread of 7.23 %, CD2 carries an instrument-specific spread of 9.32 %
(3)
The
conversion price of the CD1 is $ 0.222 and CD2 is $ 0.215 as of September 30, 2024. The conversion price of the CD1 is $ 0.227 and CD2
is $ 0.219 as of December 31, 2023.
The
resulting fair values of the CD1 and CD2 at September 30, 2024, and as of December 31, 2023, were as follows:
Schedule
of Fair Value Derivative Liability
Instrument
Description
September
30,
2024
December
31,
2023
CD1
$ 5,253,730
$ 5,244,757
CD2
13,329,073
13,458,570
Total
$ 18,582,803
$ 18,703,327
The
(loss) gain on changes in FV of convertible debentures recognized on the condensed interim consolidated statements of (loss) income and
comprehensive (loss) income during the three and nine months ended September 30, 2024, was ($ 144,493 ) and ($ 799,688 ) , respectively, and
$ 2,450,968 and $ 2,256,437 for the three and nine month ended September 30, 2023, respectively. The portion of changes in fair value that
is attributable to changes in the Company’s credit risk is accounted for within other comprehensive (loss) income during the three
and nine months ended September 30, 2024, was ($ 1,151,984 ) and ($ 387,850 ) respectively. Compared to three and nine months ended September
30, 2023, was $ 68,738 , and $ 502,335 , respectively. Interest expense for the three and nine months ended September 30, 2024, was $ 510,411
and $ 1,520,137 , respectively. Compared to the three and nine months ended September 30, 2023, was $ 510,411 and $ 1,857,822 , respectively.
At September 30, 2024, interest of $ 510,411 ($ 510,411 at December 31, 2023) is included in interest payable on the condensed interim consolidated
balance sheets. Interest is due on a quarterly basis. For the three and nine months ended September 30, 2024, the Company recognized
$ 109,539 and $ 312,864 , respectively, loss on debt settlement in the condensed interim consolidated statements of (loss) income and comprehensive
(loss) income, as a result of settling interest by issuance of shares. Compared to the three and nine months ended September 30, 2023,
was $ nil and $ 268,889 , respectively.
The Company performs quarterly testing of the covenants in the CD1 and CD2 and was in compliance with all such covenants
as of September 30, 2024.
16
The
Stream
On
June 23, 2023, all conditions were met for the closing of the Stream, and $ 46,000,000 was advanced to the Company. The Stream is secured
by the same security package that is in place with respect to the RCD, CD1, and CD2. The Stream is repayable by applying 10% of all payable
metals sold until a minimum quantity of metal is delivered consisting of, individually, 63.5 million pounds of zinc, 40.4 million pounds
of lead, and 1.2 million ounces of silver (subsequently amended, as described below). Thereafter, the Stream would be repayable by applying
2% of payable metals sold. The delivery price of streamed metals will be 20% of the applicable spot price. At the Company’s option,
the Company may buy back 50% of the Stream Amount at a 1.40x multiple of the Stream Amount between the second and third anniversary of
the date of funding, and at a 1.65x multiple of the Stream Amount between the third and fourth anniversary of the date of funding. The
Company incurred $ 740,956 of transactions costs directly related to the Stream which were capitalized against the initial recognition
of the Stream.
The
Company determined that in accordance with ASC 815 derivatives and hedging, the Stream does not meet the criteria for treatment as a
derivate instrument as the quantities of metal to be sold thereunder are not subject to a minimum quantity, and therefore a notional
amount is not determinable. The Company has therefore determined that in accordance with ASC 470, the stream obligation should be treated
as a liability based on the indexed debt rules thereunder. The initial recognition has been made at fair value based on cash received,
net of transaction costs, and the discount rate calibrated so that the future cash flows associated with the Stream, using forward commodity
prices, equal the cash received. The measurement of the stream obligation is accounted for at amortized cost with accretion at the discount
rate. Subsequent changes to the expected cash flows associated with the Stream will result in the adjustment of the carrying value of
the stream obligation using the same discount rate, with changes to the carrying value recognized in the condensed interim consolidated
statements of (loss) income and comprehensive (loss) income.
The
Company determined the effective interest rate of the Stream obligation to be 10.7 %
and recorded accretion expense on the liability of $ 830,292
and $ 3,107,508 for the
three and nine months ended September 30, 2024, respectively ($ 1,321,000
and $ 1,406,000 for the
three and nine months ended September 30, 2023) recognized in the condensed interim consolidated statements of (loss) income and
comprehensive (loss) income, accretion expense on the liability of $ 557,708
and $ 1,043,492
for the three and nine months ended September 30, 2024 ($ nil
and $ nil
for the three and nine months ended September 30, 2023) capitalized into the process plant (note 5) on the condensed interim
consolidated balance sheets and (loss) gain on revaluation of the liability of ($ 1,793,800 )
and $ 737,200
for the three and nine months ended September 30, 2024, respectively ($ nil
and $ nil
for the three and nine months ended September 30, 2023), bringing the liability to $ 54,551,800
as of September 30, 2024. The revaluation is because of a change in projections. The
key assumptions used in the revaluation are production of 700,000,000 lbs of zinc, 385,000,000 lbs of lead, 8,700,000 oz of silver
over 14 years and commodity prices of 1.19 $/lb to 1.25 $/lb for zinc, 0.95 $/lb to 0.97 $/lb for lead, and 25.00 $/oz to $30.00
$/oz for silver.
$5,000,000
Bridge Loan
On
December 6, 2022, the Company closed a $ 5,000,000 loan facility with Sprott (the “Bridge Loan”). The Bridge Loan is secured
by the same security package in place for the RCD, CD1, and CD2. The Bridge Loan bears interest of 10.5% per annum and matures at the
earlier of (i) the advance of the Stream, or (ii) June 30, 2024. In addition, the minimum quantity of metal delivered under the Stream,
if advanced, would increase by 5 % relative to amounts previously announced.
On
June 23, 2023, the Company repaid the outstanding principal and interest on the Bridge Loan recognizing a loss on extinguishment of debt
of $ 222,754 in the condensed interim consolidated statements of (loss) income and comprehensive (loss) income. Interest expense for three
and nine months ended September 30, 2024, was $ nil and $ nil respectively. Compared to the three and nine months ended September 30, 2023,
was $ nil and $ 346,550 respectively.
17
$21,000,000
Debt Facility
On
June 23, 2023, the Company closed a $ 21,000,000 debt facility with Sprott which is available for draw at the Company’s election
for a period of 2 years. As of December 31, 2023, and September 30, 2024, the Company has not drawn on the facility. Any amounts drawn
will bear interest of 10 % per annum, payable annually in cash or capitalized until three years from closing of the Debt Facility at the
Company’s election, and thereafter payable in cash only. The maturity date of any drawings under the Debt Facility is June
23, 2027 . For every $ 5 million or part thereof advanced under the Debt Facility, the Company will grant a new 0.5% life-of-mine gross
revenue royalty, on the same terms as the Royalty, to a maximum of 2.0% on the Primary Claims and 1.4% on the Secondary Claims. The Company
may buy back 50% of these royalties for $ 20 million. The Company determined that no recognition is required on the financial statements
as of September 30, 2024, as no amount has been drawn from the facility.
On
August 8, 2024, the Company and Sprott agreed to extend the maturity date of the debt facility from June 23, 2027, to June 30, 2030,
and increased the interest payable from June 30, 2027, onwards from 10 % to 15 %.
Silver
Loan
The Silver Loan is a loan in an
amount of US dollars equal to up to 1.2 million ounces of silver, to be advanced in one or more tranches. On
August 8, 2024, the Company closed the first tranche Silver Loan in the principal amount of US$ 16,422,039 ,
being the
number of US dollars equal to 609,805 ounces of silver . After deduction of financing costs and the first year interest, the
Company received $ 13,225,005 . The Silver Loan will be for a term of three years, secured against the Company’s assets and
repayable in cash or silver ounces. The Silver Loan will bear interest at the rate of 15 %
per annum, payable in cash or silver ounces on the last day of each quarterly interest period. On September 25, 2024, the Company
closed the second tranche Silver Loan in the principal amount of US$ 6,369,000 ,
being the
number of US dollars equal to 200,000 ounces of silver. After deduction of financing costs and the first year interest the Company received $ 5,352,438 .
In
connection with closing of the First Tranche, the Company issued a total of 1,280,591 Warrants to Monetary Metals & Co. (the “ Tranche
1 Warrants ”). The Tranche 1 Warrants will be exercisable until August 8, 2027, and the Exercise Price of the Tranche 1 Warrants
will be C$ 0.16 .
The
Company determined that in accordance with ASC 815 Derivatives and Hedging, the Silver Loan will be valued and recorded as a single instrument,
with the periodic changes to fair value accounted through earnings, profit and loss.
The
fair value of the Silver Loan was determined using the Black-Derman-Toy (“BDT”) model.
The BDT model models the evolution of interest rates over time using a binomial tree structure by capturing level of interest rates and
volatility and estimates the value of the prepayment option by assessing how the borrower’s incentive to prepay changes with interest
rate movements. The key inputs include:
Schedule of Estimates Value of Prepayment Option by Assessing Interest Rate Movements
Reference
Valuation Date
Maturity Date
Contractual Interest Rate
Interest Rate Volatility
Risk-free rate
Credit Spread
Risk-adjusted rate
Tranche 1
Aug 8, 2024
Aug 8, 2027
15 %
31.5 %
3.86 %
12.92 %
16.78 %
Tranche 2
Sep 25, 2024
Aug 8, 2027
15 %
31.0 %
3.49 %
11.02 %
14.51 %
Tranche 1 & 2
Sep 30, 2024
Aug 8, 2027
15 %
31.5 %
3.59 %
7.98 %
11.57 %
The
resulting fair values of the Silver Loan at September 30, 2024, and as of the issuance dates, were as follows:
Reference
Sep 30, 2024
Sep 25, 2024
Aug 8, 2024
Silver Loan
$ 22,851,286
$ 21,821,611
$ 13,225,005
The
(loss) on changes in FV of Silver Loan recognized on the condensed interim consolidated statements of (loss) income and comprehensive
(loss) income during the three and nine months ended September 30, 2024, was ($ 2,109,601 ) and ($ 2,109,601 ) , respectively, and $ nil and
$ nil for the three and nine month ended September 30, 2023, respectively. The portion of changes in fair value that is attributable to
changes in the Company’s credit risk is accounted for within other comprehensive (loss) income during the three and nine months
ended September 30, 2024, was ($ 2,164,242 ) and ($ 2,164,242 ) respectively. Compared to three and nine months ended September 30, 2023,
was $ nil , and $ nil , respectively.
18
10.
Capital Stock, Warrants and Stock Options
Authorized
The
total authorized capital is as follows:
●
1,500,000,000
Common Shares with a par value of $ 0.000001 per Common Share; and
●
10,000,000
preferred shares with a par value of $ 0.000001 per preferred share
Issued
and outstanding
In
January 2023, the Company issued 6,377,272 shares of common stock in connection with its election to satisfy interest payments under
the outstanding convertible debentures for the three months ending December 31, 2022.
In
March 2023, the Company issued 9,803,574 shares of common stock in connection with its election to satisfy interest payments under the
outstanding convertible debentures for the three months ending March 31, 2023.
In
March 2023, the Company amended the exercise price and expiry date of 10,416,667 warrants which were previously issued in a private placement
to Teck Resources (“Teck”) on May 13, 2022 in consideration for the Company’s acquisition of the Pend Oreille process
plant. The warrant entitled the holder thereof to purchase one share of Common Share of the Company at an exercise price of C$ 0.37 per
Warrant at any time on or prior to May 12, 2025. The Company amended the exercise price of the warrants from C$ 0.37 to C$ 0.11 per Warrant
and the expiry date from May 12, 2025, to March 31, 2023 , resulting in a gain on modification of warrants of $ 214,714 . In March 2023,
Teck exercised all 10,416,667 warrants at an exercise price of C$ 0.11 , for aggregate gross proceeds of C$ 1,145,834 to the Company. During
the quarter ended March 31, 2023, the Company recognized a change in derivative liability of $ 400,152 relating to the Teck warrants using
the following assumptions: volatility of 120 %, stock price of C$ 0.11 , interest rate of 3.42 % to 4.06 %, and dividend yield of 0 %.
In
March 2023, the Company closed a brokered private placement of special warrants of the Company (the “March 2023 Offering”),
issuing 51,633,727 special warrants of the Company (“March 2023 Special Warrants”) at C$ 0.12 per March 2023 Special Warrant
for $ 4,536,020 (C$ 6,196,047 ), of which $ 3,661,822 was received in cash and $ 874,198 was applied towards settlement of accounts payable,
accrued liabilities and promissory notes.
In
connection with the March 2023 Offering, each March 2023 Special Warrant is automatically exercisable (without payment of any further
consideration and subject to customary anti-dilution adjustments) into one unit of the Company (a “March 2023 Unit”). Each
March 2023 Unit consists of one share of common stock of the Company (each, a “Unit Share”) and one common stock purchase
warrant of the Company (each, a “Warrant”). Each whole Warrant entitles the holder thereof to acquire one share of common
stock of the Company (a “Warrant Share”, and together with the Unit Shares, the “Underlying Shares”) at an exercise
price of C$0.15 per Warrant Share until March 27, 2026, subject to adjustment in certain events. In the event that the Registration Statement
had not been declared effective by the SEC on or before 5:00 p.m. (EST) on July 27, 2023, each unexercised Special Warrant would be deemed
to be exercised on the Automatic Exercise Date into one penalty unit of the Company (each, a “Penalty Unit”), with each Penalty
Unit being comprised of 1.2 Unit Shares and 1.2 Warrants. Notice of such effectiveness was received on July 11, 2023, eliminating the
potential for issuance of the Penalty Units.
In
connection with the March 2023 Offering, the Company incurred share issuance costs of $ 585,765 and issued 2,070,258 compensation options
(the “March 2023 Compensation Options”). Each March 2023 Compensation Option is exercisable at an exercise price of C$ 0.15
into one Unit Share and one Warrant Share.
The
Special Warrants issued on March 27, 2023, were converted to 51,633,727 shares of common stock and common stock purchase warrants on
July 24, 2023. The Company determined that in accordance with ASC 815 derivatives and hedging, each Special Warrant will be valued and
carried as a single instrument, with the periodic changes to fair value accounted through earnings, profit and loss until the shares
of common stock and common stock purchase warrants are issued.
19
In
May 2023, the Company issued 1,318,183 shares of common stock in connection with settlement of RSUs.
In
June 2023, the Company issued 4,449,035 shares of common stock in connection with settlement of RSUs.
In
June 2023, the Company issued 3,944,364 shares of common stock in connection with its election to satisfy interest payments under the
outstanding convertible debentures for the three months ending June 30, 2023.
In
January 2024, the Company issued 7,392,859 shares of common stock in connection with its election to satisfy interest payments under
the outstanding convertible debentures for the three months ending December 31, 2023.
In
March 2024, the Company issued 2,546,436 shares of common stock in connection with settlement of RSUs.
In
April 2024, the Company issued 100,000 shares of common stock in connection with settlement of RSUs.
In
April 2024, the Company issued 6,398,439 shares of common stock in connection with its election to satisfy interest payments under the
outstanding convertible debentures for the three months ending March 31, 2024.
In
July 2024, the Company issued 4,653,409 shares of common stock in connection with its election to satisfy interest payments under the
outstanding convertible debentures for the three months ending June 30, 2024.
In
August 2024, in connection with closing of the First Tranche, the Company issued 1,280,591 Warrants to Monetary Metals & Co. The Tranche 1 Warrants will be exercisable until August 8, 2027, at an exercise price of C$ 0.16 .
In
2024, the Company has accounted for the warrants in accordance with ASC Topic 815. The warrants are considered derivative instruments
as they were issued in a currency other than the Company’s functional currency of the U.S. dollar. The estimated fair value of
warrants accounted for as liabilities was determined on the date of issue and marked to market at each financial reporting period. The
change in fair value of the warrant is recorded in the condensed interim consolidated statements of (loss) income and comprehensive (loss)
income as a gain or loss and is estimated using the Binomial model.
20
The
fair value of the warrant liabilities related to the various tranches of warrants issued during the period were estimated using the Binomial
model to determine the fair value using the following assumptions as at September 30, 2024 and December 31, 2023:
Schedule
of Estimated Using the Binomial Model to Determine the Fair Value of Warrant Liabilities
August
2024 warrants
September
30,
2024
Grant
Date
Expected life
1,042 days
1,095 days
Volatility
100 %
105 %
Risk free interest rate
2.91 %
3.25 %
Dividend yield
0 %
0 %
Share price (C$)
$ 0.16
$ 0.16
Fair value
$ 92,115
$ 98,493
Change in derivative liability
$ ( 6,378 )
March
2023 warrants
September
30,
2024
December
31,
2023
Expected life
543 days
817 days
Volatility
24 %
24 %
Risk free interest rate
2.91 %
3.88 %
Dividend yield
0 %
0 %
Share price (C$)
$ 0.16
$ 0.11
Fair value
$ 1,051,876
$ 281,085
Change in derivative liability
$ 770,791
April 2022
special warrants issuance
September
30,
2024
December
31,
2023
Expected life
183
days
457
days
Volatility
60 %
110 %
Risk free interest rate
2.91 %
3.88 %
Dividend yield
0 %
0 %
Share price (C$)
$ 0.16
$ 0.11
Fair value
$ 1
$ 546,592
Change in derivative liability
$ ( 546,591 )
April 2022
non-brokered issuance
September
30,
2024
December
31,
2023
Expected life
183
days
457
days
Volatility
60 %
110 %
Risk free interest rate
2.91 %
3.88 %
Dividend yield
0 %
0 %
Share price (C$)
$ 0.16
$ 0.11
Fair value
$ 1
$ 21,253
Change in derivative liability
$ ( 21,252 )
June 2022
issuance
September
30,
2024
December
31,
2023
Expected life
183
days
457
days
Volatility
60 %
110 %
Risk free interest rate
2.91 %
3.88 %
Dividend yield
0 %
0 %
Share price (C$)
$ 0.16
$ 0.11
Fair value
$ 1
$ 17,589
Change in derivative liability
$ ( 17,588 )
21
February 2021
issuance
September
30,
2024
December
31,
2023
Expected life
497
days
771
days
Volatility
85 %
110 %
Risk free interest rate
2.91 %
3.88 %
Dividend yield
0 %
0 %
Share price (C$)
$ 0.16
$ 0.11
Fair value
$ 198,474
$ 367,349
Change in derivative liability
$ ( 168,875 )
June
2019 issuance
September
30,
2024
December
31,
2023
Expected life
457
days
731
days
Volatility
85 %
110 %
Risk free interest rate
2.91 %
3.88 %
Dividend yield
0 %
0 %
Share price (C$)
$ 0.16
$ 0.11
Fair value
$ 67,374
$ 226,570
Change in derivative liability
$ ( 159,196 )
August
2019 issuance
September
30,
2024
December
31,
2023
Expected life
457
days
731
days
Volatility
85 %
110 %
Risk free interest rate
2.91 %
3.88 %
Dividend yield
0 %
0 %
Share price (C$)
$ 0.16
$ 0.11
Fair value
$ 103,545
$ 348,211
Change in derivative liability
$ ( 244,666 )
Outstanding
warrants at September 30, 2024 and September 30, 2023 were as follows:
Schedule
of Warrant Activity
Weighted
Weighted
average
average
Number of
exercise price
grant date
warrants
(C$)
value
($)
Balance, December 31, 2022
162,129,064
$ 0.49
$ 0.17
Issued
51,633,727
0.15
0.05
Expired
( 58,284,148 )
0.50
0.27
Exercised
( 10,416,667 )
0.11
0.12
Balance, September 30, 2023
145,061,976
$ 0.37
$ 0.09
Balance, December 31, 2023
145,061,976
$ 0.37
$ 0.09
Issued
1,280,591
0.16
0.08
Balance, September
30, 2024
146,342,567
$ 0.37
$ 0.09
During
the nine months ended September 30, 2023, 10,416,667 May 2022 Teck warrants were exercised.
During
the nine months ended September 30, 2024, 1,280,591 August 2024 warrants were issued.
22
At
September 30, 2024, the following warrants were outstanding:
Schedule
of Warrants Outstanding Exercise Price
Exercise
Number of
Number
of
warrants
Expiry
date
price
(C$)
warrants
exercisable
April 1, 2025
0.37
40,538,969
40,538,969
December 31, 2025
0.59
32,895,200
32,895,200
February 9, 2026
0.60
17,112,500
17,112,500
February 16, 2026
0.60
2,881,580
2,881,580
March 27, 2026
0.15
51,633,727
51,633,727
August 8, 2027
0.16
1,280,591
1,280,591
146,342,567
146,342,567
Compensation
options
At
September 30, 2024, the following broker options were outstanding:
Schedule
of Compensation Options
Weighted
Number of
average
broker
exercise price
options
(C$)
Balance, December 31, 2022
5,470,799
$ 0.34
Issued – March 2023 Compensation
Options (i)
2,070,258
0.15
Expired – August
2020 Compensation Options
( 3,239,907 )
0.35
Balance, September 30, 2023
4,301,150
0.24
Balance, December 31, 2023
4,301,150
0.24
Expired – February 2024
( 351,000 )
0.50
Expired – April
2024
( 1,879,892 )
0.30
Balance, September 30, 2024
2,070,258
0.15
(i)
The
grant date fair value of the March 2023 Compensation Options was estimated at $ 111,971 using the Black-Scholes valuation model with
the following underlying assumptions:
Schedule
of Estimated Using Black-Scholes Valuation Model for Fair Value of Broker Options
Grant
Date
Risk
free
interest
rate
Dividend
yield
Volatility
Stock
price
Weighted
average life
March 2023
3.4 %
0 %
120 %
C$ 0.11
3 years
Schedule
of Broker Exercise Prices
Exercise
Number of
Grant
date
Fair
value
Expiry date
price
(C$)
broker
options
($)
March 27, 2026 (i)
$ 0.15
2,070,258
$ 111,971
2,070,258
$ 111,971
23
i)
Exercisable
into one March 2023 Unit
Stock
options
The
following table summarizes the stock option activity during the nine months ended September 30, 2024, and September 30 2023:
Schedule
of Stock Options
Weighted
average
Number of
exercise price
stock
options
(C$)
Balance, December 31, 2022
9,320,636
$ 0.51
Expired, September
30, 2023
( 200,000 )
$ 0.60
-
-
Balance, September 30, 2023
9,120,636
$ 0.51
Balance, December 31, 2023
8,970,636
$ 0.52
Granted (i)
87,493
$ 0.16
Balance, September
30, 2024
9,058,129
$ 0.51
(i)
On
August 1, 2024, the Company granted 87,493 Stock Options to a certain employee of the Company with all vesting on the first anniversary
of the grant date.
The
following table reflects the actual stock options issued and outstanding as of September 30, 2024:
Schedule
of Actual Stock Options Issued and Outstanding
Number of
Remaining
Number of
options
Exercise
contractual
options
vested
Grant date
price
(C$)
life
(years)
outstanding
(exercisable)
fair
value ($)
0.60
0.07
1,575,000
1,575,000
435,069
0.335
0.08
1,037,977
1,037,977
204,213
0.55
0.55
5,957,659
5,957,659
1,536,764
0.15
3.15
400,000
300,000
37,387
0.16
4.40
87,493
-
7,242
9,058,129
8,870,636
$ 2,220,675
The
vesting of stock options during the three and nine months ending September 30, 2024, resulted in stock based compensation expense of
$ 2,366 and $ 33,882 , respectively ($ 27,725 and $ 120,865 for the three and nine months ending September 30, 2023, respectively).
11.
Restricted Share Units
Effective
March 25, 2020, the Board of Directors approved a Restricted Share Unit (“RSU”) Plan to grant RSUs to its officers, directors,
key employees and consultants.
24
The
following table summarizes the RSU activity during the nine months ended September 30, 2024, and September 30, 2023:
Schedule of Restricted Share Units
Weighted
average
grant date
fair value
Number of
per share
shares
(C$)
Unvested as at December 31,
2022
4,822,741
$ 0.22
Granted
10,844,993
0.23
Vested
( 5,767,218 )
0.24
-
-
Unvested as at September 30, 2023
9,900,516
$ 0.22
Unvested as at December 31, 2023
7,044,527
$ 0.24
Granted (i, ii)
9,720,403
0.11
Forfeited
( 50,000 )
0.50
Vested
( 2,646,436 )
0.23
Unvested as at September 30, 2024
14,068,494
$ 0.15
(i)
On
January 29, 2024, the Company granted 672,450 RSUs to the CFO of the Company, which vest on January 29, 2025. The vesting of these
RSUs resulted in stock-based compensation of $ 12,568 and $ 33,880 , respectively, for the three and nine months ended September 30,
2024, which is included in operating expenses condensed interim consolidated statements of (loss) income and comprehensive (loss)
income.
(ii)
On
March 13, 2024, the Company granted 9,047,953 RSUs to certain executives and employees of the Company, which vest in one-third increments
on March 13 of 2025, 2026 and 2027. The vesting of these RSUs resulted in stock-based compensation of $ 113,568 and $ 248,122 , respectively,
for the three and nine months ended September 30, 2024, which is included in operating expenses condensed interim consolidated statements
of (loss) income and comprehensive (loss) income.
The
vesting of RSU’s during the three and nine months ending September 30, 2024, resulted in stock based compensation expense of $ 209,145
and $ 635,809 respectively ($ 271,021 and $ 865,745 for the three and nine months ending September 30, 2023, respectively).
12.
Deferred Share Units
Effective
April 21, 2020, the Board of Directors approved a Deferred Share Unit (“DSU”) Plan to grant DSUs to its directors. The DSU
Plan permits the eligible directors to defer receipt of all or a portion of their retainer or compensation until termination of their
services and to receive such fees in the form of cash at that time.
Upon
vesting of the DSUs or termination of service as a director, the director will be able to redeem DSUs based upon the then market price
of the Company’s Common Share on the date of redemption in exchange for cash.
The
following table summarizes the DSU activity during the nine months ended September 30, 2024, and 2023:
Schedule of Deferred Share Units
Weighted
average
grant date
fair value
Number of
per share
shares
(C$)
Unvested as at December 31 2022
2,710,000
$ 0.97
Granted
1,857,280
$ 0.23
Vested
( 3,071,826 )
$ 0.55
Unvested as at September 30, 2023
1,495,454
$ 0.90
Unvested as at December 31 2023
1,495,454
$ 0.90
Granted
1,907,840
$ 0.13
Vested
( 3,403,294 )
$ 0.66
Unvested as at September
30, 2024
-
$ 0.00
The
vesting of DSU’s during the three and nine months ended September 30, 2024, resulted in stock based compensation expense of $ 14,379
and $ 566,152 , respectively. The vesting of DSU’s during the three and nine months ending September 30, 2023, resulted in stock
based compensation recover (expense) of $ 141,969 and ($ 145,355 ) , respectively. The fair value of each DSU is $ 0.12 as of September 30,
2024, and $ 0.11 as of September 30, 2023.
25
13.
Commitments and Contingencies
As
stipulated in the agreement with the EPA and as described in note 8, the Company is required to make two types of payments to the EPA
and IDEQ, one for historical water treatment cost-recovery to the EPA, and the other for ongoing water treatment. Water treatment costs
incurred through December 2021 are payable to the EPA, and water treatment costs incurred thereafter are payable to the IDEQ. The IDEQ
(as done formerly by the EPA) invoices the Company on an annual basis for the actual water treatment costs, which may exceed the recognized
estimated costs significantly. When the Company receives the water treatment invoices, it records any liability for actual costs over
and above any estimates made and adjusts future estimates as required based on these actual invoices received. The Company is required
to pay for the actual costs regardless of the periodic required estimated accruals and payments made each year.
On
July 28, 2021, a lawsuit was filed in the US District Court for the District of Idaho brought by Crescent Mining, LLC
(“Crescent”). The named defendants include Placer Mining, Robert Hopper Jr., and the Company. The lawsuit alleges that
Placer Mining and Robert Hopper Jr. intentionally flooded the Crescent Mine during the period from 1991 and 1994, and that the
Company is jointly and severally liable with the other defendants for unspecified past and future costs associated with the presence
of Acid Mine Drainage (“AMD”) in the Crescent Mine. The plaintiff has requested unspecified damages. On September 20,
2021, the Company filed a motion to dismiss Crescent’s claims against it, contending that such claims are facially
deficient. On March 2, 2022, Chief US District Court Judge, David C. Nye granted in part and denied in part the
Company’s motion to dismiss. The court granted the Company’s motion to dismiss Crescent’s Cost Recovery claim
under CERCLA Section 107(a), Declaratory Judgment, Tortious Interference, Trespass, Nuisance and Negligence claims. These claims
were dismissed without prejudice. The court denied the motion to dismiss filed by Placer Mining Corp. for Crescent’s trespass,
nuisance and negligence claims. Crescent later filed an amended complaint on April 1, 2022. Placer Mining Corp. and Bunker Hill
Mining Corp are named as co-defendants. Bunker Hill responded to the amended filing, refuting and denying all allegations made in
the complaint except those that are assertions of fact as a matter of public record. The Company believes Crescent’s lawsuit
is without merit and is vigorously defending itself, as well as Placer Mining Corp. pursuant to the Company’s indemnification
of Placer Mining Corp in the Sale and Purchase agreement executed between the companies for the Bunker Hill Mine on December 15,
2021. The lawsuit is currently in the discovery phase, in which information is gathered and exchanged.
14.
Deferred tax liability
The
Company recorded income tax recovery of $ 448,884 and $ 1,653,562 for the three and nine months ended September 30, 2024, and incurred
no income tax recovery or expense for the three and nine months ended September 30, 2023. The Company’s effective income tax rate
for the first nine months of 2024 was 9.4 % compared to 0.0 % for the first nine months of 2023. The effective tax rate during the first
nine months of 2024 rate differed from the statutory rate primarily due to the recognition of deferred tax assets available to offset
the deferred tax liability associated with the Stream Obligation. The Company maintains a valuation allowance against net operating losses
subject to Section 382 and other deferred tax assets. The effective tax rate during the first nine months of 2023 differed from the statutory
rate primarily due to changes in the valuation allowance established to offset net deferred tax assets.
A
valuation allowance is provided for deferred tax assets for which it is more likely than not that the related tax benefits will not be
realized. The Company analyzes its deferred tax assets and, if it is determined that the Company will not realize all or a portion of
its deferred tax assets, it will record or increase a valuation allowance. Conversely, if it is determined that the Company will likely
ultimately be able to realize all or a portion of the related benefits for which a valuation allowance has been provided, all or a portion
of the related valuation allowance will be reduced.
26
15.
Operating Expenses
Schedule of Operating Expenses
2024
2023
2024
2023
Three Months
Ended
Nine Months
Ended
September
30,
September
30
2024
2023
2024
2023
Operating expenses
General administration
expenses
$ 2,416,265
$ 1,974,519
$ 8,603,737
$ 5,782,103
Salaries,
wages, and consulting fees
1,018,094
797,203
2,768,367
2,512,080
Total
3,434,359
2,771,722
11,372,104
8,294,183
16.
Related party transactions
The
Company’s key management personnel have the authority and responsibility for planning, directing and controlling the activities
of the Company and consists of the Company’s executive management team and management directors.
Schedule of Related Party Transactions
Three Months
Ended
Three Months
Ended
Nine Months
Ended
Nine Months
Ended
September 30,
September 30,
September 30,
September 30,
2024
2023
2024
2023
Consulting fees & wages
$ 319,462
$ 225,061
$ 1,147,063
$ 797,978
At
September 30, 2024 and September 30, 2023, $ 122,084 and $ nil , respectively, is owed to key management personnel with all amounts included
in accounts payable and accrued liabilities.
17.
Subsequent Events
Warrant
Issuance
On
October 1, 2024, in connection with closing of the Second Tranche, the Company issued 400,000 Warrants to Monetary Metals & Co. The
Tranche 2 Warrants will be exercisable until August 8, 2027, at an exercise price of C$ 0.16 .
Share
Issuance
On
October 3, 2024, the Company issued 5,175,000 shares of common stock in connection with its election to satisfy interest payments under
the outstanding convertible debentures for the three months ending September 30, 2024.
On
October 28, 2024, the Company issued 750,000 shares of common stock to satisfy C$ 120,000 owed to a former director as
of September 30, 2024.
DSU
Grant
On
October 1, 2024, 337,475 DSU’s were granted to a director of the Company. The DSU award vest on October 1, 2025 .
Export-Import
Bank of the United States (“EXIM”) Direct Loan Program Letter of Interest
On October 28, 2024
the Company received a non-binding Letter of Interest from EXIM for a debt funding package of up to $ 150 M with a loan term of up to 15
years. The funding, if and when secured following a full application process, would enable the Company to expedite the development of the 2500tpd Bunker 2.0 expansion project coincident with restarting
the mine and strengthening the balance sheet.
Silver Loan
On November 6, 2024, the Company closed the third tranche of the Silver
Loan in the principal amount of $ 6,321,112 , being the number of US dollars equal to 198,777 ounces of silver. After deduction of financing
costs and the first-year interest the Company received $ 5,422,474 .
27
Item
2. Management’s Discussion and Analysis of Financial Condition or Plan of Operation
The following management’s discussion and analysis
of the consolidated financial results and condition of Bunker Hill Mining Corp. (collectively, “we,” “us,” “our,”
“Bunker Hill” or the “Company”) for the three and nine months ended September 30, 2024, has been prepared based
on information available to us as of November 7, 2024. This discussion should be read in conjunction with the unaudited Condensed Consolidated
Financial Statements and notes thereto included herewith and the audited Consolidated Financial Statements of Bunker Hill for the year
ended December 31, 2023, and the related notes thereto filed with our Annual Report on Form 10-K, which have been prepared in accordance
with U.S. GAAP. This discussion and analysis contains forward-looking statements that involve risks, uncertainties, and assumptions. Our
actual results, performance, or achievements may differ materially from those anticipated in these forward-looking statements as a result
of many factors, including, but not limited to, those set forth elsewhere in this report. See “Cautionary Note Regarding Forward-Looking
Statements.”
All currency amounts are expressed in U.S. dollars.
Description
of Business
Corporate
Information
The
Company was incorporated under the laws of the State of Nevada, U.S.A on February 20, 2007, under the name Lincoln Mining Corp. On February
11, 2010, the Company changed its name to Liberty Silver Corp and subsequently, on September 29, 2017, the Company changed its name to
Bunker Hill Mining Corp. The Company’s registered office is located at 1802 N. Carson Street, Suite 212, Carson City Nevada 89701,
and its head office is located at 300-1055 West Hastings Street Vancouver, British Columbia, V6E 2E9, and its telephone number is 604.417.7952.
The Company’s website is www.bunkerhillmining.com. Information appearing on the website is not incorporated by reference into this
report.
Overview and Outlook
Our primary focus is the development and restart of our 100% owned Bunker Hill Mine (the “Bunker
Hill Mine”) in Kellogg, Idaho, USA. The Mine is the largest single producing mine by tonnage in
the Silver Valley region of northwest Idaho, producing over 165 million ounces of silver and 5 million tons of base metals between 1885
and 1981. The Bunker Hill Mine is located within Operable Unit 2 of the Bunker Hill Superfund site (EPA National Priorities Listing IDD048340921),
where cleanup activities have been completed.
The
Company was incorporated for the initial purpose of mineral exploration at the Bunker Hill Mine. The Company has moved into the
development stage concurrent with (i) purchasing the mine and a process plant, (ii) completing successive technical and economic
studies, including a Prefeasibility Study, (iii) delineating mineral reserves, and (iv) advancing the construction of the facilities for a planned commencement of operations during the first half
of 2025.
In May 2024, we initiated a mineral resource expansion
and exploration diamond drilling program in support of the staged restart plan. The program includes 8,975 feet of core to be drilled
from underground to further define and expand a portion of the existing resource that is in close proximity to where the initial mining
will occur.
Current
External Factors Impacting our Business
In
2022, the United States Geological Survey included zinc as a critical material as it is essential to the U.S. economy and national security,
and because the domestic supply chain is vulnerable to disruption due to China’s supply dominance. Zinc
uses range from metal products to rubber and medicines. About three-fourths of zinc used is consumed as metal, mainly as a coating to
protect iron and steel from corrosion (galvanized metal), as alloying metal to make bronze and brass, as zinc-based die casting alloy,
and as rolled zinc.
Due
to the dominance of China over certain critical materials production, including zinc, the U.S. federal government is taking certain actions
to support the domestic critical materials supply chain, including tax incentives and federal loan programs specifically designed to
support critical materials producers, and to strengthen the defense industrial base with respect to critical minerals including zinc.
During the first nine months of 2024, we have monitored the general U.S. political climate and actions taken by the U.S. government to
secure domestic critical materials, including zinc, which is one of the materials in our Bunker Hill Mine deposit, along with silver
and lead.
In
addition, the impacts of the COVID-19 pandemic and other external influences (such as the Russia/Ukraine war and conflicts in the Middle
East, including the Israel war) have further focused the U.S. government on the importance of implementing secure domestic supply chains,
including for critical and base metal materials. The Company monitors and participates in these initiatives as they are critical to the
production of domestic defense and other technologies.
Results
of Operations
The
following discussion and analysis provides information that is believed to be relevant to an assessment and understanding of the results
of operation and financial condition of the Company for the three and nine months ended September 30, 2024, and September 30, 2023.
Comparison
of the three and nine months ended September 30, 2024 and 2023
Revenue
During
the three and nine months ended September 30, 2024, and 2023, respectively, we generated no revenue.
Expenses
During
the three months ended September 30, 2024, and 2023, we reported total operating expenses of $3,434,359 and $2,771,722,
respectively. The increase in total operating expenses was primarily due to an increase in the volume of transactions and head count
associated with construction of the process plant commencing in the quarter.
During
the nine months ended September 30, 2024, and 2023, we reported total operating expenses of $11,372,104 and $8,294,183,
respectively. The increase in total operating expenses was primarily due to an increase in the volume of transactions and head count
associated with construction of the process plant commencing in the nine months ended September 30, 2024.
28
Net
loss and Comprehensive loss
We
experienced a net loss of $8,078,972 for the three months ended September 30, 2024 (compared to net income of $7,447,860 for the three
months ended September 30, 2023). In addition to the increase in operating expenses (as described above), net loss for the three months
ended September 30, 2024, was impacted by an increase in financing costs of $759,913 and a loss on revaluation of the Silver Loan of
$2,109,601 compared to $nil and $nil respectively for the three months ended September 30, 2023. The net loss in the 2024 quarter compared
to net income for the 2023 quarter was due to a loss in derivative liability of $7,522,530 (gain of $1,009,100 for the three months ended
September 30, 2024 compared to a gain of $8,531,630 for the three months ended September 30, 2023), which was driven by a proportionally
smaller appreciation in the Company ’ s
share price in the third quarter of 2024 relative to the third quarter of 2023. Additionally, a loss on fair value of the convertible
debentures of $144,193 was recognized for the three months ended September 30, 2024, compared to a gain of $2,450,968 for the three months
ended September 30, 2023. This 2024 loss on the fair value of the convertible debentures was partially offset by a gain resulting from
the modification of the convertible debenture of $1,308,062 compared to $nil for the three months ended September 30, 2024 and 2023 respectively.
The three month period ended September 30, 2024 included a $1,793,800 loss ($nil for the three months ended September 30, 2023) on the
revaluation of the stream debenture due to updated key assumptions such as commodity prices. During the three months ended September
30, 2024, the Company incurred a loss of $924,820 from the sale of equipment ($nil for the three months ended September 30, 2023). Net
loss for the three months ending September 30, 2024 included a deferred tax recovery of $448,844 compared to deferred tax recovery of
$903,000 for the three months ended September 30, 2023.
We experienced a net loss of $17,563,412 for the nine
months ended September 30, 2024 (compared to a net loss of $7,618,775 for the nine months ended September 30, 2023). In addition to the
increase in operating expenses (as described above), net loss for the nine months ended September 30, 2024 was impacted by an increase
in interest expense of $1,105,721 ($6,112,413 and $5,006,692 for the nine months ended September 30, 2024 and 2023 respectively), and
$nil of gain on debt settlement for the nine months ended September 30, 2024 compared to $7,117,420 of gain on debt settlement relating
to the conversion of the royalty convertible debenture into a royalty during the nine months ended September 30, 2023. A loss on fair
value of the convertible debenture of $799,688 was recognized for the nine months ended September 30, 2024, compared to a gain of $2,256,437
for the nine months ended September 30, 2023. Additionally, the nine months ended September 30, 2024, includes $2,109,601 ($nil for the
nine months ended September 30, 2023) loss on revaluation of the Silver Loan due to updated key assumptions such as commodity prices.
During the nine months ended September 30, 2024, the Company incurred a loss of $924,820 from the sale of equipment ($nil for the nine
months ended September 30, 2023). This was partially offset by a gain on in derivative liabilities of $393,755 in the 2024 period compared
to a loss of $488,357 in the 2023 period (driven by the Company’s share price increasing during the first nine months of 2024 compared
to a decrease in the first nine months of 2023) and a gain on debt modification of $1,308,062 for the nine months ended September 30,
2024 compared to a loss on debt modification of $99,569 for the nine months ended September 2023. Net loss for the nine months ending
September 30, 2024, included a deferred tax recovery of $1,653,562 compared to deferred tax expense of $2,605,741 for the nine months
ended September 30, 2023.
We had a comprehensive loss of $11,395,198 and $20,115,504 for the
three and nine months ended September 30, 2024, respectively, compared to comprehensive income (loss) of $7,516,598 and $(7,116,440) for
the three and nine months ended September 30, 2023, respectively. Comprehensive (loss) for the three and nine months ended September 30,
2024, is inclusive of a $(3,316,226) and $(2,552,092) loss on change in fair value on own credit risk compared to income of $68,738 and
$502,335 for the three and nine months ended September 30, 2023, respectively.
Liquidity
and Capital Resources
Current
Assets and Total Assets
As
of September 30, 2024, the Company had total current assets were $12,644,351, compared to total current assets of $27,176,997 at December
31, 2023 – a decrease of $14,532,646; and total assets of $81,734,573, compared to total assets of $61,989,678 at December 31,
2023 – a increase of $19,744,895. During the nine months ended September 30, 2024, our current assets decreased
due to cash expenditures on the process plant, purchasing of equipment and additions to the Bunker Hill Mine. Total assets increased
slightly as the increase in property plant and equipment was offset largely by the decrease in cash.
29
Current
Liabilities and Total Liabilities
As
of September 30, 2024, our total current liabilities of $23,484,810 and total liabilities of $125,714,546, compared to total current
liabilities of $7,472,326 and total liabilities of $88,356,840 at December 31, 2023. Total liabilities increased because of the
issuance of the silver loan, accretion on the stream debenture and the environmental protection agency payable as well as an
increase in accounts payable and accruals due to timing of invoices and payments.
Working
Capital and Shareholders’ Deficit
As
of September 30, 2024, we had a working capital deficit of $10,840,459 and a shareholders’ deficiency of $43,979,973
compared to a working capital of $19,704,671 and a shareholders’ deficiency of $26,367,162 as of December 31, 2023. The
working capital balance decreased during the nine months ended September 30, 2024, primarily due to cash expenditures on the process
plant, purchasing of equipment, and additions to the Bunker Hill Mine. The shareholders’ deficiency increased primarily due to
the net loss in the nine months ended September 30, 2024.
In
order to meet our funding needs, as discussed in Note 9 to the financial statements, we are in the process of securing a US dollar
loan amount equal to up to 1.2 million ounces of silver, to be advanced in one or more tranches. On August 8, 2024, we closed the
first tranche of the Silver Loan in the principal amount of $16,422,039, being the number of US dollars equal to 609,805 ounces of
silver. After deduction of financing costs and the first-year interest we received $13,225,005. On September 25, 2024, we closed the
second tranche Silver Loan in the principal amount of $6,369,000, being the number of US dollars equal to 200,000 ounces of silver.
After deduction of financing costs and the first-year interest we received $5,352,438. On November 6, 2024, we closed the third tranche of the Silver Loan in
the principal amount of $6,321,112, being the number of US dollars equal to 198,777 ounces of silver. After deduction of financing costs
and the first-year interest the Company received $5,422,474. Subsequent tranches under the Silver Loan are
expected to be completed in the fourth quarter of 2024. As also discussed in Note 9 to the financial statements, we have a
$21,000,000 debt facility with Sprott which is available at our election for a period of 2 years, ending on June 23, 2027. As of
September 30, 2024, we have not drawn on this facility.
We also plan to secure additional financial resources through potential
equity financings and other strategic initiatives, including our EXIM direct loan application. Ultimately, if the Company is unable to
secure sufficient additional financial resources, the Company may need to curtail or suspend its development or operations plans regarding
the Bunker Hill Mine or other initiatives.
Cash
Flow
During
the nine months ended September 30, 2024, we had a net cash decrease of $14,722,155, primarily due to cash expenditures on the
process plant, purchasing of equipment, and additions to the Bunker Hill Mine offset by $18,108,114 of cash provided by financing activities
relating to the issuance of the Silver Loan.
Subsequent
Events
Warrant
Issuance
On
October 1, 2024, in connection with closing of the Second Tranche, the Company issued 400,000 Warrants to Monetary Metals & Co. The
Tranche 2 Warrants will be exercisable until August 8, 2027, at an exercise price of C$0.16.
Share
Issuance
On
October 3, 2024, the Company issued 5,175,000 shares of common stock in connection with its election to satisfy interest payments under
the outstanding convertible debentures for the three months ending September 30, 2024.
On
October 28, 2024, the Company issued 750,000 shares of common stock to satisfy C$120,000 owed to a former director as
of September 30, 2024.
DSU
Grant
On
October 1, 2024, 337,475 DSU’s were granted to a director of the Company. The DSU award vests on October 1, 2025.
New
Director
On
October 1, 2024, the Company appointed Kelli Kast to its Board of Directors and Chair of its Governance and Nominations Committee.
Export-Import Bank of the United States (“EXIM”)
Direct Loan Program Letter of Interest
On October 28, 2024 the Company received a
non-binding Letter of Interest from EXIM for a debt funding package of up to $150M with a loan term of up to 15 years. The funding,
if and when secured following a full application process, would enable the Company to expedite the development of the 2500tpd Bunker
2.0 expansion project coincident with restarting the mine and strengthening the balance sheet.
Silver Loan
On November 6, 2024, the Company closed the third
tranche of the Silver Loan in the principal amount of $6,321,112, being the number of US dollars equal to 198,777 ounces of silver. After
deduction of financing costs and the first-year interest the Company received $5,422,474.
Critical
accounting estimates
The
preparation of the interim condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates
and assumptions that affect the reported amounts of assets, liabilities and contingent liabilities at the date of the financial statements
and reported amounts of expenses during the reporting period. Estimates and judgments are continuously evaluated and are based on management’s
experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual
outcomes can differ from these estimates. The key sources of estimation uncertainty that have a significant risk of causing material
adjustment to the amounts recognized in the financial statements are:
Share-based
payments
Management
determines costs for share-based payments using market-based valuation techniques. The fair value of the share awards and warrant liabilities
are determined at the date of grant using generally accepted valuation techniques and for warrant liabilities at each balance sheets
date thereafter. Assumptions are made and judgment used in applying valuation techniques. These assumptions and judgments include estimating
the future volatility of the stock price and expected dividend yield. Such judgments and assumptions are inherently uncertain. Changes
in these assumptions affect the fair value estimates.
30
Convertible
Loans, Promissory Notes, Stream Obligation and Warrants
Estimating
the fair value of derivative warrant liability requires determining the most appropriate valuation model, which is dependent on the terms
and conditions of the issuance. This estimate also requires determining the most appropriate inputs to the valuation model including
the expected life of the warrants derivative liability, volatility and dividend yield and making assumptions about them.
The
fair value estimates of the convertible loans use inputs to the valuation model that include risk-free rates, equity value per share
of common stock, USD-CAD exchange rates, spot and futures prices of minerals, expected equity volatility, expected volatility in minerals
prices, discount for lack of marketability, credit spread, expected mineral production over the life of the Bunker Hill Mine, and project risk/estimation
risk factors.
The
stream obligation inputs used to determine the future cash flows and effective interest for the amortized cost calculation include futures
prices of minerals and expected mineral production over the life of the Bunker Hill Mine.
The
fair value estimates may differ from actual fair values and these differences may be significant and could have a material impact on
the Company’s balance sheets and the consolidated statements of operations. Assets are reviewed for an indication of impairment
at each reporting date. This determination requires significant judgment. Factors that could trigger an impairment review include, but
are not limited to, significant negative industry or economic trends, interruptions in exploration activities or a significant drop in
precious metal prices.
Accrued
liabilities
The
Company has to make estimates to accrue for certain expenditures due to delay in receipt of third-party vendor invoices. These accruals
are made based on trends, history and knowledge of activities. Actual results may be different.
The
Company makes monthly estimates of its water treatment costs, with a true-up to the annual invoice received from IDEQ. Using the actual
costs in the annual invoice, the Company will then reassess its estimate for future periods. Given the nature, complexity and variability
of the various actual cost items included in the invoice, the Company has used the most recent invoice as its estimate of the water treatment
costs for future periods.
Incremental
Borrowing rate
The
Company estimates the incremental borrowing rate to determine the present value of future lease payments. Actual results may be different
from estimates.
Borrowing
Cost Capitalization rate
The
Company makes estimates to determine the percentage of borrowing costs that are capitalized into property plant and equipment. Actual
results may be different.
Off-Balance
Sheet Arrangements
The
Company has no off-balance sheet arrangements.
Item
3. Quantitative and Qualitative Disclosures about Market Risk
Not
applicable.
Item
4. Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
The
Securities and Exchange Commission (“SEC”) defines the term “disclosure controls and procedures” to mean a company’s
controls and other procedures of an issuer that are designed to ensure that information required to be disclosed in the reports that
it files or submits under the Securities Exchange Act of 1934 (the “Exchange Act”) is recorded, processed, summarized and
reported, within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation,
controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits
under the Exchange Act is accumulated and communicated to the issuer’s management, including its principal executive and principal
financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
The Company maintains such a system of controls and procedures in an effort to ensure that all information which it is required to disclose
in the reports it files under the Exchange Act is recorded, processed, summarized and reported within the time periods specified under
the SEC’s rules and forms and that information required to be disclosed is accumulated and communicated to principal executive
and principal financial officers to allow timely decisions regarding disclosure.
As
of the end of the period covered by this report, the Company made an evaluation of the effectiveness of the design and operation of the
disclosure controls and procedures over financial reporting for the timely alert to material information required to be included in the
Company’s periodic SEC reports and of ensuring that such information is recorded, processed, summarized and reported within the
time periods specified. This evaluation resulted in the conclusion that the design and operation of the disclosure controls and procedures
were effective as of September 30, 2024.
31
Internal
Control Over Financial Reporting
The
management of the Company is responsible for the preparation of the financial statements and related financial information appearing
in this report. The financial statements and notes have been prepared in conformity with accounting principles generally accepted in
the United States of America. The management of the Company also is responsible for establishing and maintaining adequate internal control
over financial reporting, as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. A company’s internal control over
financial reporting is defined as a process designed to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. The Company’s
internal control over financial reporting includes those policies and procedures that: i) pertain to the maintenance of records that
in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company; ii) provide reasonable
assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted
accounting principles, and that receipts and expenditures of the issuer are being made only in accordance with authorizations of management
and directors of the Company; and iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition,
use or disposition of the Company’s assets that could have a material effect on the financial statements.
Management,
including the CEO and CFO, does not expect that the Company’s disclosure controls, procedures and internal control over financial
reporting will prevent all error and all fraud. Because of its inherent limitations, a system of internal control over financial reporting
can provide only reasonable, not absolute, assurance that the objectives of the control system are met and may not prevent or detect
misstatements. Further, over time, control may become inadequate because of changes in conditions or the degree of compliance with the
policies or procedures may deteriorate. The design of a control system must reflect the fact that there are resource constraints, and
the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation
of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected.
These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because
of simple error or mistake. Additionally, controls can be circumvented if there exists in an individual a desire to do so. There can
be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.
With
the participation of the CEO and CFO, the Company’s management evaluated the effectiveness of the Company’s internal control
over financial reporting as of September 30, 2024 to ensure that information required to be disclosed by the Company in the reports filed
or submitted by the Company under the Exchange Act is recorded, processed, summarized and reported within the time periods specified
in the SEC’s rules and forms, including to ensure that information required to be disclosed by the Company in the reports filed
or submitted by the Company under the Exchange Act is accumulated and communicated to the Company’s management, including the Company’s
principal executive and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions
regarding required disclosure. Based on that evaluation, the Company’s CEO and CFO have concluded that the internal control over
financial reporting was effective as of September 30, 2024.
32
PART
II – OTHER INFORMATION
Item
1. Legal Proceedings
Other
than as described below, neither the Company nor its property is the subject of any current, pending, or threatened legal proceedings.
The Company is not aware of any other legal proceedings in which any director, officer or affiliate of the Company, any owner of record
or beneficially of more than 5% of any class of the Company’s voting securities, or any associate of any such director, officer,
affiliate or security holder of the Company, is a party adverse to the Company or any of its subsidiaries or has a material interest
adverse to the Company or any of its subsidiaries.
On
July 28, 2021, a lawsuit was filed in the US District Court for the District of Idaho brought by Crescent Mining, LLC (“Crescent”).
The named defendants include Placer Mining, Robert Hopper Jr., and the Company. The lawsuit alleges that Placer Mining and Robert Hopper
Jr. intentionally flooded the Crescent Mine during the period from 1991 and 1994, and that the Company is jointly and severally liable
with the other defendants for unspecified past and future costs associated with the presence of AMD in the Crescent Mine. The plaintiff
has requested unspecified damages. On September 20, 2021, the Company filed a motion to dismiss Crescent’s claims against it, contending
that such claims are facially deficient. On March 2, 2022, Chief US District Court Judge, David C. Nye granted in part and denied
in part the Company’s motion to dismiss. The court granted the Company’s motion to dismiss Crescent’s Cost Recovery
claim under CERCLA Section 107(a), Declaratory Judgment, Tortious Interference, Trespass, Nuisance and Negligence claims. These claims
were dismissed without prejudice. The court denied the motion to dismiss filed by Placer Mining Corp. for Crescent’s trespass,
nuisance and negligence claims. Crescent later filed an amended complaint on April 1, 2022. Placer Mining Corp. and Bunker Hill Mining
Corp are named as co-defendants. Bunker Hill responded to the amended filing, refuting and denying all allegations made in the complaint
except those that are assertions of fact as a matter of public record. The Company believes Crescent’s lawsuit is without merit
and is vigorously defending itself, as well as Placer Mining Corp. pursuant to the Company’s indemnification of Placer Mining Corp
in the Sale and Purchase agreement executed between the companies for the Bunker Hill Mine on December 15, 2021.
On
October 26, 2021, the Company asserted claims against Crescent in a separate lawsuit, which has been consolidated into the Crescent lawsuit.
The Company commenced Bunker Hill Mining Corporation v. Venzee Technologies Inc. et al, Case No. 2:21-cv-209-REP, in the US District
Court for the District of Idaho on May 14, 2021. The Company has subsequently executed a tolling agreement with Venzee in exchange for
dropping its claims against Venzee. The Company originally filed this lawsuit on May 14, 2021 against other parties but has since filed
an amended complaint to include its claims against Crescent. The Court consolidated the two lawsuits on April 19, 2022. The consolidated
lawsuits are currently in the discovery phase, in which information is gathered and exchanged.
Item
1A. Risk Factors
There
have been no changes to our risk factors as reported in our annual report on Form 10-K for the year ended December 31, 2023.
Item
2. Unregistered Sales of Equity Securities and Use Of Proceeds
Not
Applicable.
33
Item
3. Defaults upon Senior Securities
None.
Item
4. Mine Safety Disclosure
Pursuant
to Section 1503(a) of the recently enacted Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”),
issuers that are operators, or that have a subsidiary that is an operator, of a coal or other mine in the United States are required
to disclose in their periodic reports filed with the SEC information regarding specified health and safety violations, orders and citations,
issued under the Federal Mine Safety and Health Act of 1977 (the “Mine Act”) by the Mine Safety and Health Administration
(the “MSHA”), as well as related assessments and legal actions, and mining-related fatalities.
The
following table provides information for the three months ended September 30, 2024.
Mine
Mine Act §104 Violations (1)
Mine Act §104(b) Orders (2)
Mine Act §104(d) Citations and Orders (3)
Mine Act §110(b)(2) Violations (4)
Mine Act §107(a) Orders (5)
Proposed Assessments from MSHA (In dollars $)
Mining Related Fatalities
Mine Act §104(e) Notice (yes/no) (6)
Pending Legal Action before Federal Mine Safety and Health Review Commission (yes/no)
Bunker Hill Mine
2
0
0
0
0
$ 294.00
0
0
No
(1)
The
total number of violations received from MSHA under §104 of the Mine Act, which includes citations for health or safety standards
that could significantly and substantially contribute to a serious injury if left unabated.
(2)
The
total number of orders issued by MSHA under §104(b) of the Mine Act, which represents a failure to abate a citation under §104(a)
within the period of time prescribed by MSHA.
(3)
The
total number of citations and orders issued by MSHA under §104(d) of the Mine Act for unwarrantable failure to comply with mandatory
health or safety standards.
(4)
The
total number of flagrant violations issued by MSHA under §110(b)(2) of the Mine Act.
(5)
The
total number of orders issued by MSHA under §107(a) of the Mine Act for situations in which MSHA determined an imminent danger
existed.
(6)
A
written notice from the MSHA regarding a pattern of violations, or a potential to have such pattern under §104(e) of the Mine
Act.
Item
5. Other Information
None .
34
Item
6. Exhibits
Exhibit
No.
Document
4.1
Form of Bunker Hill Mining Corp. Non-Transferable Common Stock Purchase Warrant (incorporated by reference to Exhibit 4.1 to the Form 8-K filed on August 14, 2024)
10.1‡*
Royalty Put Option Agreement, dated as of July 22, 2022, by and among Sprott Private Resource Streaming and Royalty (Collector), LP, the Company, and Silver Valley Metals Corp.
10.2‡
Secured Promissory Note Purchase Agreement, dated as of August 8, 2024, by and among Bunker Hill Mining Corp., Silver Valley Metals Corp., as borrower, and Monetary Metals Bond III LLC, as purchaser (incorporated by reference to Exhibit 10.1 to the Form 8-K filed on August 14, 2024)
10.3
Form of Secured Promissory Note, dated as of August 8, 2024, issued by Silver Valley Metals Corp., as borrower, for the benefit of Monetary Metals Bond III LLC, as holder (incorporated by reference to Exhibit 10.2 to the Form 8-K filed on August 14, 2024)
10.4
Fifth Omnibus Amendment Agreement, dated as of August 8, 2024, by and among Silver Valley Metals Corp. and Bunker Hill Mining Corp., as obligors, and the other parties named therein (incorporated by reference to Exhibit 10.3 to the Form 8-K filed on August 14, 2024)
10.5
First Amendment to Loan Agreement, dated as of August 8, 2024, by and among Bunker Hill Mining Corp., as borrower, Silver Valley Metals Corp., as guarantor, and the lenders and agent named therein (incorporated by reference to Exhibit 10.4 to the Form 8-K filed on August 14, 2024)
10.6‡
Amended and Restated Royalty Put Option Agreement, dated as of August 8, 2024, by and among Bunker Hill Mining Corp., Silver Valley Metals Corp. and Sprott Private Resource Streaming and Royalty (US Collector), LP (incorporated by reference to Exhibit 10.5 to the Form 8-K filed on August 14, 2024)
31.1*
Certification of the Chief Executive Officer pursuant to Rule 13a-14 of the Exchange Act
31.2*
Certification of the Chief Financial Officer pursuant to Rule 13a-14 of the Exchange Act
32.1**
Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**
Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS
Inline
XBRL Instance Document
101.SCH
Inline
XBRL Taxonomy Extension Schema Document
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
*
Filed
herewith.
**
Furnished
herewith.
‡
Certain schedules or similar attachments to this exhibit have been omitted in accordance with Item 601(a)(5) of Regulation
S-K. The registrant hereby agrees to furnish supplementally to the Securities and Exchange Commission upon request a copy of any omitted
schedule or attachment to this exhibit.
35
SIGNATURES
In
accordance with Section 12 of the Securities Exchange Act of 1934, the Registrant has caused this Quarterly Report on Form 10-Q to be
signed on its behalf by the undersigned, thereunto duly authorized.
Date:
November 7, 2024
BUNKER
HILL MINING CORP.
By
/s/
Sam Ash
Sam
Ash, Chief Executive Officer and President
In
accordance with Section 12 of the Securities Exchange Act of 1934, the Registrant has caused Quarterly Report on Form 10-Q to be signed
on its behalf by the undersigned, thereunto duly authorized.
Date:
November 7, 2024
BUNKER
HILL MINING CORP.
By
/s/
Gerbrand van Heerden
Gerbrand
van Heerden, Chief Financial Officer and Corporate Secretary
36
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.