4 unchanged sentences
recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information
−Removed: is accumulated and communicated to our senior management, consisting of Steven Rudofsky, President and Chief Executive Officer (Principal
+Added: is accumulated and communicated to our senior management, consisting of Andrew Brodkey, President and Chief Executive Officer (Principal
Executive Officer) and Robert Scannell (Principal Financial and Accounting Officer), as appropriate to allow timely decisions regarding
required disclosure.
−Removed: carried out an evaluation, under the supervision and with the participation of our senior management, consisting of Steven Rudofsky,
+Added: carried out an evaluation, under the supervision and with the participation of our senior management, consisting of Andrew Brodkey,
President and Chief Executive Officer (Principal Executive Officer) and Robert Scannell (Principal Financial and Accounting Officer),
33 unchanged sentences
reduce, though not eliminate, this risk.
−Removed: of January 31, 2024, management consisted of Steven Rudofsky, President and Chief Executive Officer (Principal Executive Officer)
−Removed: and Robert Scannell, Chief Financial Officer (Principal Financial and Accounting Officer).
−Removed: Current management assessed the
−Removed: effectiveness of our internal control over financial reporting based on the criteria for effective internal control over financial
−Removed: reporting established in Internal Control--Integrated Framework issued by the Committee of Sponsoring Organizations of the
−Removed: Treadway Commission (“COSO”) in 2013 and SEC guidance on conducting such assessments.
−Removed: Based on that evaluation, we
−Removed: believe that, during the period covered by this report, such internal controls and procedures were not effective to detect the
−Removed: inappropriate application of US GAAP rules as more fully described below.
−Removed: This was due to deficiencies that existed in the design or
−Removed: operation of our internal controls over financial reporting that adversely affected our internal controls and that may be considered
−Removed: to be material weaknesses.
+Added: of January 31, 2025, management consisted of Andrew Brodkey, President and Chief Executive Officer (Principal Executive Officer) and
+Added: Robert Scannell, Chief Financial Officer (Principal Financial and Accounting Officer).
+Added: Current management assessed the effectiveness
+Added: of our internal control over financial reporting based on the criteria for effective internal control over financial reporting established
+Added: in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”)
+Added: in 2013 and SEC guidance on conducting such assessments.
+Added: Based on that evaluation, we believe that, during the period covered by this
+Added: report, such internal controls and procedures were not effective to detect the inappropriate application of US GAAP rules as more fully
+Added: described below.
+Added: This was due to deficiencies that existed in the design or operation of our internal controls over financial reporting
+Added: that adversely affected our internal controls and that may be considered to be material weaknesses.
matters involving internal controls and procedures that our management considered to be material weaknesses under the standards of the
5 unchanged sentences
and (3) ineffective controls over period end financial disclosure and reporting
−Removed: The aforementioned material weaknesses were identified by Steven Rudofsky, President and Chief Executive Officer (Principal
+Added: The aforementioned material weaknesses were identified by Andrew Brodkey, President and Chief Executive Officer (Principal
Executive Officer) and Robert Scannell (Principal Financial and Accounting Officer) in connection with the review of our financial statements
22 unchanged sentences
Board of Directors
−Removed: The following table sets forth certain information as of the date of this
−Removed: Annual Report concerning our directors and executive officers:
+Added: following table sets forth certain information as of the date of this Annual Report concerning our directors and executive officers:
OF APPOINTMENT
−Removed: Executive Officer and President
Chief Financial Officer, and Treasurer
−Removed: Chief Operating Officer, and Secretary
+Added: Chief Executive Officer, Chief Operating Officer, and Secretary
+Added: and Former Chief Executive Officer and President
Moeller resigned in April 2024.
+Added: Rudofsky resigned as Chief Executive Officer and President in July 2024.
+Added: Brodkey was Chief Operating Officer until July 2024 when he also became the Chief Executive Officer.
are elected to serve until the earlier of the election and qualification of their successors, their removal for cause by the shareholders,
8 unchanged sentences
officers are appointed by the Board and serve at its pleasure.
−Removed: principal occupation and business experience during the past five years for the Company’s executive officers and directors is as
biographies of the individuals appointed as directors and officers as discussed above follow:
−Removed: Rudofsky, age 61, has been our CEO since January 2022.
−Removed: He has been working in upstream and midstream natural resources for over 30
−Removed: After beginning his career at Glencore (then Marc Rich and Co), he held senior and CEO positions at TransCanada Pipeline Ltd,
−Removed: Credit Agricole Investment Bank and Alfa Group of Russia.
−Removed: Since January 2012, Mr.
−Removed: Rudofsky has been a managing principal of Talex
−Removed: Commodities Capital, Ltd., which works with private equity and debt providers, including family offices, to implement innovative
−Removed: financing for the junior mining and oil & gas sectors, including streaming, convertible debt, and royalties.
−Removed: He holds a Bachelor
−Removed: of Arts degree from Clark University and a Juris Doctor degree from Emory University School of Law.
−Removed: Brodkey, age 67, has been our COO since January 2022.
−Removed: Prior to that,
−Removed: from January, 2018 to December, 2021, he was the principal of Brodkey Executive Management Consulting, which was focused on the mining
+Added: Brodkey has been our Chief Executive Officer and President since July 2024.
+Added: He has been our Chief Operating Officer since January 2022.
+Added: Prior to that, since January 2018, he has been the principal of Brodkey Executive Management Consulting, which was focused on the mining
He has more than 30 years of experience working with public companies in the mining and metals sector, including roles as VP,
2 unchanged sentences
CEO of Pan American Lithium/First Potash Corp;
−Removed: and CEO of Pacific Copper Corp.
−Removed: He was also the Managing Director of the International Mining Group at CB Richard Ellis,
−Removed: where he represented a number of major mining companies in the valuation, marketing and sales of mining projects.
−Removed: He received a Bachelor
−Removed: of Science degree (with distinction) in Mining Engineering from the University of Arizona, and a Juris Doctor degree (cum laude) from
−Removed: Creighton University.
−Removed: Scannell, age 65, has been our Chief Financial Officer since January
−Removed: Since March, 2015 he has been the Managing Partner of Feehan Partners, LP, a private family office.
−Removed: Previously, from May 1986 to
−Removed: March 1994, he served as a Vice President of Institutional Fixed-Income Sales at Merrill Lynch & Co.
−Removed: Scannell founded Tradewinds
−Removed: Investment Management, LP, which from 1994 to 2015 managed numerous funds investing in emerging markets, natural resources, and distressed
−Removed: Scannell holds a Bachelor of Arts degree and Master of Business Administration degree from Penn State University, a Master
−Removed: of Science degree from the University of Washington, a Juris Doctor degree from Purdue University, and has been a Chartered Financial
−Removed: Analyst since 1993.
+Added: CEO of Titan Iron Ore Corp., and CEO of Pacific Copper Corp.
+Added: He was also the Managing Director of the International Mining
+Added: Group at CB Richard Ellis, where he represented a number of major mining companies in the valuation, marketing and sales of mining projects.
+Added: He holds a Bachelor of Science degree (with distinction) in Mining Engineering from the University of Arizona, and a Juris Doctor degree
+Added: (cum laude) from Creighton University.
+Added: Brodkey’s experience in the mining industry qualifies him to serve on our board of directors.
+Added: Scannell has been our Chief Financial Officer since January 2022.
+Added: Since March 2015 he has been the Managing Partner of Feehan Partners,
+Added: LP, a private family office.
+Added: Previously, from May 1986 to March 1994, he served as a Vice President of Institutional Fixed-Income Sales
+Added: at Merrill Lynch & Co.
+Added: Scannell founded Tradewinds Investment Management, LP, which from 1994 to 2015 managed numerous funds
+Added: investing in emerging markets, natural resources, and distressed assets.
+Added: Scannell holds a Bachelor of Arts degree and Master of Business
+Added: Administration degree from Penn State University, a Master of Science degree from the University of Washington, a Juris Doctor degree
+Added: from Purdue University, and has been a Chartered Financial Analyst since 1993.
+Added: Scannell’s background in the financial industry qualifies him to serve on our board of directors.
+Added: Rudofsky has been a director since August 2023.
+Added: He served as our Chief Executive Officer from January 2022 to July 2024 and President
+Added: of the Company from January 2023 to July 2024.
+Added: He has been working in upstream and midstream natural resources for over 30 years.
+Added: beginning his career at Glencore (then Marc Rich and Co), he held senior and CEO positions at TransCanada Pipeline Ltd, Credit Agricole
+Added: Investment Bank and Alfa Group of Russia.
+Added: Since January 2012, Mr.
+Added: Rudofsky has been a managing principal of Talex Commodities Capital,
+Added: Ltd., which works with private equity and debt providers, including family offices, to implement innovative financing for the junior
+Added: mining and oil & gas sectors, including streaming, convertible debt, and royalties.
+Added: He holds a Bachelor of Arts degree from Clark
+Added: University and a Juris Doctor degree from Emory University School of Law.
+Added: Rudofsky’s experience in the natural resources industry and extensive private equity experience qualifies him to serve
+Added: on our board of directors.
in Certain Legal Proceedings
17 unchanged sentences
Our Board of Directors currently acts as our nominating committee.
−Removed: Director Independence
−Removed: We do not currently have any independent directors.
−Removed: We evaluate independence
−Removed: by the standards for director independence established by Marketplace Rule 5605(a)(2) of the Nasdaq Stock Market, Inc.
+Added: do not currently have any independent directors.
+Added: We evaluate independence by the standards for director independence established by Marketplace
+Added: Rule 5605(a)(2) of the Nasdaq Stock Market, Inc.
May 11, 2012, our Board of Directors approved a renewed Code of Ethics which is applicable to our officers and senior executives, which
18 unchanged sentences
1460, Boise, Idaho 83702.
−Removed: Delinquent Section 16(a)
−Removed: Section 16(a) of the Exchange
−Removed: Act requires our directors and executive officers, and anyone who beneficially owns ten percent (10%) or more of our Common Stock, to
−Removed: file with the SEC initial reports of beneficial ownership and reports of changes in beneficial ownership of Common Stock.
−Removed: Anyone required
−Removed: to file such reports also need to provide us with copies of all Section 16(a) forms they file.
−Removed: Based solely upon a review of (i) copies of the Section 16(a) filings received
−Removed: during or with respect our fiscal year and (ii) certain written representations of our officers and directors, we believe that all filings
−Removed: required to be made pursuant to Section 16(a) of the Exchange Act during and with respect to our fiscal year were filed in a timely manner.
EXECUTIVE COMPENSATION.
Officer Compensation
−Removed: following is a summary of all compensation paid to the Company’s executive officers for the last two completed fiscal years.
−Removed: in the table pertains to Jinghe Zhang who was the principal executive officer of the Company until his resignation on February 3, 2022,
−Removed: when Crystal Globe Limited sold 83% of the issued and outstanding shares to JHP.
−Removed: Subsequently, Ramon Lata became the Company’s
−Removed: principal executive officer and principal financial and accounting officer, serving in such capacity without compensation until the Closing.
−Removed: Simultaneous with the Closing, Messrs.
−Removed: Rudofsky, Scannell, Brodkey, and Dykes were appointed as officers of the Company.
+Added: table below sets forth certain information about the compensation awarded to, earned by or paid to our Chief Executive Officer and our
+Added: other two most highly compensated executive officers whose total compensation exceeded $100,000 for the last two fiscal years ended (each,
+Added: a “Named Executive Officer”).
Steven Rudofsky (3)
−Removed: President, Chief
+Added: Former President, Chief
Executive Officer
4 unchanged sentences
Secretary, Chief
−Removed: Operating Officer
+Added: Executive Officer
Shaun Dykes (2)
Former Vice President
−Removed: Jinghe Zhang (3)
−Removed: President, Chief
−Removed: Executive Officer
−Removed: Ramon Lata (4)
−Removed: President, Chief
−Removed: Executive Officer
Appointed on January 23, 2023.
1 unchanged sentence
Resigned on March 27, 2023.
−Removed: On February 3, 2022, Mr.
−Removed: Zhang resigned all positions.
−Removed: On February 3, 2022, Mr.
−Removed: Lata was appointed.
−Removed: On January 23, 2023, he resigned all positions.
+Added: Appointed on January 23, 2023.
+Added: Resigned as Chief Executive Officer on July 15, 2024.
+Added: Rudofsky’s resignation, the Company appointed Andrew Brodkey as its Chief Executive Officer and
Contracts, Termination of Employment, Change-in-Control Arrangements
the year ended January 31, 2025, the Company did not have any employment agreements with its officers and directors.
+Added: Officer Agreements
+Added: Brodkey and the Company entered into a Management Agreement on December 15, 2021, for a term of one year with automatic renewals for
+Added: one-year periods on December 31 of each year, subject to renegotiation within 60 days of the end of any one-year period unless earlier
+Added: terminated, with or without cause, upon notice.
+Added: Unless terminated for cause or other defined reasons, Mr.
+Added: Brodkey is entitled to severance
+Added: of one (1) month’s compensation for each two (2) months of service at the end of the third (3) month of service up to a maximum of two
+Added: (2) years’ wages.
+Added: Brodkey’s annual base compensation was $265,000 through May 1, 2024, at which time it was increased
+Added: to $350,000, payable in a combination of cash and common stock, and he may participate in any Company economic benefit plans that exist
+Added: or may be implemented.
+Added: Brodkey works full-time for the Company devoting a minimum of 40 hours a week to his position.
+Added: Scannell and the Company entered into a Management Agreement on January 1, 2022, for a term of one year with automatic renewals for one-year
+Added: periods at December 31 of each year, subject to renegotiation within 60 days of the end of any one-year period unless earlier terminated,
+Added: with or without cause, upon notice.
+Added: Unless terminated for cause or other defined reasons, Mr.
+Added: Scannell is entitled to severance of one
+Added: (1) month compensation for each two (2) months of service at the end of the third (3) month of service up to a maximum of two (2) years’
+Added: Scannell’s annual base compensation was $250,00 through May 1, 2024, at which time it was increased to $350,000, reviewable
+Added: at least annually, and he may participate in any Company economic benefit plans that exist or may be implemented.
+Added: Scannell works
+Added: full-time for the Company devoting a minimum of 40 hours a week to his position.
+Added: Rudofsky and the Company entered into a Management Agreement on January 1, 2022, for a term of one year with automatic renewals for one-year
+Added: periods at December 31 of each year, subject to renegotiation within 60 days of the end of any one-year period unless earlier terminated,
+Added: with or without cause, upon notice.
+Added: Unless terminated for cause or other defined reasons, Mr.
+Added: Rudofsky is entitled to severance of one
+Added: (1) month’s compensation for each two (2) months of service at the end of the third (3) month of service up to a maximum of two (2) years’
+Added: Rudofsky’s resigned as the company’s CEO on July 15, 2024.
Incentive Plan
2 unchanged sentences
John Moeller (1)
+Added: Steven Rudofsky
Moeller resigned in April 2024.
−Removed: The Company does not currently have employment agreements
−Removed: with any of its executive officers but expects to enter into employment agreements with certain of them in the future.
−Removed: ICUMO currently
−Removed: has Management Agreements with Steven Rudofsky, Robert Scannell, and Andrew Brodkey.
−Removed: Rudofsky and ICUMO entered into a Management Agreement
−Removed: dated January 1, 2022, for a term of one year with automatic renewals for one-year periods at December 31 of each year, subject to renegotiation
−Removed: within 60 days of the end of any one year period unless earlier terminated, with or without cause, upon notice.
−Removed: Unless terminated for
−Removed: cause or other defined reasons, Mr.
−Removed: Rudofsky is entitled to severance of one (1) month compensation for each two (2) months of service
−Removed: at the end of the third (3) month of service up to a maximum of two (2) years’ wages.
−Removed: Rudofsky’s annual base compensation
−Removed: is $250,000, reviewable at least annually, and he may participate in any Company economic benefit plans that exist or may be implemented.
−Removed: Scannell and ICUMO entered into a Management Agreement
−Removed: dated December 15, 2022, for a term of one year with automatic renewals for one-year periods at December 31 of each year, subject to renegotiation
−Removed: within 60 days of the end of any one year period unless earlier terminated, with or without cause, upon notice.
−Removed: Unless terminated for
−Removed: cause or other defined reasons, Mr.
−Removed: Scannell is entitled to severance of one (1) month compensation for each two (2) months of service
−Removed: at the end of the third (3) month of service up to a maximum of two (2) years’ wages.
−Removed: Scannell’s annual base compensation
−Removed: is $250,000, reviewable at least annually, and he may participate in any Company economic benefit plans that exist or may be implemented.
−Removed: Brodkey and ICUMO entered into a Management Agreement
−Removed: dated December 15, 2021, for a term of one year with automatic renewals for one-year periods on December 31 of each year, subject to renegotiation
−Removed: within 60 days of the end of any one-year period unless earlier terminated, with or without cause, upon notice.
−Removed: Unless terminated for
−Removed: cause or other defined reasons, Mr.
−Removed: Brodkey is entitled to severance of one (1) month compensation for each two (2) months of service
−Removed: at the end of the third (3) month of service up to a maximum of two (2) years’ wages.
−Removed: Brodkey’s annual base compensation
−Removed: is $250,000, payable in a combination of cash, common stock (valued at $0.15 per share) and 5-year warrants (exercisable at $0.15 per
−Removed: share), with payments to be made upon the Company’s raising of certain funding amounts, or “Trigger Amounts,” as stated
−Removed: Brodkey’s agreement.
−Removed: Compensation Committee
−Removed: We do not currently have a compensation committee
−Removed: of the board of directors or a committee performing similar functions.
−Removed: The board of directors as a whole participates in the consideration
−Removed: of executive officer and director compensation.
−Removed: Indebtedness of Directors, Senior Officers, Executive Officers and Other
−Removed: None of our directors or executive officers or any associate or affiliate
−Removed: of our company during the last two fiscal years is or has been indebted to our company by way of guarantee, support agreement, letter
−Removed: of credit or other similar agreement or understanding currently outstanding.
+Added: of Directors, Senior Officers, Executive Officers and Other Management
+Added: of our directors or executive officers or any associate or affiliate of our company during the last two fiscal years is or has been indebted
+Added: to our company by way of guarantee, support agreement, letter of credit or other similar agreement or understanding currently outstanding.
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
18 unchanged sentences
voting and investment power.
−Removed: percentages below are calculated based on 243,450,644 shares of our common stock issued and outstanding
−Removed: as of April 22, 2024.
−Removed: Except as disclosed herein, we do not have any outstanding options, or other securities exercisable for or convertible
−Removed: into shares of our common stock.
+Added: percentages below are calculated based on 261,463,225 shares of our common stock issued and outstanding as of April 22, 2025.
+Added: as disclosed herein, we do not have any outstanding options, or other securities exercisable for or convertible into shares of our common
Unless otherwise indicated, the address of each person listed is c/o Idaho Copper Corporation, 800 W.
−Removed: Main Street, Suite 1460, Boise, Idaho 83702.
+Added: Main Street, Suite 1460,
+Added: Boise, Idaho 83702.
the best of our knowledge, except as otherwise indicated, each of the persons named in the table has sole voting and investment power
6 unchanged sentences
Ownership (1)
−Removed: Steven Rudofsky - Chief Executive Officer and President (3)
Robert Scannell - Chief Financial Officer, Treasurer and Director (4)
1 unchanged sentence
John Moeller – Former Director (6)
+Added: Steven Rudofsky – Director and Former Chief Executive Officer and President (3)
Directors and Officers as a Group (4 persons)
5% Stockholders of a Class of Voting Stock
−Removed: Multi-Metal Development Limited (6)
+Added: International Energy & Mineral Resources (7)
JHP Holdings Inc.
Elatam Family Trust (9)
−Removed: (1) The number and percentage of shares beneficially
−Removed: owned is determined under the rules of the SEC and the ownership includes any shares as to which the individual has sole or shared voting
−Removed: power or investment power and also any shares which the individual has the right to acquire within 60 days through the exercise of stock
−Removed: option or other right.
−Removed: The persons named in the table have sole voting and investment power with respect to all shares of common stock
−Removed: shown as beneficially owned by them, subject to community property laws where applicable and the information contained in the footnotes
−Removed: to this table.
−Removed: (2) SEC Rule 13d-3 generally provides that beneficial
−Removed: owners of securities include any person who, directly or indirectly, has or shares voting power and/or investment power with respect to
−Removed: such securities, and any person who has the right to acquire beneficial ownership of such security within 60 days.
−Removed: Any securities not
−Removed: outstanding which are subject to such options, warrants or conversion privilege exercisable within 60 days are treated as outstanding
−Removed: for the purpose of computing the percentage of outstanding securities owned by that person.
−Removed: Such securities are not treated as outstanding
−Removed: for the purpose of computing the percentage of the class owned by any other person.
−Removed: At the present time, there are no outstanding options
−Removed: (3) Consists of:
−Removed: (1) 18,813,626 shares of common stock
−Removed: (2) 1,675,000 shares of common stock underlying the 2021 warrants held by Mr.
−Removed: and (3) 1,666,667 shares
−Removed: of common stock underlying the 2022 warrants held by Mr.
−Removed: (4) Consists of:
−Removed: (1) 8,588,918 shares of common stock
−Removed: Scannell and 5,073,666 shares of common stock of Feehan Partners LLP (“Feehan”) that Mr.
−Removed: Scannell, as General
−Removed: Partner of Feehan, has discretionary authority to vote and dispose of the shares held by Feehan and may be deemed to be the beneficial
−Removed: owner of these shares;
+Added: The number and percentage of shares beneficially owned is determined under the rules of the SEC and the ownership includes any shares
+Added: as to which the individual has sole or shared voting power or investment power and also any shares which the individual has the right
+Added: to acquire within 60 days through the exercise of stock option or other right.
+Added: The persons named in the table have sole voting and investment
+Added: power with respect to all shares of common stock shown as beneficially owned by them, subject to community property laws where applicable
+Added: and the information contained in the footnotes to this table.
+Added: SEC Rule 13d-3 generally provides that beneficial owners of securities include any person who, directly or indirectly, has or shares
+Added: voting power and/or investment power with respect to such securities, and any person who has the right to acquire beneficial ownership
+Added: of such security within 60 days.
+Added: Any securities not outstanding which are subject to such options, warrants or conversion privilege exercisable
+Added: within 60 days are treated as outstanding for the purpose of computing the percentage of outstanding securities owned by that person.
+Added: Such securities are not treated as outstanding for the purpose of computing the percentage of the class owned by any other person.
+Added: the present time, there are no outstanding options or warrants.
+Added: (1) 20,175,606 shares of common stock owned by Mr.
+Added: (2) 1,175,000 shares of common stock underlying the 2021 warrants
+Added: and (3) 1,675,000 shares of common stock underlying the 2022 warrants held by Mr.
+Added: (1) 9,924,155 shares of common stock owned by Mr.
+Added: Scannell and 8,420,333 shares of common stock of Feehan Partners LLP (“Feehan”)
+Added: Scannell, as General Partner of Feehan, has discretionary authority to vote and dispose of the shares held by Feehan and may
+Added: be deemed to be the beneficial owner of these shares;
(2) 2,680,000 shares of common stock underlying the 2021 warrants held by Mr.
−Removed: Scannell and 1,407,000 shares of
−Removed: common stock underlying the 2021 warrants held by Feehan that Mr.
+Added: and 1,407,000 shares of common stock underlying the 2021 warrants held by Feehan that Mr.
Scannell could be deemed to beneficially own;
−Removed: and (3) 2,666,667 shares
−Removed: of common stock underlying the 2023 replacement warrants held by Mr.
−Removed: (5) Consists of:
−Removed: (1) 7,457,471 shares of common stock
−Removed: (2) 1,098,800 shares of common stock underlying the 2021 warrants held by Mr.
−Removed: (6) Consists of 292,002 shares of common stock owned
+Added: and (3) 2,680,000 shares of common stock underlying the 2023 replacement warrants held by Mr.
+Added: (1) 10,742,004 shares of common stock owned by Mr.
+Added: (2) 1,098,800 shares of common stock underlying the 2021 warrants
+Added: (3) 1,313,200 shares of common stock underlying the 2023 replacement
+Added: warrants held by Mr.
+Added: Consists of 666,667 shares of common stock owned by Dr.
Moeller, and 1,072,000 vested options that Dr.
−Removed: Moeller holds pursuant to the 2022 Stock Incentive Options.
−Removed: (7) Consists of:
−Removed: (1) 121,468,700 shares of common
−Removed: stock owned by Multi-Metal Development Limited (“MMD”);
−Removed: and (2) 7,443,700 shares of common stock underlying the 2021 warrants
−Removed: MMD is a public company traded on the Toronto Stock Exchange (TSXV:
−Removed: MLY) and the Board of Directors of MMD share voting and
−Removed: dispositive power over the shares of the Company.
−Removed: The address for MMD is 638 Millbank Road, Vancouver, BC V5Z 4B7 Canada.
+Added: Moeller holds pursuant to the
+Added: 2022 Stock Incentive Options.
+Added: 121,468,700 shares of common stock owned by International Energy & Mineral Resources (Hong Kong) Ltd.
+Added: a private company with a business address of Suite A 19/F, Ritz Plaza, 122 Austin Road TST KLN, Hong Kong.
JHP Holdings, Inc.
−Removed: (“JHP”) holds a
−Removed: total of 16,644,820 shares of the Company’s common stock.
−Removed: As the shareholder and executive director of JHP, Mr.
−Removed: Lata is the beneficial
−Removed: owner of the shares of the Company held by JHP.
+Added: (“JHP”) holds a total of 16,644,820 shares of the Company’s common stock.
+Added: As the shareholder and
+Added: executive director of JHP, Mr.
+Added: Lata is the beneficial owner of the shares of the Company held by JHP.
The address for JHP is 701 S.
−Removed: Carson Street, Suite 200, Carson City, NV 89701.
−Removed: (9) Consists of:
−Removed: (1) 17,721,500 shares of common stock owned by the Elatam
−Removed: Family Trust (“EFT”);
−Removed: and (2) 17,721,500 shares of common stock underlying the 2021 warrants held by the EFT.
−Removed: As a director
−Removed: of the EFT, Mr.
−Removed: Mohammad Elatam had voting and dispositive power over these shares and may be deemed to be the beneficial owner of such
−Removed: The address for EFT is 344 Dalton Road, Lalor Victoria 3075, Australia.
+Added: Street, Suite 200, Carson City, NV 89701.
+Added: (1) 17,721,500 shares of common stock owned by the Elatam Family Trust (“EFT”);
+Added: and (2) 17,721,500 shares of
+Added: common stock underlying the 2021 warrants held by the EFT.
+Added: As a director of the EFT, Mr.
+Added: Mohammad Elatam had voting and dispositive power
+Added: over these shares and may be deemed to be the beneficial owner of such shares.
+Added: The address for EFT is 344 Dalton Road, Lalor Victoria
+Added: 3075, Australia.
CERTAIN RELATIONSHIPS, RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
24 unchanged sentences
PRINCIPAL ACCOUNTING FEES AND SERVICES.
−Removed: Audit-related
+Added: Audit-related fees
+Added: All other fees
EXHIBITS, FINANCIAL STATEMENT SCHEDULES.
3 unchanged sentences
Statement Schedules – None
−Removed: statement schedules have been omitted either because they are not applicable, not required, or the information required to be
−Removed: set forth therein is included in the financial statements or notes thereto.)
+Added: statement schedules have been omitted either because they are not applicable, not required, or the information required to be set
+Added: forth therein is included in the financial statements or notes thereto.)
of Independent Registered Public Accounting Firm.
1 unchanged sentence
exhibits listed on the accompanying Exhibit Index are filed as part of this Annual Report.
−Removed: Exchange Agreement, by and between Idaho Copper Corporation (formerly known as Joway Health Industries Group Inc.), International
−Removed: CuMo Mining Corporation, and the shareholders of International CuMo Mining Corporation, dated January 23, 2023 (Incorporated by reference
−Removed: to the exhibits to our Current Report on Form 8-K filed with the SEC on January 27, 2023).
+Added: Share Exchange Agreement, by and between Idaho Copper Corporation (formerly known as Joway Health Industries Group Inc.), International CuMo Mining Corporation, and the shareholders of International CuMo Mining Corporation, dated January 23, 2023 (Incorporated by reference to the exhibits to our Current Report on Form 8-K filed with the SEC on January 27, 2023).
Amended and Restated Articles of Incorporation (Incorporated by reference to the exhibits to our Form 8-K filed with the SEC on October 14, 2022)
2 unchanged sentences
Certificate of Designation of the Series A Convertible Non-Voting Preferred Stock (Incorporated by reference to the exhibits to our Form 8-K filed with the SEC on January 17, 2024)
−Removed: of Capital Stock*
+Added: Description of Capital Stock*
Form 2021 Warrant (Incorporated by reference to the exhibits to our Current Report on Form 8-K filed with the SEC on January 27, 2023).
6 unchanged sentences
Stock Purchase Agreement, dated as of January 31, 2022, by and among Crystal Globe Limited, Idaho Copper Corporation (formerly known as Joway Health Industries Group Inc.) and JHP Holdings, Inc.
−Removed: (Iancorporated by reference to the exhibits to our Current Report on Form 8-K filed with the SEC on February 10, 2022)
+Added: (Incorporated by reference to the exhibits to our Current Report on Form 8-K filed with the SEC on February 10, 2022)
Debt Assignment and Release Agreement, dated January 23, 2023, by and among Idaho Copper Corporation (formerly known as Joway Health Industries Group Inc.) and JHP Holdings, Inc.
8 unchanged sentences
Management Agreement between International Cumo Mining Corporation and Robert W.
−Removed: Scannell dated December 15, 2022.
−Removed: Management Agreement between International Cumo Mining Corporation and Steven Rudofsky dated January 1, 2022.
+Added: Scannell dated December 15, 2022 (Incorporated by reference to the exhibits to our Form 10-K for the year ended January 31, 2024).
+Added: Management Agreement between International Cumo Mining Corporation and Steven Rudofsky dated January 1, 2022 Incorporated by reference to the exhibits to our Form 10-K for the year ended January 31, 2024).
Management Agreement between International Cumo Mining Corporation and Andrew A.
−Removed: Brodkey dated December 15, 2021.
+Added: Brodkey dated December 15, 2021 (Incorporated by reference to the exhibits to our Form 10-K for the year ended January 31, 2024).
Technical Advisory Agreement between Internation Cumo Mining Corporation and Mult-Metal Development Ltd.
−Removed: dated March 31, 2023.
+Added: dated March 31, 2023 (Incorporated by reference to the exhibits to our Form 10-K for the year ended January 31, 2024).
Form of Unit Subscription Purchase Agreement (Incorporated by reference to the exhibit to our Form 8-K filed with the SEC on January 17, 2024.
−Removed: of Subsidiaries*
−Removed: Consent of Geologic Systems Ltd.
−Removed: regarding the CuMo Project (Incorporated by reference to the exhibits to our Current Report on Form 8-K filed with the SEC on January 27, 2023).
−Removed: Certification
−Removed: of the Principal Executive Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
−Removed: Certification
−Removed: of Principal Accounting and Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
−Removed: Certification
−Removed: of the Principal Executive Officer of Registrant pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
−Removed: Certification
−Removed: of Principal Accounting and Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**
+Added: SGS Bateman Proposal, dated November 13, 2023 (Incorporated by reference to the exhibits to our Registration Statement on Form S-1 filed with the SEC on July 11, 2024).
+Added: Master Truscan Services Agreement by and between the Company and Veracio, Inc., dated March 3, 2024 (Incorporated by reference to the exhibits to our Registration Statement on Form S-1 filed with the SEC on July 11, 2024).
+Added: List of Subsidiaries*
+Added: Certification of the Principal Executive Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
+Added: Certification of Principal Accounting and Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
+Added: Certification of the Principal Executive Officer of Registrant pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
+Added: Certification of Principal Accounting and Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**
Technical Report Summary and Resource Estimate, the CuMo Project, Boise National Forest, Boise County, Idaho, United States (Incorporated by reference to the exhibits to our Current Report on Form 8-K filed with the SEC on January 27, 2023).
8 unchanged sentences
behalf by the undersigned, thereunto duly authorized.
+Added: April 22, 2025
COPPER CORPORATION
−Removed: Steven Rudofsky
+Added: Andrew Brodkey
and Chief Executive Officer
5 unchanged sentences
Registrant and in the capacities and on the dates indicated.
−Removed: Steven Rudofsky
+Added: Andrew Brodkey
Executive Officer and President (Principal Executive Officer)
1 unchanged sentence
Financial Officer, Treasurer and Director (Principal Financial and Accounting Officer)
−Removed: Andrew Brodkey
−Removed: Operating Officer, Secretary and Director
−Removed: No such annual report, proxy statement, form of proxy or other soliciting
−Removed: material has been sent to its shareholders.
−Removed: The registrant will not be sending an annual report or proxy material to its shareholders
−Removed: subsequent to the filing of this form.
−Removed: Idaho Copper Incorporated
+Added: Steven Rudofsky
+Added: such annual report, proxy statement, form of proxy or other soliciting material has been sent to its shareholders.
+Added: The registrant will
+Added: not be sending an annual report or proxy material to its shareholders subsequent to the filing of this form.
+Added: Copper Incorporated
Report of Independent Registered Public Accounting Firm (PCAOB ID:
6 unchanged sentences
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
+Added: the Board of Directors and Stockholders of
+Added: Copper Corporation
+Added: on the Financial Statements
+Added: have audited the accompanying consolidated balance sheet of Idaho Copper Corporation (the “Company”) as of January 31, 2025,
+Added: and the related consolidated statements of operations, changes in stockholders’ deficit, and cash flows for the year ended January
+Added: 31, 2025, and the related notes (collectively referred to as the financial statements).
+Added: In our opinion, the financial statements present
+Added: fairly, in all material respects, the financial position of the Company as of January 31, 2025, and the results of its operations and
+Added: its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.
+Added: accompanying financial statements have been prepared assuming that the entity will continue as a going concern.
+Added: As discussed in Note
+Added: 2 to the financial statements, the Company has suffered recurring losses from operations and has not yet generated any revenues.
+Added: raises substantial doubt about the Company’s ability to continue as a going concern.
+Added: Management’s plans in regard to these
+Added: matters are also described in Note 2 to the financial statements.
+Added: The financial statements do not include any adjustments that might
+Added: result from the outcome of this uncertainty.
+Added: financial statements are the responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s
+Added: financial statements based on our audit.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board
+Added: (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S.
+Added: securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
+Added: conducted our audit in accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain
+Added: reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
+Added: is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audit,
+Added: we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
+Added: on the effectiveness of the Company’s internal control over financial reporting.
+Added: Accordingly, we express no such opinion.
+Added: audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
+Added: fraud, and performing procedures that respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding
+Added: the amounts and disclosures in the financial statements.
+Added: Our audit also included evaluating the accounting principles used and significant
+Added: estimates made by management, as well as evaluating the overall presentation of the financial statements.
+Added: We believe that our audit provides
+Added: a reasonable basis for our opinion.
+Added: Audit Matters
+Added: audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be
+Added: communicated to the audit committee and that:
+Added: (1) relate to accounts or disclosures that are material to the financial statements and
+Added: (2) involved our especially challenging, subjective, or complex judgments.
+Added: We determined that there are no critical audit matters.
+Added: Novogradac & Company LLP
+Added: & Company LLP
+Added: have served as the Company’s auditor since 2025.
+Added: of Independent Registered Public Accounting Firm
the Board of Directors and
46 unchanged sentences
matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
−Removed: Based Compensation
compensation expense incurred by the Company for employees and directors is based on the employee model of ASC 718, and the fair market
12 unchanged sentences
calculations.
−Removed: GreenGrowth CPAs
have served as the Company’s auditor since 2024.
1 unchanged sentence
ID Number 6580
−Removed: Vision Our Focus
−Removed: Report of Independent Registered Public Accounting
−Removed: Board of Directors and Shareholders
IDAHO COPPER CORPORATION
−Removed: on the Consolidated Financial Statements
−Removed: have audited the accompanying consolidated balance sheet of Idaho Copper Corporation as of January 31, 2023, and the related consolidated
−Removed: statements of operations, changes in stockholders’ deficit, and cash flows for the year ended January 31, 2023, and the related
−Removed: notes (collectively referred to as the “financial statements”).
−Removed: In our opinion, the financial statements present fairly,
−Removed: in all material respects, the financial position of Idaho Copper Corporation as of January 31, 2023, and the results of its operations
−Removed: and its cash flows for the year ended January 31, 2023, in conformity with accounting principles generally accepted in the United States
−Removed: accompanying financial statements have been prepared assuming that the entity will continue as a going concern.
−Removed: As discussed in Note
−Removed: 2 to the financial statements, the entity has suffered recurring losses from operations and has a net capital deficiency that raise substantial
−Removed: doubt about its ability to continue as a going concern.
−Removed: Management’s plans in regard to these matters are also described in Note
−Removed: The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
−Removed: financial statements are the responsibility of the entity’s management.
−Removed: Our responsibility is to express an opinion on these financial
−Removed: statements based on our audits.
−Removed: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United
−Removed: States) (“PCAOB”) and are required to be independent with respect to Idaho Copper Corporation in accordance with the U.S.
−Removed: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
−Removed: conducted our audit in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audit to obtain
−Removed: reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
−Removed: Corporation is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
−Removed: of our audit we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing
−Removed: an opinion on the effectiveness of the entity’s internal control over financial reporting.
−Removed: Accordingly, we express no such opinion.
−Removed: audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
−Removed: fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis, evidence regarding
−Removed: the amounts and disclosures in the financial statements.
−Removed: Our audit also included evaluating the accounting principles used and significant
−Removed: estimates made by management, as well as evaluating the overall presentation of the financial statements.
−Removed: We believe that our audit provide
−Removed: a reasonable basis for our opinion.
−Removed: Audit Matters
−Removed: audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be
−Removed: communicated to the audit committee and that:
−Removed: (1) relate to accounts or disclosures that are material to the financial statements and
−Removed: (2) involved our especially challenging, subjective, or complex judgments.
−Removed: We determined that there are no critical audit matters.
−Removed: Turner, Stone & Company, L.L.P.
−Removed: have served as Idaho Copper Corporation’s auditor since 2023.
−Removed: COPPER CORPORATION
−Removed: Joway Health Industries Group Inc.)
−Removed: Balance Sheet
+Added: Consolidated Balance Sheet
Current assets
+Added: Other receivables
Prepaid expenses
Total current assets
+Added: Right of use asset
CURRENT LIABILITIES AND STOCKHOLDERS’ DEFICIT
3 unchanged sentences
Accrued interest, current portion
+Added: Lease liability
+Added: Bond liabilities, current portion
Total current liabilities
Non-current liabilities
−Removed: Bond liabilities
+Added: Bond liabilities, non-current portion
Convertible notes payable, net of discounts
16 unchanged sentences
accompanying notes are an integral part of the consolidated financial statements.
−Removed: COPPER CORPORATION
−Removed: Joway Health Industries Group Inc.)
−Removed: Statement of Operations
−Removed: the Years Ended January 31,
+Added: IDAHO COPPER CORPORATION
+Added: Consolidated Statement of Operations
+Added: For the Years Ended January 31,
Operating expenses
1 unchanged sentence
Payroll and related expenses
−Removed: Stock-based stock compensation
+Added: Stock-based compensation
Other general and administrative expenses
6 unchanged sentences
Amortization of debt discount
−Removed: Gain on disposal of asset
+Added: Interest income
Interest expense
5 unchanged sentences
accompanying notes are an integral part of the consolidated financial statements.
−Removed: COPPER CORPORATION
−Removed: Joway Health Industries Group Inc.)
−Removed: Statements of Changes in Stockholders’ Deficit
−Removed: the Years Ended January 31, 2024 and 2023
+Added: IDAHO COPPER CORPORATION
+Added: Consolidated Statements of Changes in Stockholders’ Deficit
+Added: For the Years Ended January 31, 2025 and 2024
Preferred Stock
2 unchanged sentences
$ ( 4,620,577 )
−Removed: Common stock issued for ICUMO
−Removed: Recapitalization
−Removed: ( 15,041,100 )
−Removed: Common stock options issued for services
−Removed: Issuance of warrants for common stock
−Removed: Beneficial conversion feature on convertible notes payable
+Added: Common stock issued for services
+Added: Recording replacement options for RTO
+Added: Warrants issued
+Added: Conversion of liabilities to common stock
+Added: Issuance of preferred stock and warrants for common stock
Net loss for the period ended January 31, 2024
7 unchanged sentences
$ ( 6,060,609 )
+Added: Adoption of ASU 2020-06
$ ( 31,600,305 )
$ ( 6,060,609 )
−Removed: Common stock issued for services
+Added: Sale of preferred stock
+Added: Conversion of convertible notes payable
+Added: Exercise of warrants
+Added: Exercise of options
Stock-based compensation
−Removed: Warrants issued
−Removed: Conversion of liabilities to common stock
−Removed: Issuance of preferred stock and warrants for common stock
+Added: Costs related to sale of preferred stock
Net loss for the period ended January 31, 2025
1 unchanged sentence
( 5,137,332 )
+Added: ( 5,137,332 )
+Added: ( 5,137,332 )
Balance, January 31, 2025
4 unchanged sentences
accompanying notes are an integral part of these consolidated financial statements.
−Removed: COPPER CORPORATION
−Removed: Joway Health Industries Group Inc.)
−Removed: Statements of Cash Flows
−Removed: the Years Ended January 31,
+Added: IDAHO COPPER CORPORATION
+Added: Consolidated Statements of Cash Flows
+Added: For the Years Ended January 31,
Cash flows from operating activities:
5 unchanged sentences
Amortization of debt discount
−Removed: Convertible notes payable issued for expenses
−Removed: Expenses paid by parent company
Change in assets and liabilities:
4 unchanged sentences
Net cash used in operating activities
+Added: ( 2,503,508 )
Cash flows from financing activities:
Proceeds from convertible notes payable
−Removed: Proceeds from sale of preferred stock
−Removed: Proceeds from notes payable
+Added: Proceeds from note payable
+Added: Repayment of debenture
+Added: Proceeds from exercise of warrants
+Added: Proceeds from sale of preferred stock, net
Net cash provided by financing activities
−Removed: Net increase in cash
+Added: Net change in cash
Cash at beginning of period
3 unchanged sentences
Non-cash investing and financing activities:
−Removed: Conversion of liabilities into common stock
−Removed: Beneficial conversion feature on convertible debt
+Added: Conversion of convertible notes payable
+Added: Cashless exercise of warrants and options
+Added: Conversion of accounts payable into common stock
accompanying notes are an integral part of these consolidated financial statements.
3 unchanged sentences
1 – NATURE OF OPERATIONS
−Removed: accompanying consolidated financial statements include the financial statements of Idaho Copper Corporation (formerly known as Joway
−Removed: Health Industries Group Inc.) (referred to herein as “Idaho Copper”).
−Removed: Idaho Copper is hereinafter referred to as the “Company,”
−Removed: “we” and “us.”
+Added: accompanying condensed consolidated financial statements include the financial statements of Idaho Copper Corporation (formerly known
+Added: as Joway Health Industries Group Inc.) (referred to herein as “Idaho Copper”).
+Added: Idaho Copper is hereinafter referred to as
+Added: the “Company,” “we,” and “us.”
February 3, 2022, the Company consummated the transactions contemplated by the Stock Purchase Agreement dated as of January 31, 2022
27 unchanged sentences
of Operations
−Removed: Company is in the process of exploring its mineral rights interests in the United States and at the date of these consolidated
+Added: Company is in the process of exploring its mineral rights interests in the United States and as of the date of these condensed consolidated
financial statements, has not yet determined whether any of its mineral properties contain economically recoverable mineral reserves.
14 unchanged sentences
change from December 31 to January 31.
−Removed: The consolidated financial statements are based on the balance sheets and statements
+Added: The condensed consolidated financial statements are based on the balance sheets and statements
of operations of ICUMO on a post-merger basis.
3 unchanged sentences
and transactions have been eliminated in the consolidation.
−Removed: The consolidated financial statements included herein, presented
−Removed: in accordance with US GAAP and stated in United States dollars, have been prepared by the Company, pursuant to the rules and regulations
+Added: The condensed consolidated financial statements included herein, are presented
+Added: in accordance with US GAAP, and stated in United States dollars, and have been prepared by the Company, pursuant to the rules and regulations
and Going Concern
−Removed: have incurred recurring losses since inception and expect to continue to incur losses as a result of legal, stock-based
−Removed: compensation, professional fees and our corporate general and administrative expenses.
−Removed: On January 31, 2024, we had $ 30,146
−Removed: Our net loss incurred for the year ended January 31, 2024 was $ 3,712,047
−Removed: and the working capital deficit was $1,868,607
−Removed: on January 31, 2024.
−Removed: As a result, there is substantial doubt about our ability to continue as a going concern.
−Removed: In the event that we
−Removed: are unable to generate sufficient cash from our operating activities or raise additional funds, we may be required to delay, reduce
−Removed: or severely curtail our operations or otherwise impede our on-going business efforts, which could have a material adverse effect on
−Removed: our business, operating results, financial condition and long-term prospects.
−Removed: The Company expects to seek to obtain additional
−Removed: funding through increased revenues and future financing.
−Removed: There can be no assurance as to the availability or terms upon which such
−Removed: financing and capital might be available.
−Removed: The accompanying consolidated financial statements have been prepared assuming that the
−Removed: Company will continue as a going concern.
−Removed: preparation of consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions that
−Removed: affect the reported amounts of assets and liabilities, and disclosure of contingent liabilities at the date of the consolidated
+Added: have incurred recurring losses since inception and expect to continue to incur losses as a result of legal and professional fees and
+Added: our corporate general and administrative expenses.
+Added: On January 31, 2025, we had $ 100,678 in cash.
+Added: Our net loss incurred for the year ended
+Added: January 31, 2025, was $ 5,137,332 and the working capital deficit was $ 1,875,118 on January 31, 2025.
+Added: As a result, there is substantial
+Added: doubt about our ability to continue as a going concern.
+Added: In the event that we are unable to generate sufficient cash from our operating
+Added: activities or raise additional funds, we may be required to delay, reduce or severely curtail our operations or otherwise impede our
+Added: on-going business efforts, which could have a material adverse effect on our business, operating results, financial condition and long-term
+Added: The Company expects to seek to obtain additional funding through increased revenues and future financing.
+Added: There can be no
+Added: assurance as to the availability or terms upon which such financing and capital might be available.
+Added: The accompanying condensed consolidated
+Added: financial statements have been prepared assuming that the Company will continue as a going concern.
+Added: preparation of condensed consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions
+Added: that affect the reported amounts of assets and liabilities, and disclosure of contingent liabilities at the date of the condensed consolidated
financial statements, and the reported amounts of revenues and expenses during the reporting period.
4 unchanged sentences
exceed applicable Federal Deposit Insurance Corporation (“FDIC”) insurance amounts of $ 250,000 .
−Removed: From time to time, the Company has certain cash balances, including restricted cash, that may exceed insured limits.
−Removed: The Company utilizes
−Removed: large banking institutions which it believes mitigates these risks.
+Added: From time to time, the Company
+Added: has certain cash balances, including restricted cash, that may exceed insured limits.
+Added: The Company utilizes large and reputable banking
+Added: institutions which it believes mitigates these risks.
+Added: The Company has not experienced any losses in such accounts.
+Added: As of January 31,
+Added: 2025, the Company’s cash balance did no t exceed the insurance limits.
Company accounts for stock-based instruments issued to employees in accordance with ASC Topic 718, Compensation – Stock Compensation,
6 unchanged sentences
Value of Financial Instruments
−Removed: book values of cash, accounts receivable, and accounts payable approximate their respective fair values due to the short-term nature
−Removed: of these instruments.
−Removed: The fair value hierarchy under US GAAP distinguishes between assumptions based on market data (observable inputs)
−Removed: and an entity’s own assumptions (unobservable inputs).
+Added: book values of cash and accounts payable approximate their respective fair values due to the short-term nature of these instruments.
+Added: The fair value hierarchy under US GAAP distinguishes between assumptions based on market data (observable inputs) and an entity’s
+Added: own assumptions (unobservable inputs).
hierarchy consists of three levels
13 unchanged sentences
share calculations are determined by dividing net income by the weighted average number of common shares and dilutive common share equivalents
−Removed: The Company has 120,358,262 dilutive shares (related to the convertible notes (see Note 4)) of common stock as of January 31, 2024, which were excluded from the net loss per share calculation because the effect would be anti-dilutive.
Company accounts for income taxes in accordance with FASB ASC 740, Income Taxes .
12 unchanged sentences
The Company does not have any accrued interest
−Removed: or penalties associated with unrecognized tax benefits, nor was any significant interest expense recognized during the year ended January 31, 2024.
+Added: or penalties associated with unrecognized tax benefits, nor was any significant interest expense recognized during the year ended
+Added: January 31, 2025.
Issued and Adopted Accounting Pronouncements
2 unchanged sentences
and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40):
−Removed: Accounting for convertible Instruments and Contracts in
−Removed: an Entity’s Own Equity , to address the complexity in accounting for certain financial instruments with characteristics of
−Removed: liabilities and equity.
−Removed: This ASU significantly changes the guidance on the issuer’s accounting for convertible instruments and
−Removed: the guidance on the derivative scope exception for contracts in an entity’s own equity so that fewer conversion features will
−Removed: require separate recognition, and fewer freestanding instruments, like warrants with require liability treatment.
−Removed: ASU 2020-06 is
−Removed: effective for smaller reporting companies for fiscal years beginning after December 15, 2023.
−Removed: The Company is still considering the
−Removed: effect of this.
+Added: Accounting for convertible Instruments and Contracts in an
+Added: Entity’s Own Equity , to address the complexity in accounting for certain financial instruments with characteristics of liabilities
+Added: This ASU significantly changes the guidance on the issuer’s accounting for convertible instruments and the guidance
+Added: on the derivative scope exception for contracts in an entity’s own equity so that fewer conversion features will require separate
+Added: recognition, and fewer freestanding instruments, like warrants which require liability treatment.
+Added: ASU 2020-06 is effective for smaller
+Added: reporting companies for fiscal years beginning after December 15, 2023.
+Added: The Company adopted this standard on February 1, 2024.
+Added: the Company derecognized $ 405,305 for the remaining balance of the unamortized beneficial conversion features attributable to its outstanding
+Added: convertible notes payable.
+Added: The Company elected to use the modified retrospective approach as of the adoption date and recognized an adjustment
+Added: to the opening balance of its accumulated deficit in the amount of $ 405,305 .
Company presents convertible debentures separately in its debt and equity components within the balance sheet.
−Removed: The fair value
−Removed: of a compound instrument at issuance is assigned to its respective debt and equity components.
−Removed: The fair value of the debt component is
−Removed: established first with the equity component being determined by the residual amount.
+Added: The fair value of a compound
+Added: instrument at issuance is assigned to its respective debt and equity components.
+Added: The fair value of the debt component is established
+Added: first with the equity component being determined by the residual amount.
Company measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the
10 unchanged sentences
Mineral Right Interests
−Removed: Company capitalizes into intangible assets all costs, net of any recoveries, of acquiring, exploring, and evaluating an unproven mineral
−Removed: right interest, until the rights to which they relate are placed into production, at which time these deferred costs will be amortized
−Removed: over the estimated useful life of the rights upon commissioning the property, or written-off if the rights are disposed of, impaired
−Removed: or abandoned.
+Added: Company will capitalize into intangible assets all costs, net of any recoveries, of acquiring, exploring, and evaluating an unproven
+Added: mineral right interest, until the rights to which they relate are placed into production, at which time these deferred costs will be
+Added: amortized over the estimated useful life of the rights upon commissioning the property, or written-off if the rights are disposed of,
+Added: impaired or abandoned, when applicable.
reviews the carrying amounts of mineral rights annually or when there are indicators of impairment and will recognize impairment based
6 unchanged sentences
as that of the rights under review.
−Removed: include the cash consideration and the fair value of shares issued on the acquisition of mineral rights.
+Added: will include the cash consideration and the fair value of shares issued on the acquisition of mineral rights.
Rights acquired under option
3 unchanged sentences
costs of the related mineral rights, with any excess being included in operations.
−Removed: The application of the Company’s accounting policy for unproven mineral right interests requires judgment in
−Removed: determining whether it is likely that future economic benefits will flow to the Company, which may be based on assumptions about future
−Removed: events or circumstances.
+Added: application of the Company’s accounting policy for unproven mineral right interests requires judgment in determining whether it
+Added: is likely that future economic benefits will flow to the Company, which may be based on assumptions about future events or circumstances.
Estimates and assumptions may change if new information becomes available.
−Removed: If, after expenditures are capitalized,
−Removed: information becomes available suggesting that the recovery of the expenditures is unlikely, the amount capitalized is impaired with a
−Removed: corresponding charge to profit or loss in the period in which the new information becomes available.
+Added: If, after expenditures are capitalized, information becomes
+Added: available suggesting that the recovery of the expenditures is unlikely, the amount capitalized is impaired with a corresponding charge
+Added: to profit or loss in the period in which the new information becomes available.
may be material uncertainties associated with the Company’s title and ownership of its unproven mineral right interests.
2 unchanged sentences
of Long-Lived Assets
−Removed: Company’s long-lived assets and other assets (consisting of property and equipment) are reviewed for impairment in accordance with
−Removed: the guidance of the FASB ASC Topic 360-10, Property, Plant, and Equipment .
−Removed: Long lived assets are reviewed for impairment whenever
−Removed: events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
−Removed: Recoverability of assets to
−Removed: be held and used is measured by a comparison of the carrying amount of an asset to the undiscounted future net cash flows expected to
−Removed: be generated by that asset.
−Removed: If the carrying amount of an asset exceeds its estimated future undiscounted cash flows, an impairment charge
−Removed: is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset.
+Added: Company’s future long-lived assets and other assets (consisting of property and equipment) will be reviewed for impairment in accordance
+Added: with the guidance of the FASB ASC Topic 360-10, Property, Plant, and Equipment .
+Added: Long lived assets are reviewed for impairment
+Added: whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
+Added: Recoverability of assets
+Added: to be held and used are measured by a comparison of the carrying amount of an asset to the undiscounted future net cash flows expected
+Added: to be generated by that asset.
+Added: If the carrying amount of an asset exceeds its estimated future undiscounted cash flows, an impairment
+Added: charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset.
obligation to incur restoration, rehabilitation and environmental costs arises when environmental disturbance is caused by the exploration,
52 unchanged sentences
The Company has a deposit of $ 100,000 (as
−Removed: reflected in other assets on the balance sheet) for the reclamation bond which has a face value of $ 278,000 as determined by the United
−Removed: States Department of Agriculture Forest Service.
+Added: reflected in Deposit on the balance sheet) for the reclamation bond which has a face value of $ 278,000 as determined by the United States
+Added: Department of Agriculture Forest Service.
security deposit is refundable when the Company completes the required reclamation clean-up costs.
−Removed: the Company does not currently have any obligations related to significant reclamation activities it has recorded provisions
−Removed: for estimated reclamation costs based on the assumption that the amounts of the reclamation bonds posted with government authorities
−Removed: and the amount of the non-current deposit (surety deposit), approximate the best estimate of the net present value of expected future
−Removed: reclamation costs that may need to be incurred by the Company.
−Removed: estimated reclamation provision is comprised of deposits to the Bureau of Land Management, the United States Forest Service, the third-party
−Removed: provider of the surety, and other agencies for the above properties.
−Removed: 4 – CONVERTIBLE NOTES
−Removed: Company has $ 1,100,200 in convertible secured notes payable at January 31, 2024 as follows:
+Added: 4 – CONVERTIBLE NOTES AND NOTES PAYABLE
+Added: Notes Payable
+Added: Company has $ 0 and $ 1,100,200 in convertible secured notes payable at January 31, 2025 and 2024, respectively.
+Added: The balances as of January
+Added: 31, 2024, were as follows:
SCHEDULE OF CONVERTIBLE SECURED NOTES PAYABLE
10 unchanged sentences
Feehan Partners, LP
−Removed: are debt discounts and beneficial conversion features on the above notes payable of $ 475,201 .
−Removed: The Company amortizes the beneficial conversion feature over the life of the note payable using the straight-line method which it believes
−Removed: approximates the effective interest method.
−Removed: part of the issuance of replacement notes and warrants for the issued and outstanding convertible notes and warrants of ICUMO, the Company
−Removed: recognized a loss on extinguishment of liabilities of approximately $ 1,774,000
−Removed: during the year ended January 31, 2023.
−Removed: amount is included within ‘stock-based compensation’ on the accompanying statement of operations.
−Removed: The following are the inputs to the Black-Scholes
−Removed: option pricing model used to estimate the value of the above warrants at issuance:
−Removed: SCHEDULE OF ESTIMATED FAIR VALUE ASSUMPTIONS
−Removed: Exercise price
−Removed: $ 0.15 – 0.23
−Removed: Expected volatility (a)
−Removed: Expected term (years)
−Removed: Risk free rate
−Removed: 2.97 – 3.23 %
−Removed: The Company derived expected volatility using the average volatility for a sample of comparable companies due to the thinly traded nature of the Company’s stock for issuances during the year ended January 31, 2023.
+Added: replacement notes and new warrants are secured by mining claims and rights of the CuMo Project.
+Added: of January 31, 2024, there were debt discounts and beneficial conversion features on the above notes payable of $ 476,201 .
+Added: derecognized the unamortized beneficial conversion feature upon its adoption of ASU 2020-06 as described in Note 1.
+Added: April 5, 2024, holders of $ 1,100,200 par value of Convertible Secured Notes issued between December 2022 and May 2023 elected to convert
+Added: those notes to common stock under contract terms.
+Added: As a result, we issued 12,848,117 shares of common stock to the respective holders.
+Added: October 28, 2024, the Company issued a secured promissory note for $ 25,000
+Added: to Feehan Partners, LP (“Feehan”), a company controlled by Robert Scannell, the Company’s chief financial
+Added: officer and director.
+Added: The note accrues interest at 10 %
+Added: and is due on October 28, 2025.
+Added: November 4, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan.
+Added: The note accrues interest at 10 % and is due on
+Added: November 4, 2025.
+Added: November 20, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan.
+Added: The note accrues interest at 10 % and is due on
+Added: November 20, 2025.
+Added: December 3, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan.
+Added: The note accrues interest at 10 % and is due on
+Added: December 3, 2025.
+Added: of January 31, 2025, the Company’s outstanding notes payable are as follows:
+Added: OF NOTES PAYABLE
+Added: Feehan Partners
+Added: Feehan Partners
+Added: Feehan Partners
+Added: Feehan Partners
+Added: Feehan Partners is a related party.
+Added: future payments are as follows:
+Added: OF FUTURE MINIMUM PAYMENTS
5 – BOND LIABILITIES
−Removed: Company has bond liabilities as of January 31, 2024, as follows:
−Removed: OF BOND LIABILITIES
+Added: Company has bond liabilities as of January 31, 2025, and 2024, are as follows:
+Added: SCHEDULE OF BOND LIABILITIES
Principal Amount
−Removed: Maturity Date
Yin Yin Silver Limited
3 unchanged sentences
Adair or Joanne Adair
−Removed: 2/15/2025 (a)
Joseph Swinford or Danielle Swinford
−Removed: 2/15/2025 (a)
Brandon Swain or Sierra Swain
−Removed: 2/15/2025 (a)
Scott Collins or Kendra Collins
−Removed: 2/15/2025 (a)
Carl Collins or Ellen Collins
−Removed: 2/15/2025 (a)
+Added: Bret Renaud (9)
Elatam Group Ltd
4 unchanged sentences
Stanton and Carol Stanton
+Added: notes above are secured by the following collateral:
+Added: all the assets of Idaho CuMo except for the following patented lode mining claims
+Added: located in Section 13, Township 8 North, Range 5 East, Boise Meridian, Boise County, Idaho, as depicted on Mineral Survey 1706:
+Added: Blackbird, (ii) Red Flag, (iii) Enterprise, (iv) Enterprise Fraction, (v) Commonwealth, (vi) Baby Mine.
+Added: Each Note will rank pari
+Added: passu with all other Notes.
+Added: investment by accredited investor.
+Added: in exchange for 20 unpatented mining claims located approximately 10 miles northeast of Pioneerville, Idaho.
+Added: to settle litigation between MultiMetal Development Ltd.
+Added: (former parent company of Idaho Copper Corp) and Acepac Holdings.
+Added: accrual dates 6/30 and 12/31.
+Added: paid in cash on 6/30 and 12/31.
September 25, 2023, these notes were extended from February 15, 2024, to February 15, 2025.
1 unchanged sentence
versus extinguishment and was determined to be a modification.
−Removed: maturities of the bond liabilities as of January 31, 2024 for the future fiscal years are as follows:
−Removed: SCHEDULE OF MATURITIES OF THE BOND LIABILITIES
+Added: On December 16, 2024, the notes were extended again, to February 15,
+Added: Company has been advised by counsel that before repaying the Yin Yin notes, it must receive from the creditor basic KYC/AML information
+Added: including a list of its shareholders, valid ID for each shareholder, Articles of Incorporation, and evidence that the company is
+Added: in good standing with its regulator.
+Added: The Company has repeatedly requested this information from the creditor but has thus far received
+Added: This note is in default as of 10/14/24.
+Added: The Company has attempted to contact Renaud without success.
+Added: Future payments are as follows:
+Added: OF BOND LIABILITIES MINIMUM PAYMENTS
6 – RELATED PARTY TRANSACTIONS
−Removed: March 31, 2023, the Company issued 879,628 shares of common stock to Brodkey ( 108,024 shares), Scannell ( 385,802 shares), Kolodner ( 192,901
−Removed: shares), and Rudofsky ( 192,901 shares) in exchange for the conversion of accrued compensation of $ 18,000 , $ 62,500 , $ 31,250 , and $ 31,250 ,
−Removed: respectively.
−Removed: The shares were valued at fair value at $ 0.162 per share.
−Removed: of January 31, 2024, the Company has accrued compensation of $ 370,135 for its officers as recorded in accrued expenses to related parties.
−Removed: The Company compensated its officers $ 806,667 for the year ended January 31, 2024.
+Added: of January 31, 2025, the Company compensated its officers $ 784,167
+Added: and $ 806,667 for the years ended January 31, 2025, and 2024, respectively.
January 23, 2023, the Company issued convertible notes payable to the following:
−Removed: Steven Rudofsky (“Rudofsky”), Chairman and
−Removed: CEO, for $ 125,000 ;
−Removed: Feehan Partners LP (“Feehan”), controlled by Robert Scannell, CFO and Director, for $ 87,334 and $ 112,666 ;
+Added: Steven Rudofsky (“Rudofsky”), former Chairman
+Added: and CEO, for $ 125,000 ;
+Added: Feehan Partners LP (“Feehan”), controlled by Robert Scannell (“Scannell”), CFO and Director,
+Added: for $ 87,334 and $ 112,666 ;
Andrew Brodkey (“Brodkey”).
−Removed: COO and Director, for $ 98,000 ;
−Removed: and Shaun Dykes (“Dykes”), former Vice President and
−Removed: former Director, for $ 150,000 (issued to Dykes and related parties to Dykes).
−Removed: March 22, 2023, Shaun Dykes resigned as Vice President and Director.
−Removed: of January 31, 2024, the Company has payables of $ 54,611 to Brodkey.
+Added: CEO, COO and Director, for $ 98,000 ;
+Added: and Shaun Dykes (“Dykes”),
+Added: Vice President and Director, for $ 150,000 (issued to Dykes and related parties to Dykes).
+Added: On April 5, 2024, Rudofsky, Feehan, Brodkey,
+Added: and Dykes converted notes payable of $ 125,000 , $ 200,000 , $ 98,000 , and $ 30,000 , respectively, into 1,666,667 , 2,666,666 , 1,306,667 , and
+Added: 400,000 shares of common stock, respectively (see Note 4).
+Added: April 3, 2024, the officers of the company, Rudofsky, Brodkey, and Scannell each elected to exercise 5,360,000 vested stock options with
+Added: a strike price of $ 0.125 and an expiration date of September 30, 2027.
+Added: All options were exercised on a cashless basis, resulting in the
+Added: issuance of 3,385,000 shares per officer, or a total of 11,055,000 common shares.
+Added: April 4, 2024, Feehan and Brodkey executed cashless conversion of 2,666,666 and 1,306,667 warrants, respectively, into 1,666,670 and
+Added: 816,666 shares of common stock, respectively.
+Added: April 8, 2024, Rudofsky executed cashless conversion of 1,666,667 warrants into 1,041,667 shares of common stock.
+Added: May 1, 2024, Rudofsky, Brodkey, and Scannell each elected to convert accrued compensation of $ 31,250 , $ 17,500 , and $ 62,500 , respectively,
+Added: into 195,313 , 109,375 , and 390,625 shares of common stock, respectively.
+Added: August 2, 2024, Brodkey, Rudofsky, and Scannell each elected to convert accrued compensation of $ 42,500 , $ 31,250 , and $ 87,500 , respectively,
+Added: into 170,000 , 125,000 , and 350,000 shares of common stock, respectively.
+Added: September 25, 2024, the Company issued stock incentives to Brodkey ( 2,570,000 shares valued at $ 565,400 ), Scannell ( 2,500,000 shares
+Added: valued at $ 550,000 ), and Rudofsky ( 125,000 shares valued at $ 27,500 ).
+Added: October 28, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan Partners, LP (“Feehan”), a company controlled
+Added: by Robert Scannell, the Company’s chief financial officer and director.
+Added: The note accrues interest at 10 % and is due on October
+Added: November 4, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan.
+Added: The note accrues interest at 10 % and is due on
+Added: November 4, 2025.
+Added: November 5, 2024, Brodkey and Scannell each elected to convert accrued compensation of $ 42,500 and $ 87,500 into 193,182 and 397,727 shares
+Added: of common stock, respectively.
+Added: On November 5, 2024, Rudofsky exercised 500,000 warrants at $ 0.15 for $ 75,000 .
+Added: November 20, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan.
+Added: The note accrues interest at 10 % and is due on
+Added: November 20, 2025.
+Added: December 3, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan.
+Added: The note accrues interest at 10 % and is due on
+Added: December 3, 2025.
+Added: January 31, 2025, Brodkey and Scannell each elected to convert accrued compensation of $ 42,500 and $ 87,500 into 106,784 and 219,849 shares
+Added: of common stock, respectively.
+Added: January 31, 2025, Brodkey and Scannell each elected to convert accrued compensation of $ 55,000 and $ 62,500 into 138,192 and 157,036 shares
+Added: of common stock, respectively.
+Added: of January 31, 2025, the Company has payables of $ 56,150 to Brodkey, which are included in accounts payable and accrued expenses in the accompanying
+Added: consolidated balance sheets.
7 – STOCKHOLDERS’ EQUITY
Company has authorized share capital of 10,000,000 shares of preferred stock with par value of $ 0.001 .
−Removed: January 12, 2024, we entered into Unit Subscription Purchase Agreements (“Subscription Agreements”) with purchasers for
−Removed: an aggregate of 23 (“Units”) at a price of $12,000 per Unit.
−Removed: Each Unit comprised of one (1) share of Series A Convertible Non-Voting Preferred Stock,
−Removed: $0.001 par value per share (the “Series A Preferred Stock”), and (ii) 62,500
+Added: January 12, 2024, we entered into Unit Subscription Purchase Agreements (“Subscription Agreements”) with purchasers for an
+Added: aggregate of 23 (“Units”) at a price of $12,000 per Unit.
+Added: Each Unit comprised of one (1) share of Series A Convertible Non-Voting
+Added: Preferred Stock, $0.001 par value per share (the “Series A Preferred Stock”), and (ii) 62,500 common stock purchase warrants
+Added: (the “Warrants”).
+Added: The rights and preferences of the Series A Preferred Stock, include without limitation, the right of each
+Added: holder thereof to convert each share of Series A Preferred Stock into 50,000 shares of the Company’s common stock, par value $ 0.001
+Added: par value per share (“Common Stock”), as set forth in the Certificate of Designation of Series A Convertible Non-Voting Preferred
+Added: Stock (the “Certificate of Designation”).
+Added: The Warrant holders have the right to exercise the Warrants for three ( 3 ) years
+Added: at an exercise price of $ 0.24 per share of Common Stock.
+Added: The Units were offered and sold in reliance upon exemptions from the registration
+Added: requirements provided by Section 4(a)(2) of the Securities Act of 1933, as amended, and/or Rule 506(b) of Regulation D promulgated thereunder.
+Added: The Company has agreed to file a registration statement to cover the re-sale of the shares of Common Stock issuable upon the conversion
+Added: of the Series A Preferred Stock, and upon the exercise of the Warrants.
+Added: The Company intends to utilize the net proceeds from the sale
+Added: of the Units in the Offering for working capital and general corporate purposes.
+Added: warrants issued through January 31, 2024, had a Black-Scholes fair value of $ 156,746 for the 1,125,000 warrants issued.
+Added: SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANTS
+Added: February 2024 and January 2025, we entered into subscription agreements (each a “Subscription Agreement”) with certain
+Added: accredited investors (each, a “Subscriber” and collectively, the “Subscribers”), pursuant to which the
+Added: Company offered and sold to the Subscribers in a private placement offering (the “Offering”), units (each, a
+Added: “Unit” and, collectively, the “Units”), for a purchase price of $ 12,000
+Added: per Unit, for gross proceeds of $ 2,084,040 .
+Added: Each Unit consists of one (1) share of the Company’s Series A Convertible Non-Voting Preferred Stock, par value $ 0.001
+Added: per share (the “Preferred Stock”), and (ii) 62,500
common stock purchase warrants (the “Warrants”).
−Removed: The rights and preferences of the Series A Preferred Stock,
−Removed: include without limitation, the right of each holder thereof to convert each share of Series A Preferred Stock into 50,000
+Added: Each share of Preferred Stock converts into 50,000
shares of the Company’s common stock, par value $ 0.001
−Removed: par value per share (“Common Stock”), as set forth in the Certificate of Designation of Series A Convertible Non-Voting
−Removed: Preferred Stock (the “Certificate of Designation”).
−Removed: The Warrant holders have the right to exercise the Warrants for
+Added: per share (“Common Stock”).
+Added: The Warrant entitles the holders to shares of Common Stock for three ( 3 )
years, at an exercise price of $ 0.24
−Removed: per share of Common Stock.
−Removed: The Units were offered and sold in reliance upon exemptions from the registration requirements provided
−Removed: by Section 4(a)(2) of the Securities Act of 1933, as amended, and/or Rule 506(b) of Regulation D promulgated thereunder.
−Removed: has agreed to file a registration statement to cover the re-sale of the shares of Common Stock issuable upon the conversion of the
−Removed: Series A Preferred Stock, and upon the exercise of the Warrants.
−Removed: The Company intends to utilize the net proceeds from the sale of
−Removed: the Units in the Offering for working capital and general corporate purposes.
−Removed: The warrants issued through January 31, 2024 had
−Removed: a Black-Scholes fair value of $ 156,746
−Removed: for the 1,125,000
−Removed: warrants issued.
−Removed: SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANTS
−Removed: Exercise price
−Removed: Expected volatility
−Removed: 521 - 1,042 %
−Removed: Expected term (years)
−Removed: Risk free rate
−Removed: 4.05 – 4.45 %
−Removed: of January 31, 2024, and 2023, the Company had 23 and 0 shares issued and outstanding.
+Added: of January 31, 2025, and 2024, the Company had 196.67 and 23 shares of Series A Preferred Stock issued and outstanding, respectively.
Company has authorized share capital consisted of 500,000,000 shares of common stock with par value of $ 0.001 .
−Removed: January 23, 2023, the Company issued 182,240,000 for the transaction with ICUMO (see Note 1).
−Removed: January 23, 2023, the Company issued 5,467,200 shares of common stock to Newbridge Securities and affiliates for investment banking services
−Removed: related to the Company’s transaction with ICUMO.
−Removed: The shares were valued at $ 0.15 per share or $ 820,080 .
−Removed: January 23, 2023, the Company issued 446,623 shares of common stock to Steven Delonga and John Hedges for services.
−Removed: The shares were valued
−Removed: at $ 0.15 per share or $ 66,993 .
−Removed: January 23, 2023, the Company issued 250,000 shares of common stock to David Lubin for consulting services.
−Removed: The shares were valued at $ 0.15
−Removed: per share or $ 37,500 .
−Removed: March 31, 2023, the Company issued 879,628
−Removed: shares of common stock to Brodkey ( 108,024
−Removed: shares), Scannell ( 385,802
−Removed: shares), Kolodner ( 192,901
−Removed: shares), and Rudofsky ( 192,901
−Removed: shares) in exchange for the conversion of accrued compensation of $ 18,000 ,
−Removed: and $ 31,250 ,
−Removed: respectively.
−Removed: The shares were valued at $ 0.162
−Removed: per share or $ 142,500 .
−Removed: The Company recognized did not recognize a gain or loss on the extinguishment as the fair value of the
−Removed: shares equaled the value of the liabilities extinguished.
−Removed: August 19, 2023, the Company issued 3,844,073
−Removed: shares of common stock to Brodkey ( 326,190
−Removed: shares), Scannell ( 1,190,471
−Removed: shares), Kolodner ( 595,236
−Removed: shares), Rudofsky ( 595,236
−Removed: shares), employees and consultants ( 1,136,940
−Removed: shares) in exchange for the conversion of accrued compensation of $ 22,833 ,
−Removed: and $ 79,585 ,
−Removed: respectively.
−Removed: The shares were valued at $ 0.07
−Removed: per share or $ 269,085
−Removed: based on the closing price of the Company’s stock on the grant date.
−Removed: The Company recognized did not recognize a gain or loss on the extinguishment as the fair value of the shares equaled the value of
−Removed: the liabilities extinguished.
−Removed: On November 2, 2023, the Company
−Removed: issued 1,466,208
−Removed: shares of common stock for services and recognized stock-based compensation expense.
−Removed: The shares were valued at $ 0.21
−Removed: per share or $ 309,353
−Removed: based on the closing price of the Company’s common stock on the grant date.
−Removed: of January 31, 2024, the Company had 214,647,732 shares issued and outstanding.
+Added: described in Note 4, the Company issued certain shares of its common stock for the conversion of convertible notes payable during the
+Added: period ended January 31, 2025.
+Added: described in Note 6, the Company issued certain shares of its common stock to related parties during the period ended October 31, 2024.
+Added: April 2024, the Company issued 1,041,667 shares of common stock to an officer as a result of the cashless exercise of their warrants.
+Added: May 1, 2024, Rudofsky, Brodkey, and Scannell each elected to convert accrued compensation of $ 31,250 , $ 17,500 , and $ 62,500 , respectively,
+Added: into 195,313 , 109,375 , and 390,625 shares of common stock, respectively.
+Added: August 2, 2024, Brodkey, Rudofsky, and Scannell each elected to convert accrued compensation of $ 42,500 , $ 31,250 , and $ 87,500 , respectively,
+Added: into 170,000 , 125,000 , and 350,000 shares of common stock, respectively.
+Added: Other employees and non-employees converted compensation of
+Added: $ 574,750 into 439,000 shares of common stock.
+Added: September 25, 2024, the Company issued stock incentives to Brodkey ( 2,570,000 shares valued at $ 565,400 ), Scannell ( 2,500,000 shares
+Added: valued at $ 550,000 ), and Rudofsky ( 125,000 shares valued at $ 27,500 ).
+Added: The Company also issued stock incentives to employees and non-employees
+Added: ( 375,000 shares valued at $ 82,500 ).
+Added: November 5, 2024, Brodkey and Scannell each elected to convert accrued compensation of $ 42,500 and $ 87,500 into 193,182 and 397,727 shares
+Added: of common stock, respectively.
+Added: Additionally, Dykes, a former officer, and a consultant, converted accrued compensation of $ 47,500 and
+Added: $ 20,000 into 215,909 and 90,909 shares of common stock, respectively.
+Added: December 18, 2024, a vendor converted a payable for $ 30,000 into 125,000 shares of common stock.
+Added: January 31, 2025, Brodkey and Scannell each elected to convert accrued compensation of $ 42,500 and $ 87,500 into 106,784 and 219,849 shares
+Added: of common stock, respectively.
+Added: Additionally, Dykes, a former officer, and a consultant, converted $ 47,500 and $ 20,000 into 119,347 and
+Added: 50,251 shares of common stock, respectively.
+Added: January 31, 2025, Brodkey and Scannell each elected to convert accrued compensation of $ 55,000 and $ 62,500 into 138,192 and 157,036 shares
+Added: of common stock, respectively.
+Added: Additionally, Dykes, a former officer, converted $ 165,534 of accrued compensation into 415,916 shares
+Added: of common stock.
+Added: the year ended January 31, 2025, the Company issued 2,387,802 shares of common stock for non-officer services.
+Added: For the year ended January 31, 2025, the Company issued approximately 189,000
+Added: shares of common stock to various individuals for services.
+Added: of January 31, 2025, and 2024, the Company had 261,463,225
+Added: and 214,647,732 shares issued, issuable, and
+Added: outstanding, respectively.
January 23, 2023, as part of the RTO, the Company accepted the assignment of the stock options for common stock from ICUMO to the
4 unchanged sentences
and 6,566,000
−Removed: options have vested, respectively.
+Added: options are vested.
The exercise price for the options is $ 0.125
1 unchanged sentence
The Company recognized $ 378,496
−Removed: during the years ended January 31, 2024 and 2023, respectively, in stock based compensation expense related to the vesting of these
−Removed: The remaining additional compensation to be recognized as these options vest is approximately $ 757
−Removed: thousand based on the current estimated probability of reaching the vesting milestones as of January 31, 2024.
−Removed: The Company estimated the value of the
−Removed: options using a Black-Scholes option pricing model with the following inputs:
−Removed: OF ESTIMATED VALUE OF OPTIONS
−Removed: Exercise price
−Removed: Expected volatility(a)
−Removed: 111.10 % - 265.18 %
−Removed: Expected term (years)
−Removed: Risk free rate
−Removed: (a) The Company derived expected volatility using the average volatility for
−Removed: a sample of comparable companies due to the thinly traded nature of the Company’s stock.
−Removed: The remaining vesting milestones required to be met are (1) obtaining an updated PEA, (2) an uplist of the Company’s
−Removed: common stock to a national exchange and (3) the successful raising of $5 million or more in new capital.
−Removed: Each of these milestones vest
−Removed: an additional 20% of the options upon being met and were estimated to have a 50% probability of being met as of January 31, 2024.
−Removed: reviews the estimate of meeting each probability as well as the related timing at each reporting period .
−Removed: January 23, 2023, as part of the RTO, the Company accepted the assignment of the warrants for common stock from ICUMO to the Company,
−Removed: as consented by the parties.
−Removed: These warrants were related to a private placement memorandum for ICUMO in May 2022 and June 2022.
−Removed: January 31, 2024 and 2023, 41,540,000 warrants are outstanding.
−Removed: The exercise price for the warrants are $ 0.15 and they expire on May
−Removed: May 8, 2023, as part of two convertible notes (see Note 4), the Company issued 1,093,479 warrants with an exercise price of $ 0.23 .
−Removed: warrants expire on May 8, 2026 .
−Removed: On August 14, 2023, November 13,
−Removed: 2023, November 22, 2023 and January 31, 2024, as part of the purchase of preferred stock in the amount of $ 216,000 , the Company
−Removed: issued a combined 1,125,000
−Removed: warrants with an exercise price of $ 0.24 .
−Removed: The warrants expire three
−Removed: years after issuance.
−Removed: The Black-Scholes value for the warrants was $ 112,867 .
−Removed: On November 17, 2023, as part of the
−Removed: purchase of preferred stock in the amount of $ 24,000 , the Company issued 125,000
−Removed: warrants with an exercise price of $ 0.24 .
−Removed: The warrants expire on November
−Removed: The Black-Scholes value for the warrants was $ 12,537 .
−Removed: On December 8, 2023, as part of the
−Removed: purchase of preferred stock in the amount of $ 24,000 , the Company issued 125,000
−Removed: warrants with an exercise price of $ 0.24 .
−Removed: The warrants expire on December
−Removed: The Black-Scholes value for the warrants was $ 12,537 .
−Removed: On December 8, 2023, as part of the
−Removed: purchase of preferred stock in the amount of $ 12,000 , the Company issued 62,500
−Removed: warrants with an exercise price of $ 0.24 .
−Removed: The warrants expire on December
−Removed: The Black-Scholes value for the warrants was $ 6,268 .
+Added: during the period ended January 31, 2025, in stock-based compensation expense related to the estimated vesting of these options.
+Added: of January 31, 2025, none of the remaining milestones necessary for these options to vest have been met.
+Added: The remaining additional
+Added: compensation to be recognized as these options vest is approximately $ 568,000
+Added: during fiscal 2025 based on the current estimated time to reach the milestones.
+Added: remaining vesting milestones required to be met are (1) obtaining an updated PEA, (2) an uplist of the Company’s common stock to
+Added: a national exchange and (3) the successful raising of $5 million or more in new capital.
+Added: Each of these milestones vest an additional
+Added: 20% of the options upon being met and were estimated to have a 50% probability of being met as of January 31, 2025.
+Added: Management reviews
+Added: the estimate of meeting each probability as well as the related timing at each reporting period.
+Added: April 3, 2024, Brodkey, Scannell, Rudofsky, and Dykes executed cashless conversions of 5,360,000 vested options each into 3,685,000 shares
+Added: of common stock each.
+Added: As of January 31, 2025, the Company had 24,120,000 options outstanding with an exercise price of $ 0.125 , to Brodkey, Scannell, and a former
+Added: officer, each with 8,040,000 options.
+Added: On March 28, 2024, the Company issued 10,166,875 warrants for shares of common stock as part of financing.
+Added: The warrants have an exercise
+Added: price of $ 0.24 and expire on March 28, 2027 .
+Added: April 4, 2024, Feehan and Brodkey executed cashless conversion of 2,666,666 and 1,306,667 warrants, respectively, into 1,666,670 and
+Added: 816,666 shares of common stock, respectively.
+Added: April 6, 2024, Dykes executed cashless conversion of 400,000 warrants into 251,250 shares of common stock.
+Added: April 6, 2024, four warrant holders executed cashless conversion of 1,608,000 warrants into 1,005,000 shares of common stock.
+Added: April 8, 2024, Rudofsky executed cashless conversion of 1,666,667 warrants into 1,041,667 shares of common stock.
+Added: On June 7, 2024, the Company issued 750,000 warrants for shares of common stock as part of financing.
+Added: The warrants have an exercise price
+Added: of $ 0.24 and expire on June 7, 2027 .
+Added: On September 5, 2024, the Company issued 62,500 warrants for shares of common stock as part of financing.
+Added: The warrants have an exercise price of $ 0.24 and expire on September 5, 2027 .
+Added: November 5, 2024, Rudofsky exercised 500,000 warrants at $ 0.15 for $ 75,000 .
+Added: December 17, 2024, 225,000 warrants were exercised at $ 0.24 for $ 54,000 .
+Added: January 17, 2025, 225,000 warrants were exercised at $ 0.24 for $ 54,000 .
+Added: January 29, 2025, 1,340,000 warrants were exercised at $ 0.15 for $ 201,000 .
of January 31, 2025, the Company had 41,555,900 warrants
outstanding with an exercise price of $ 0.15 ,
−Removed: which relate to the convertible notes dated January 23, 2023 (see Note 4), 1,093,479 warrants
−Removed: outstanding with an exercise price of $ 0.23 (see
−Removed: Note 4), which relate to the convertible notes
−Removed: dated May 8, 2023, 41,540,000 warrants with an exercise price of $ 0.15 , which related to the RTO transaction (Note 1), and 1,125,000
−Removed: warrants issued in connection with the sale of the Company’s Series A Convertible Non-Voting Preferred Stock (see above).
−Removed: outstanding warrants as of January 31, 2024 and 2023 was 52,738,479 and 51,613,479 , respectively.
+Added: which relate to the convertible notes dated January 23, 2023, 1,093,470
+Added: warrants outstanding with an exercise price of $ 0.23 ,
+Added: and 11,966,875 warrants
+Added: outstanding with an exercise price of $ 0.24
+Added: (see Note 4).
+Added: The schedule of outstanding warrants as of January 31, 2025, is as follows:
+Added: SCHEDULE OF WARRANTS OUTSTANDING
+Added: Compensation Expense
+Added: Company recognizes stock-based compensation using the straight-line method over the requisite service period or derived service period.
+Added: The Company recognized stock-based compensation for the years ended January 31, 2025, and 2024 of $ 2,966,115 and $ 2,043,909 , respectively.
8 – COMMITMENTS AND CONTINGENCIES
−Removed: Company is subject, from time to time, to claims by third parties under various legal disputes.
−Removed: The defense of such claims, or any adverse
−Removed: outcome relating to any such claims, could have a material adverse effect on the Company’s liquidity, financial condition and cash
−Removed: conditions may exist as of the date the consolidated financial statements are issued, which may result in a loss to the Company,
+Added: than the potential challenges to the Exploration PoP anticipated to be filed by environmental and non-government organizations
+Added: in opposition to exploration at CuMo, we have no knowledge of any material, active, pending or threatened proceeding against us or our
+Added: subsidiaries, nor are we, or any subsidiary, involved as a plaintiff or defendant in any material proceeding or pending litigation.
+Added: defense of such claims, or any adverse outcome relating to any such claims, could have a material adverse effect on the Company’s
+Added: liquidity, financial condition and cash flows.
+Added: conditions may exist as of the date the condensed consolidated financial statements are issued, which may result in a loss to the Company,
but which will only be resolved when one or more future events occur or fail to occur.
6 unchanged sentences
the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability
−Removed: can be estimated, then the estimated liability would be accrued in the Company’s consolidated financial statements.
+Added: can be estimated, then the estimated liability would be accrued in the Company’s condensed consolidated financial statements.
the assessment indicates that a potentially material loss contingency is not probable but is reasonably possible, or is probable but
3 unchanged sentences
would be disclosed.
−Removed: Prior to the RTO, the Company was subject to a lease agreement for a warehouse
−Removed: which the Company may have defaulted on prior to the RTO.
−Removed: The lessor was seeking past due rent and default interest associated with the
−Removed: During the year ended January 31, 2024, management sought to cure any potential defaults and regain access to leased warehouse
−Removed: from the lessor.
−Removed: The lessor and the Company are currently negotiating a potential amendment to the previous lease agreement which
−Removed: would remedy any potential defaults under that agreement.
−Removed: The revised lease agreement includes an additional amount of $ 158,943 to cure
−Removed: the alleged default.
−Removed: The scheduled payments of this amount is $ 100,000 having been paid during March 2024 and the remaining balance to
−Removed: be paid monthly at $ 6,000 beginning May 1, 2024 and ending on February 1, 2025.
+Added: Company entered into a new long-term lease agreement for warehouse space in Idaho.
+Added: The lease began on April 1, 2024, with an initial
+Added: period of 3 years and an optional 3 -year renewal at the end of the initial term.
+Added: The Company may cancel the lease at any time after 13
+Added: months from the effective date of the lease by providing a 3-month notice of cancellation.
+Added: The base lease payment is $ 3,600 through January
+Added: 1, 2026, at which point base rent increases to $ 3,700 until January 1, 2027, at which point it increases to $ 3,800 until January 1, 2028,
+Added: at which point it increases to $ 3,900 .
+Added: Prior to entering into this lease agreement, the Company was a party to a month-to-month lease
+Added: which it had not terminated.
+Added: The lessor and the Company agreed regain access to the warehouse including obtaining access to the Company’s
+Added: property contained within such warehouse, the lessor agreed to the following additional payments.
+Added: A single payment of $ 100,000 which
+Added: was paid on March 5, 2024, and $ 6,000 per month beginning May 1, 2024, and ending on February 1, 2025.
+Added: the Company measures the right of use asset and liability associated with its office lease using the following inputs:
+Added: SCHEDULE OF RIGHT OF USE ASSET AND LIABILITY
+Added: Remaining lease term (in years)
+Added: Discount rate
+Added: remaining term of the lease was based on the amount of time left before the Company may exercise its right to cancel the lease, which
+Added: is 13 months.
+Added: Company considered whether it was probable it would exercise and extend beyond the initial 3 -year term and determined it was not probable
+Added: that the Company would exercise this renewal option.
+Added: Company records rent on straight-line basis over the terms of the underlying lease.
+Added: Estimated future minimum lease payments under the
+Added: lease are as follows:
+Added: SCHEDULE OF ESTIMATED FUTURE MINIMUM LEASE PAYMENTS
+Added: Year Ending January 31,
+Added: Total remaining lease payments
+Added: imputed interest
+Added: Present value of remaining lease payments
+Added: rent expense for the years ended January 31, 2025, and 2024 was $ 197,415 and $ 42,000 , respectively.
9 – INCOME TAXES
6 unchanged sentences
the United States Federal tax rate of 21 % and state rate of 5 % to loss before taxes for fiscal years 2025 and 2024), as follows:
−Removed: SCHEDULE OF TAX EXPENSE FOR FEDERAL INCOME
−Removed: January 31, 2024
−Removed: January 31, 2023
+Added: SCHEDULE OF TAX EXPENSE FOR FEDERAL INCOME TAX PURPOSES
Tax expense (benefit) at the statutory rate
5 unchanged sentences
tax assets and liabilities.
−Removed: tax year 2024 and 2023 remains open for examination by federal agencies and other jurisdictions in which it operates.
+Added: tax years 2023 through 2025 remain open for examination by federal agencies and other jurisdictions in which it operates.
tax effect of significant components of the Company’s deferred tax assets and liabilities at January 31, 2025 and 2024 are as follows:
−Removed: OF DEFERRED TAX ASSETS AND LIABILITIES
−Removed: January 31, 2024
−Removed: January 31, 2023
+Added: SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES
Deferred tax assets:
3 unchanged sentences
Deferred tax asset valuation allowance
+Added: ( 1,311,365 )
Total net deferred taxes
9 unchanged sentences
10 – SUBSEQUENT EVENTS
−Removed: Company has evaluated subsequent events from the consolidated balance sheet through the date of this filing and determined there
−Removed: were no events to disclose or that require recognition in the accompanying consolidated financial statements than as stated below.
−Removed: Between February and April 2024, we entered into
−Removed: subscription agreements (each a “Subscription Agreement”) with certain accredited investors (each, a
−Removed: “Subscriber” and collectively, the “Subscribers”), pursuant to which the Company offered and sold to the
−Removed: Subscribers in a private placement offering (the “Offering”), units (each, a “Unit” and, collectively, the
−Removed: “Units”), for a purchase price of $ 12,000 per Unit, for gross proceeds of $ 1,952,000 .
−Removed: Each Unit consists of one (1) share of the Company’s Series A Convertible
−Removed: Non-Voting Preferred Stock, par value $ 0.001 per share (the “Preferred Stock”), and (ii) 62,500 common stock
−Removed: purchase warrants (the “Warrants”).
−Removed: Each share of Preferred Stock converts into
−Removed: 50,000 shares of the Company’s common stock, par value $ 0.001 per share (“Common Stock”).
−Removed: The Warrant entitles the
−Removed: holders to shares of Common Stock for three (3) years, at an exercise price of $ 0.24 per share.
−Removed: In April 2024, holders of $ 1,099,200 par value of
−Removed: Convertible Secured Notes issued between December 2022 and May 2023 elected to convert those notes to common equity.
−Removed: The conversion
−Removed: price of the notes was $ 0.075 , resulting in the issuance of 12,848,116 common shares.
−Removed: In April 2024, the officers of the company, Steven
−Removed: Rudofsky, CEO, Andrew Brodkey, COO, and Robert Scannell, CFO each elected to exercise 5,360,000 vested stock options with a strike price
−Removed: of $ 0.125 and an expiration date of September 30, 2027.
−Removed: All options were exercised on a cashless basis, resulting in the issuance of 3,385,000
−Removed: shares per officer, or a total of 11,055,000 common shares.
−Removed: Shaun Dykes, a geological consultant to the company,
−Removed: also elected to exercise 5,360,000 vested stock options with a strike price of $ 0.125 and an expiration date of September 30, 2027.
−Removed: options were exercised on a cashless basis, resulting in the issuance of 3,685,000 shares.
−Removed: During April 2024, various warrant holders, including the Company’s
−Removed: management, elected to exercise a total of 7,640,001 warrants with a strike price of $ 0.15 and expiration dates between December 10, 2027
−Removed: and January 10, 2028.
−Removed: The warrants were issued on a cashless basis, resulting in the issuance of 4,781,253 common shares.
−Removed: Additionally, the Company issued 1,195,427 shares of common stock to various
−Removed: individuals, including members of management, for services and the conversion of accrued payroll subsequent to January 31, 2024.
+Added: Company has evaluated subsequent events from the condensed consolidated balance sheet through the date of this filing and determined
+Added: there were no events to disclose or that require recognition in the accompanying condensed consolidated financial statements.
+Added: Company filed a registration statement on Form S-1 with the Securities and Exchange Commission (“SEC”) on July 11, 2024,
+Added: to offer and resell up to 94,126,642 shares of common stock by selling stockholders consisting of (i) up to 9,283,333 shares of common
+Added: stock issuable upon the conversion of 185.66 shares of Series A Convertible Non-Voting Preferred Stock, $ 0.001 par value per share sold
+Added: in a private placement offering with Newbridge Securities Corporation acting as the sole placement agent (the “Newbridge Private
+Added: Placement Offering”) (ii) up to 11,604,167 shares of common stock issuable upon the exercise of warrants sold in the Newbridge
+Added: Private Placement Offering, (iii) 813,333 shares of common stock issued to the placement agent of the Newbridge Private Placement Offering,
+Added: (iv) 66,794,143 shares of common stock issued pursuant to the January 23, 2023 share exchange with the former shareholders of ICUMO,
+Added: (v) 4,333,333 shares of common stock sold a private placement offering on December 15, 2022, (vi) 880,000 shares of common stock issuable
+Added: upon conversion of the principal and accrued interest of two convertible promissory notes in the aggregate principal amount of $ 201,200
+Added: in total, at a price of $ 0.23 per share, issued to certain selling stockholders on April 5, 2024, and (vii) 418,333 shares of common
+Added: stock issued in consideration of consulting fees to various consultants.
+Added: registration statement has not yet been declared effective by the SEC.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.