UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2024

 

or

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ______________to ______________

 

Commission File Number 000-55626

 

WESTERN URANIUM & VANADIUM CORP.

(Exact Name of Registrant as Specified in Its Charter)

 

Ontario, Canada   98-1271843
(State or Other Jurisdiction of
Incorporation or Organization)
 

(I.R.S. Employer

Identification Number)

 

330 Bay Street, Suite 1400

Toronto, Ontario, Canada

  M5H 2S8
(Address of Principal Executive Offices)   (Zip Code)

 

(970) 864-2125

(Registrant’s Telephone Number, Including Area Code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of exchange on which registered
N/A        

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer Smaller reporting company
  Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No

 

As of May 17, 2024, 55,223,113 of the registrant’s no par value common shares were outstanding.

 

 

 

 

 

 

WESTERN URANIUM & VANADIUM CORP.

FORM 10-Q

TABLE OF CONTENTS

 

PART I – FINANCIAL INFORMATION 1
Item 1.Financial Statements 1
  Condensed Interim Consolidated Balance Sheets (Unaudited) 1
  Condensed Interim Consolidated Statements of Operations and Other Comprehensive Loss (Unaudited) 2
  Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity (Unaudited) 3
  Condensed Interim Consolidated Statements of Cash Flows (Unaudited) 4
  Notes to the Condensed Interim Consolidated Financial Statements (Unaudited) 5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 17
Item 3. Quantitative and Qualitative Disclosures About Market Risk 26
Item 4. Controls and Procedures 26
     
PART II – OTHER INFORMATION 27
Item 1. Legal Proceedings 27
Item 1a. Risk Factors 27
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 27
Item 3. Defaults Upon Senior Securities 27
Item 4. Mine Safety Disclosures 27
Item 5. Other Information 28
Item 6. Exhibits 28
     
SIGNATURES 29

 

i

 

 

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES

CONDENSED INTERIM CONSOLIDATED BALANCE SHEETS

(Stated in USD)

(Unaudited)

 

   As of 
   March 31,
2024
   December 31,
2023
 
Assets        
Current assets:        
Cash and cash equivalents  $11,526,118   $9,217,585 
Restricted cash, current portion   75,075    75,075 
Prepaid expenses   252,751    382,314 
Marketable securities   566    385 
Other current assets   132,331    131,255 
Total current assets   11,986,841    9,806,614 
           
Restricted cash, net of current portion   676,442    676,369 
Property, plant & equipment and mineral properties, net   15,216,339    14,926,289 
Kinetic separation intellectual property   9,488,051    9,488,051 
           
Total assets  $37,367,673   $34,897,323 
           
Liabilities and Shareholders’ Equity          
           
Liabilities          
Current liabilities:          
Accounts payable and accrued liabilities  $734,255   $761,123 
Reclamation liability, current portion   75,057    75,057 
Total current liabilities   809,312    836,180 
           
Reclamation liability, net of current portion   244,557    241,562 
Deferred tax liability   2,708,887    2,708,887 
Deferred contingent consideration   325,800    340,650 
           
Total liabilities   4,088,556    4,127,279 
           
Shareholders’ Equity          
Common shares, no par value, unlimited authorized shares, 55,223,419 and 50,002,395 shares issued as of March 31, 2024 and December 31, 2023, respectively, and 55,223,113 and 50,002,089  shares outstanding as of March 31, 2024 and December 31, 2023, respectively
   54,790,230    49,661,910 
Treasury shares, 306 shares held in treasury as of March 31, 2024 and December 31, 2023   
-
    
-
 
Accumulated deficit   (21,294,745)   (18,817,857)
Accumulated other comprehensive loss   (216,368)   (74,009)
Total shareholders’ equity   33,279,117    30,770,044 
Total liabilities and shareholders’ equity  $37,367,673   $34,897,323 

 

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

 

1

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE LOSS

(Stated in USD)

(Unaudited)

 

   For the Three Months Ended
March 31,
 
   2024   2023 
         
Revenues  $54,273   $165,975 
           
Expenses          
Mining expenditures   1,308,879    605,104 
Professional fees   112,690    87,096 
General and administrative   966,245    613,365 
Consulting fees   193,426    737 
Total operating expenses   2,581,240    1,306,302 
           
Operating loss   (2,526,967)   (1,140,327)
           
Accretion and interest income, net   (50,079)   (35,296)
Other income, net   
-
    (1,500)
           
Net loss   (2,476,888)   (1,103,531)
           
Other comprehensive (loss) income          
Foreign currency translation adjustment   (142,359)   6,314 
           
Comprehensive loss  $(2,619,247)  $(1,097,217)
           
Net loss per share - basic and diluted
  $(0.05)  $(0.03)
           
Weighted average shares outstanding - basic and diluted
   52,539,766    43,602,565 

 

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

 

2

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Stated in USD)

(Unaudited)

 

   Common Shares   Treasury Shares   Accumulated   Accumulated Other Comprehensive     
   Shares   Amount   Shares   Amount   Deficit   Loss   Total 
                             
Balance as of January 1, 2024   50,002,089   $49,661,910    306   $
         -
   $(18,817,857)  $(74,009)  $30,770,044 
                                    
Foreign currency translation adjustment   -    
-
    -    
-
    
-
    (142,359)   (142,359)
Proceeds from the exercise of warrants   5,198,540    4,605,458    
-
    
-
    
-
    
-
    4,605,458 
Stock-based compensation - stock options   -    522,862    -    
-
    
-
    
-
    522,862 
Cashless exercise of stock options   22,484    
-
    
-
    
-
    
-
    
-
    
-
 
Net loss   -    
-
    -    
-
    (2,476,888)   
-
    (2,476,888)
                                    
Balance as of March 31, 2024   55,223,113   $54,790,230    306   $
-
   $(21,294,745)  $(216,368)  $33,279,117 
                                    
Balance as of January 1, 2023   43,602,565   $43,394,303    306   $
-
   $(13,875,263)  $(261,132)   29,257,908 
                                    
Foreign currency translation adjustment   -    
-
    -    
-
    
-
    6,314    6,314 
Stock-based compensation - stock options   -    252,742    -    
-
    
-
    
-
    252,742 
Net loss   -    
-
    -    
-
    (1,103,531)   
-
    (1,103,531)
                                    
Balance as of March 31, 2023   43,602,565    43,647,045    306    
-
    (14,978,794)   (254,818)   28,413,433 

 

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

 

3

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

(Stated in USD)

(Unaudited)

 

   For the Three Months Ended
March 31,
 
   2024   2023 
Cash Flows Used In Operating Activities:        
Net loss  $(2,476,888)  $(1,103,531)
Reconciliation of net loss to cash used in operating activities:          
Depreciation   113,319    43,618 
Accretion of reclamation liability   2,995    2,742 
Stock-based compensation   516,515    252,742 
Change in marketable securities   (181)   45 
Changes in operating assets and liabilities:          
Prepaid expenses and other current assets   128,487    186,676 
Accounts payable and accrued liabilities   (26,868)   9,334 
Deferred revenue   
-
    (16,155)
Contingent consideration   (14,850)   (5,385)
Net cash used in operating activities   (1,757,471)   (629,914)
           
Cash Flows Used In Investing Activities          
Purchase of property, plant & equipment and mineral properties   (403,369)   (623,623)
Net cash used in investing activities   (403,369)   (623,623)
           
Cash Flows Provided By Financing Activities          
Proceeds from warrant exercises   4,605,458    
-
 
Net cash provided by financing activities   4,605,458    
-
 
           
Effect of foreign exchange rate on cash   (136,012)   6,314 
           
Net increase (decrease) in cash and cash equivalents and restricted cash   2,308,606    (1,247,223)
           
Cash and cash equivalents and restricted cash - beginning   9,969,029    10,433,538 
           
Cash and cash equivalents and restricted cash - ending  $12,277,635   $9,186,315 
           
Cash and cash equivalents  $11,526,118   $8,434,891 
Restricted cash, current portion   75,075    75,057 
Restricted cash, noncurrent   676,442    676,367 
Total cash and cash equivalents and restricted cash  $12,277,635   $9,186,315 
           
Supplemental disclosure of cash flow information:          
Cash paid during the period for:          
Interest  $
-
   $
-
 
Income taxes  $
-
   $
-
 

 

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

 

4

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited) 

 

NOTE 1 – BUSINESS

 

Nature of operations

 

Western Uranium & Vanadium Corp. (“Western” or the “Company”) was incorporated in December 2006 under the Ontario Business Corporations Act. On November 20, 2014, the Company completed a listing process on the Canadian Securities Exchange (“CSE”). As part of that process, the Company acquired 100% of the members’ interests of Pinon Ridge Mining LLC (“PRM”), a Delaware limited liability company. The transaction constituted a reverse takeover (“RTO”) of Western by PRM. Subsequent to obtaining appropriate shareholder approvals, the Company reconstituted its Board of Directors and senior management team. Western is a Canadian domestic issuer and Canadian reporting issuer.

 

The Company’s registered office is located at 330 Bay Street, Suite 1400, Toronto, Ontario, Canada, M5H 2S8, and its common shares are listed on the CSE under the symbol “WUC.” On April 22, 2016, the Company’s common shares began trading on the OTC Pink Open Market, and on May 23, 2016, the Company’s common shares were approved for trading on the OTCQX Best Market under the symbol “WSTRF”. The Company’s principal business activity is the acquisition and development of uranium and vanadium resource properties in the states of Utah and Colorado in the United States of America (“United States”).

 

On September 16, 2015, Western completed its acquisition of Black Range Minerals Limited (“Black Range”). Under United States Securities and Exchange Commission (“Commission”) rules, this transaction triggered the Company being deemed a United States domestic issuer and losing its foreign private issuer exemption. On April 29, 2016, the Company filed a Form 10 registration statement with the Commission after converting its basis of accounting from International Financial Reporting Standards (“IFRS”) to generally accepted accounting principles in the United States (“U.S. GAAP”). On June 28, 2016, the Company’s registration statement became effective and Western became a United States reporting issuer.

 

On June 30, 2023, Western re-qualified as a foreign private issuer as that term is defined in Rule 3b-4(c) promulgated under the Securities Exchange Act of 1934 (the “Exchange Act”). As a result, the Company may now utilize certain accommodations made to foreign private issuers, including (1) an exemption from complying with the Commission’s proxy rules, (2) an exemption from the Company’s insiders having to comply with the reporting and short-swing trading liability provisions of Section 16 under the Exchange Act, (3) the ability to make periodic filings with the Commission on the Form 20-F and Form 6-K foreign issuer forms, and (4) the ability to offer and sell unrestricted securities outside of the United States pursuant to Rule 903 of Regulation S. The Company plans to take advantage of these accommodations. However, the Company currently has decided to voluntarily continue to file periodic reports with the Commission using domestic issuer forms including filing annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

 

Note 2 – Liquidity and going concern

 

With the exception of the quarter ended June 30, 2022, the Company has incurred losses from its operations. During the three months ended March 31, 2024, the Company generated a net loss of $2,476,888. The Company expects to generate operating losses for the foreseeable future as it incurs expenses to bring its mineral processing facility online and further expand mining operations. As of March 31, 2024, the Company had an accumulated deficit of $21,294,745 and working capital of $11,177,529.

 

Since inception, the Company has met its liquidity requirements principally through the issuance of notes and the sale of its common shares. During the three months ended March 31, 2024, the Company received $4,605,458 in proceeds from the exercise of its common share warrants. On December 12, 2023, the Company closed a non-brokered private placement of 5,215,828 units at a price of $1.02 (CAD $1.39) per unit. The aggregate gross proceeds raised in the private placement amounted to $5,324,988 (CAD $7,250,000) and net proceeds amounted to $4,836,867 (CAD $6,588,089). During the year ended December 31, 2023, the Company received $1,004,044 in proceeds from the exercise of its common share warrants.

 

The Company’s ability to continue its planned operations and to pay its obligations when they become due is contingent upon the Company obtaining additional financing. Management’s plans include seeking to procure additional funds through debt and equity financing, to secure regulatory approval to fully utilize its kinetic separation (“Kinetic Separation”) technology, and to initiate the processing of ore to generate operating cash flows.

 

5

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited) 

 

Note 2 – Liquidity and going concern, continued

 

There are no assurances that the Company will be able to raise capital on terms acceptable to the Company or at all, or that cash flows generated from its operations will be sufficient to meet its current operating costs. If the Company is unable to obtain sufficient amounts of additional capital, it may be required to reduce the scope of its planned product development, which could harm its financial condition and operating results, or it may not be able to continue to fund its ongoing operations. These conditions raise substantial doubt about the Company’s ability to continue as a going concern to sustain operations for at least one year from the issuance of these condensed interim consolidated financial statements. The accompanying condensed interim consolidated financial statements do not include any adjustments that might result from the outcome of these uncertainties.

 

NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation and Principles of Consolidation

 

The accompanying condensed interim consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial information and with the instructions to Form 10-Q and Rule 10 of Regulation S–X. Accordingly, they do not include all of the information and notes required by U.S. GAAP for complete financial statements. However, in the opinion of management of the Company, all adjustments necessary for a fair presentation of the financial position and operating results have been included in these condensed interim consolidated financial statements. These condensed interim consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10–K for the fiscal year ended December 31, 2023, as filed with the SEC on April 16, 2024. The Company has voluntarily elected to file this Quarterly Report on Form 10-Q for the quarter ended March 31, 2024 notwithstanding its foreign private issuer status. Operating results for the three months ended March 31, 2024 are not necessarily indicative of the results that may be expected for any subsequent quarters or for the year ending December 31, 2024. 

 

The accompanying condensed interim consolidated financial statements include the accounts of Western and its wholly-owned subsidiaries, Western Uranium Corp. (Utah), PRM, Black Range, Black Range Copper Inc., Ranger Resources Inc., Black Range Minerals Inc., Black Range Minerals Colorado LLC, Black Range Minerals Wyoming LLC, Haggerty Resources LLC, Ranger Alaska LLC, Black Range Minerals Utah LLC, Black Range Minerals Ablation Holdings Inc., Black Range Development Utah LLC and Maverick Strategic Minerals Corp. All inter-company transactions and balances have been eliminated upon consolidation.

 

The Company reports operating and financial results in a single segment based on the consolidated information used by the chief operating decision maker (“CODM”) in evaluating the financial performance of its business and allocating resources. This single segment reflects the Company’s core business: produce critical minerals. As the Company has one reportable segment, net loss, total assets and working capital are equal to consolidated results.

 

The Company has established the existence of mineralized materials for certain uranium projects. The Company has not established proven or probable reserves, as defined by the United States Securities and Exchange Commission (the “SEC”), through the completion of a “final” or “bankable” feasibility study for any of its uranium projects.

 

Exploration Stage and Mineral Properties

 

In accordance with U.S. GAAP, expenditures relating to the acquisition of mineral rights are initially capitalized as incurred while exploration and pre-extraction expenditures are expensed as incurred until such time the Company exits the exploration stage by establishing proven or probable reserves. Expenditures relating to exploration activities, such as drill programs to search for additional mineralized materials, are expensed as incurred. Expenditures relating to pre-extraction activities, such as the construction of mine wellfields, ion exchange facilities, disposal wells, and mine development, are expensed as incurred until such time proven or probable reserves are established for that uranium project, after which subsequent expenditures relating to development activities for that particular project are capitalized as incurred. Expenditures relating to mining and ore production while the Company is in the exploration stage and while the ore is stockpiled underground are expensed as incurred.

 

6

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited) 

 

Note 3 – SUMMARY OF Significant Accounting Policies, CONTINUED

 

Exploration Stage and Mineral Properties, continued

 

Production stage issuers, as defined in subpart 1300 of Regulation S-K, having engaged in material extraction of established mineral reserves on at least one material property, typically capitalize expenditures relating to ongoing development activities, with corresponding depletion calculated over proven and probable reserves using the units-of-production method and allocated to future reporting periods to inventory and, as that inventory is sold, to cost of goods sold. The Company is an exploration stage issuer, which has resulted in the Company reporting larger losses than if it had been in the production stage due to the expensing, instead of capitalizing, of expenditures relating to ongoing mine development and extraction activities. Additionally, there would be no corresponding amortization allocated to future reporting periods of the Company since those costs would have been expensed previously, resulting in both lower inventory costs and cost of goods sold and results of operations with higher gross profits and lower losses than if the Company had been in the production stage.

 

Any capitalized costs, such as expenditures relating to the acquisition of mineral rights, are depleted over the estimated extraction life using the straight-line method. As a result, the Company’s condensed interim consolidated financial statements may not be directly comparable to the financial statements of companies in the production stage. Western will not be eligible to become a production stage issuer, and will remain an exploration stage issuer, until such time as mineral reserves are established on at least one material property.

 

Use of Estimates

 

The preparation of these condensed interim consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities at the date of the financial statements and revenues and expenses during the periods reported. By their nature, these estimates are subject to measurement uncertainty, and the effects on the condensed interim consolidated financial statements of changes in such estimates in future periods could be significant. Significant areas requiring management’s estimates and assumptions include the determination of the fair value of transactions involving common shares, assessment of the useful life and evaluation for impairment of Kinetic Separation intellectual property, valuation and impairment assessments of mineral properties and equipment, valuation of deferred contingent consideration, valuation of the reclamation liability and valuation of stock-based compensation. Other areas requiring estimates include allocations of expenditures, depletion, and amortization of mineral rights and properties. Actual results could differ from those estimates.

 

Foreign Currency Translation

 

The reporting currency of the Company, including its subsidiaries, is the United States dollar. The financial statements of subsidiaries located outside of the U.S. are measured in their functional currency, which is the local currency. The functional currency of the parent (Western Uranium & Vanadium Corp. (Ontario)) is the Canadian dollar. The functional currencies of the subsidiaries is the United States dollar. Monetary assets and liabilities of these subsidiaries are translated at the exchange rates at the balance sheet date. Transactions denominated in currencies other than the functional currency are recorded based on the exchange rates at the time of the transaction. Income and expense items are translated using average monthly exchange rates. Non-monetary assets are translated at their historical exchange rates. Translation adjustments are included in “Accumulated other comprehensive loss” in the condensed interim consolidated balance sheets.

 

Segment Information

 

The Company identifies its operating segments in accordance with Accounting Standards Codification 280, Segment Reporting, or ASC 280. Operating segments are defined as components of an enterprise about which separate discrete financial information is available for evaluation by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and in assessing performance. The Company’s chief operating decision maker, its Chief Executive Officer, manages the Company’s operations on a consolidated basis for the purposes of allocating resources. Accordingly, the Company has determined it operates and manages its business in a single reportable operating segment.

 

7

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited) 

 

Note 3 – SUMMARY OF Significant Accounting Policies, CONTINUED

 

Cash and Cash Equivalents

 

The Company considers all highly-liquid instruments with an original maturity of three months or less at the time of issuance to be cash equivalents. There were no cash equivalents at March 31, 2024 and December 31, 2023.

 

Marketable Securities

 

The Company classifies its marketable securities as available-for-sale securities, which are carried at their fair value based on the quoted market prices of the securities with unrealized gains and losses reported as accumulated other comprehensive (loss) income, a separate component of shareholders’ equity. Realized gains and losses on available-for-sale securities are included in net earnings in the period earned or incurred.

 

Restricted Cash

 

Certain cash balances are restricted as they relate to deposits with banks that have been assigned to state reclamation authorities in the United States to secure various reclamation guarantees with respect to mineral properties in Utah and Colorado. As these funds are not available for general corporate purposes and secure the long term reclamation liability (see Note 4), they have been separately disclosed and classified as long-term for the majority of the Company’s mines. As of March 31, 2024 and December 31, 2023, the Company has determined that the Van 4 Mine is considered to be in reclamation. The Company recognized the Van 4 Mine’s reclamation liability and its restricted cash in full on the Company’s condensed interim consolidated balance sheets as current.

 

Property, Plant & Equipment and Mineral Properties, Net

 

Property, plant and equipment is stated at cost less accumulated depreciation. Depreciation is calculated using the straight-line method.

 

Revenue Recognition

 

The Company leases certain of its mineral properties for the exploration and production of oil and gas reserves. The Company accounts for lease revenue in accordance with the FASB ASC 842, Leases. Lease payments received in advance are deferred and recognized on a straight-line basis over the related lease term associated with the prepayment. Royalty payments are recognized as revenues based upon production.

 

Fair Values of Financial Instruments

 

The carrying amounts of cash and cash equivalents, restricted cash – current portion, accounts payable and accrued liabilities approximate their fair value due to the short-term nature of these instruments. Marketable securities are adjusted to fair value at each balance sheet date based on quoted prices which are considered level 1 inputs. The Company’s operating and financing activities are conducted primarily in Canadian dollars, and as a result, the Company is subject to exposure to market risks from changes in foreign currency rates. The carrying amount of restricted cash – net of current portion, approximates fair value as the accounts earn interest at market rates. The Company is exposed to credit risk through its cash and restricted cash but mitigates this risk by keeping these deposits at major financial institutions.

 

The FASB ASC 820, Fair Value Measurements and Disclosures, provides the framework for measuring fair value. That framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements).

 

8

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited)

 

Note 3 – SUMMARY OF Significant Accounting Policies, continued

 

Fair Values of Financial Instruments, continued

 

Fair value is defined as an exit price, representing the amount that would be received upon the sale of an asset or payment to transfer a liability in an orderly transaction between market participants. Fair value is a market-based measurement that is determined based on assumptions that market participants would use in pricing an asset or liability. A three-tier fair value hierarchy is used to prioritize the inputs in measuring fair value as follows:

 

Level 1 - Quoted prices in active markets for identical assets or liabilities.

 

Level 2 - Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable, either directly or indirectly.

 

Level 3 - Significant unobservable inputs that cannot be corroborated by market data and inputs that are derived principally from or corroborated by observable market data or correlation by other means.

 

The fair value of the Company’s financial instruments are as follows:

 

   Quoted Prices in Active Markets for Identical Assets or Liabilities
(Level 1)
   Quoted Prices for Similar Assets or Liabilities in Active Markets
(Level 2)
   Significant Unobservable Inputs
(Level 3)
 
Marketable securities as of March 31, 2024  $566   $               -   $               - 
                
Marketable securities as of December 31, 2023  $385   $-   $- 

 

Stock-Based Compensation

 

The Company follows the FASB ASC 718, Compensation - Stock Compensation, which addresses the accounting for stock-based payment transactions, requiring such transactions to be accounted for using the fair value method. Awards of shares for property or services are recorded at the fair value of the stock or the fair value of the service, whichever is more readily measurable. The Company uses the Black-Scholes option-pricing model to determine the grant date fair value of stock-based awards under ASC 718. The fair value is charged to earnings depending on the terms and conditions of the award, and the nature of the relationship of the recipient of the award to the Company. The Company records the grant date fair value in line with the period over which it was earned. For employees and consultants, this is typically considered to be the vesting period of the award.

 

Net Loss per Share

 

Basic net loss per share is computed by dividing net loss by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed using the weighted average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the incremental common shares issuable upon the exercise of stock options and warrants (using the treasury stock method). The computation of net loss per share for each of the three months ended March 31, 2024 and 2023 is the same for both basic and fully diluted.

 

Potentially dilutive securities outlined in the table below have been excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive.

 

   For the Three Months Ended
March 31,
 
   2024   2023 
Warrants to purchase common shares   5,578,739    9,362,076 
Options to purchase common shares   4,548,334    4,098,000 
Total potentially dilutive securities   10,127,073    13,460,076 

 

9

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited) 

 

Note 3 – SUMMARY OF Significant Accounting Policies, continued

 

Recent Accounting Standards

 

In November 2023, the FASB issued Accounting Standard Update (“ASU”) 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” This ASU requires annual and interim disclosures about significant segment expenses that are regularly provided to the CODM and included within each reported measure of segment profit or loss as well as the amount and composition of other segment items. The standard is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company is still evaluating the full extent of the potential impact of the adoption of ASU 2023-09, but believes it will not have a material impact on its condensed interim consolidated financial statements and disclosures.

 

In December 2023, the FASB issued ASU 2023-09 – Improvements to Income Tax Disclosures, which enhances the transparency and decision usefulness of income tax disclosures. The standard is effective for public companies for annual periods beginning after December 15, 2024. Early adoption is available. The Company is still evaluating the full extent of the potential impact of the adoption of ASU 2023-09, but believes it will not have a material impact on its condensed interim consolidated financial statements and disclosures.

 

NOTE 4 – Property, plant & equipment and mineral properties, net AND Kinetic separation INTELLECTUAL PROPERTY

 

The Company’s mining properties acquired on August 18, 2014 that the Company retains as of March 31, 2024 include: The San Rafael Uranium Project located in Emery County, Utah; The Sunday Mine Complex located in western San Miguel County, Colorado; The Van 4 Mine located in western Montrose County, Colorado; The Sage Mine located in San Juan County, Utah, and San Miguel County, Colorado. These mining properties include leased land in the states of Colorado and Utah. None of these mining properties were operational at the date of acquisition.

 

The Company’s mining properties acquired on September 16, 2015 that the Company retains as of March 31, 2024 include: Hansen, North Hansen and Hansen Picnic Tree located in Fremont and Teller Counties, Colorado. The Company also acquired the Keota project located in Weld County, Colorado and the Ferris Haggerty project located in Carbon County, Wyoming. These mining assets include both owned and leased land in the states of Utah, Colorado, and Wyoming. All of the mining assets represent properties which have previously been mined, to different degrees, for uranium.

 

As the Company has not formally established proven or probable reserves on any of its properties, there is inherent uncertainty as to whether or not any mineralized material can be economically extracted as originally planned and anticipated.

 

The Company’s property, plant & equipment and mineral properties, net and kinetic separation intellectual property are:

 

   Estimated
Useful Lives
  As of
March 31, 2024
   As of
December 31, 2023
 
Mineral properties  N/A  $11,688,841   $11,688,841 
Mining equipment  5 years   2,580,166    2,345,055 
Vehicles  5 years   746,462    549,703 
Software  5 years   9,120    - 
Construction in progress  N/A   274,033    312,384 
Land  N/A   351,957    351,957 
Total property, plant & equipment and mineral properties     $15,650,579   $15,247,940 
Less: accumulated depreciation      434,240    321,651 
Property, plant & equipment and mineral properties, net     $15,216,339   $14,926,289 
              
Kinetic separation intellectual property     $9,488,051   $9,488,051 

 

10

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited) 

 

NOTE 4 – PROPERTY, PLANT & EQUIPMENT AND MINERAL PROPERTIES, NET AND KINETIC SEPARATION INTELLECTUAL PROPERTY, continued

 

Property, plant & equipment and mineral properties, net

 

During the three months ended March 31, 2024 and 2023, Western made purchases of $403,369 and $623,623, which principally consisted of mining equipment and vehicles, to increase mining capacity and land for the mineral processing facility. During the three months ended March 31, 2024, depreciation expense was $113,319, which was included in mining expenditures on the Company’s condensed interim consolidated statements of operations and other comprehensive loss. During the three months ended March 31, 2023, depreciation expense was $43,618, which was included in mining expenditures on the Company’s condensed interim consolidated statements of operations and other comprehensive loss.

 

Oil and Gas Lease and Easement

 

In 2017, the Company entered into an oil and gas lease that became effective with respect to minerals and mineral rights owned by the Company of approximately 160 surface acres of the Company’s property in Colorado. As consideration for entering into the lease, the lessee has agreed to pay the Company a royalty from the lessee’s revenue attributed to oil and gas produced, saved, and sold attributable to the net mineral interest. The Company has also received cash payments from the lessee related to the easement that the Company is recognizing incrementally over the eight year term of the easement.

 

On June 23, 2020, the operator elected to extend the oil and gas lease easement for three additional years through July 2023. This was done to provide additional time in order to complete well construction and commence oil and gas production. During 2021, the operator completed a first set of eight (8) wells which commenced oil and gas production by August 2021. During 2022, the operator completed a second set of eight (8) wells which commenced oil and gas production by August 2022. All sixteen (16) wells remain in production and monthly royalty payments will be ongoing in perpetuity as long as oil and/or gas are produced from the pooled unit containing these sixteen (16) wells.

 

During the three months ended March 31, 2024 and 2023 the Company recognized aggregate revenue of $54,273 and $165,975, respectively, under these oil and gas lease arrangements.

 

Reclamation Liabilities

 

The Company’s mines are subject to certain asset retirement obligations, which the Company has recorded as reclamation liabilities. The reclamation liabilities of the United States mines are subject to legal and regulatory requirements, and estimates of the costs of reclamation are reviewed periodically by the applicable regulatory authorities. The reclamation liability represents the Company’s best estimate of the present value of future reclamation costs in connection with the mineral properties. The Company determined the gross reclamation liabilities of the mineral properties to be $751,517 and $751,444 as of March 31, 2024 and December 31, 2023, respectively. The portion of the reclamation liability related to the Van 4 Mine, which is in reclamation as of March 31, 2024, and its related restricted cash are included in current liabilities and current assets, respectively, at a value of $75,057. During the three months ended March 31, 2024, the Company’s internal mining operations team has been performing the reclamation work, and the State of Colorado has not yet reduced the reclamation liability amount. The Company expects to begin incurring the reclamation liability after 2054 for all mines that are not in reclamation and accordingly, has discounted the gross liabilities over their remaining lives using a discount rate of 5.4%. The net discounted aggregated values as of March 31, 2024 and December 31, 2023 were $244,557 and $241,562, respectively. The gross reclamation liabilities as of March 31, 2024 and December 31, 2023 are secured by financial warranties in the amount of $751,517 and $751,444, respectively.

 

11

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited) 

 

NOTE 4 – PROPERTY, PLANT & EQUIPMENT AND MINERAL PROPERTIES, NET AND KINETIC SEPARATION INTELLECTUAL PROPERTY, continued

 

Reclamation Liabilities, continued

 

Reclamation liability activity for the three months ended March 31, 2024 and 2023 consists of:

 

   For the Three Months Ended
March 31,
 
   2024   2023 
Beginning balance at January 1  $316,619   $300,276 
Accretion   2,995    2,742 
Ending Balance at March 31  $319,614   $303,018 
Less: Reclamation liability, current portion   75,057    75,057 
Reclamation liability, net of current portion  $244,557   $227,961 

 

Topaz Mine Permitting Status

 

In November 2020 and December 2020, a coalition of environmental groups (the “Plaintiffs”) filed a complaint against the Mined Land Reclamation Board (“MLRB”) seeking partial appeals of prior MLRB decisions, requesting the termination of the Topaz Mine permit. The Company joined with the MLRB in defense of those decisions. On May 5, 2021, the Plaintiffs in the Topaz Appeal filed an opening brief with the Denver District Court seeking to overturn the July 22, 2020 and October 21, 2020 MLRB permit hearing decisions on the Topaz Mine permit. The MLRB and the Company sought a settlement with the Plaintiffs. A settlement was not reached, and the MLRB and the Company submitted answer briefs on August 20, 2021. The Plaintiffs submitted a reply brief on September 10, 2021. On March 1, 2022, the Denver District Court reversed the MLRB’s orders regarding the Topaz Mine and remanded the case back to the MLRB for further proceedings consistent with its order. Subsequently on March 20, 2023, the MLRB issued a board order for the Company to commence final reclamation, which upon completion will terminate mining operations at the Topaz Mine. Reclamation commenced immediately at the Topaz Mine and is to be completed within five years by March 2028. The Company is currently working toward the completion of an updated Topaz Mine Plan of Operations which is a separate federal requirement of the Bureau of Land Management (“BLM”) for the conduct of mining activities on the federal land at the Topaz Mine and needed to re-permit the Topaz Mine with Colorado’s DRMS. The review of Western’s most recent submission continues to be delayed due to staff turnover at the BLM.

 

12

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited)

 

NOTE 4 – PROPERTY, PLANT & EQUIPMENT AND MINERAL PROPERTIES, NET AND KINETIC SEPARATION INTELLECTUAL PROPERTY, continued

 

Kinetic Separation Intellectual Property

 

The Kinetic Separation intellectual property was acquired in Western’s acquisition of Black Range on September 16, 2015. Previously Black Range acquired its Kinetic Separation assets in the dissolution of a joint venture on March 17, 2015, through the acquisition of all the assets of the joint venture and received a 25-year license to utilize all of the patented and unpatented technology owned by the joint venture. The technology license agreement for patents and unpatented technology became effective as of March 17, 2015, for a period of 25 years, until March 16, 2040. There are no remaining license fee obligations, and there are no future royalties due under the agreement. The Company has the right to sub-license the technology to third parties. The Company may not sell or assign the Kinetic Separation license; however, the license could be transferred in the case of a sale of the Company. The Company has developed improvements to Kinetic Separation during the term of the license agreement and retains ownership of, and may obtain patent protection on, any such improvements developed by the Company.

 

The Kinetic Separation patent was filed on September 13, 2012 and granted on February 14, 2014 by the United States Patent Office. The patent is effective for a period of 20 years until September 13, 2032. This patent is supported by two provisional patent applications. The provisional patent applications expired after one year but were incorporated in the U.S. Patent by reference and claimed benefit prior to their expirations. The status of the patent and two provisional patent applications has not changed subsequent to the 2014 patent grant. The Company has the continued right to use any patented portion of the Kinetic Separation technology that enters the public domain subsequent to the patent expiration.

 

The Company anticipates Kinetic Separation will improve the efficiency of the mining and processing of the sandstone-hosted ore from Western’s conventional mines through the separation of waste from mineral bearing-ore, potentially reducing transportation, mill processing, and mill tailings costs. Kinetic Separation is not currently in use or being applied at any Company mines. The Company views Kinetic Separation as a cost saving technology, which it will seek to incorporate into ore production subsequent to commencing scaled production levels. There are also alternative applications, which the Company has explored.

 

NOTE 5 – Accounts Payable and Accrued Liabilities

 

Accounts payable and accrued liabilities consisted of:

 

   As of 
  

March 31,

2024

  

December 31,

2023

 
Trade accounts payable  $504,935   $562,831 
Accrued liabilities   229,320    198,292 
Total accounts payable and accrued liabilities  $734,255   $761,123 

 

13

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited)

 

NOTE 6 – SHARE CAPITAL AND OTHER EQUITY INSTRUMENTS

 

Authorized Capital

 

The holders of the Company’s common shares are entitled to one vote per share. Holders of common shares are entitled to ratably receive such dividends, if any, as may be declared by the board of directors, out of legally available funds. Upon the liquidation, dissolution, or winding down of the Company, holders of common shares are entitled to share ratably in all assets of the Company that are legally available for distribution. As of March 31, 2024 and December 31, 2023, an unlimited number of common shares were authorized for issuance.

 

Warrant Exercises

 

During the three months ended March 31, 2024, an aggregate of 5,198,540 warrants were exercised for total proceeds of $4,605,458 (CAD $6,238,248). There were no warrant exercises during the three months ended March 31, 2023.

 

Incentive Stock Option Plan

 

The Company maintains an Incentive Stock Option Plan (the “Plan”) that permits the granting of stock options as incentive compensation.

 

The purpose of the Plan is to attract, retain, and motivate directors, management, staff, and consultants by providing them with the opportunity, through stock options, to acquire a proprietary interest in the Company and benefit from its growth.

 

The Plan provides that the aggregate number of common shares for which stock options may be granted will not exceed 10% of the issued and outstanding common shares at the time stock options are granted. As of March 31, 2024, a total of 55,223,113 common shares were outstanding. As of March 31, 2024, the maximum number of stock options eligible to be issued under the Plan would be 5,522,311, and net of 4,548,334 options outstanding as of March 31, 2024, there remain 973,977 stock options available to be issued under the Plan.

 

Shareholder Rights Plan

 

On May 24, 2023, the Company adopted and on June 29, 2023, the shareholders approved a shareholder rights plan, which is designed to ensure the fair treatment of shareholders in connection with any take-over bid for the Company and to provide the Board of Directors and shareholders with sufficient time to fully consider any unsolicited takeover bid (the “Shareholder Rights Plan”). The Shareholder Rights Plan also provides the Board of Directors with time to pursue, if appropriate, other alternatives to maximize shareholder value in the event of a takeover bid.

 

Pursuant to the terms of the Shareholder Rights Plan subject to a triggering event as defined in the Shareholder Rights Plan and as determined by the Board of Directors, rights (the “Rights”) will be issued to holders of Common Shares at a rate of one Right for each Share outstanding.

 

14

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited)

 

NOTE 6 – SHARE CAPITAL AND OTHER EQUITY INSTRUMENTS, CONTINUED

 

Stock Options

 

During the three-months ended March 31, 2024, the Company issued 22,484 shares of common stock pursuant to the cashless exercise of 41,666 stock options with an exercise price of $0.79 (CAD $1.03). 

 

   Number of Shares   Weighted Average Exercise Price   Weighted Average Contractual Life (Years)   Intrinsic Value 
Outstanding – January 1, 2024   4,917,666   $1.22    3.85   $214,875 
Granted   -    -           
Expired   (327,666)   1.66           
Exercised   (41,666)   0.79           
Outstanding – March 31, 2024   4,548,334   $1.19    3.89   $758,349 
Exercisable – March 31, 2024   3,531,662   $1.18    3.40   $608,192 

 

There were no stock option granted during the three months ended March 31, 2024.

 

The Company’s stock-based compensation expense related to stock options for the three months ended March 31, 2024 was $516,515, of which $143,946 and $372,569 was included in mining expenditures and general and administrative expenses, respectively, on the Company’s condensed interim consolidated statements of operations and other comprehensive loss. The Company’s stock-based compensation expense related to stock options for the three months ended March 31, 2023 was $252,742, of which $41,330 and $211,412 was included in mining expenditures and general and administrative expenses, respectively, on the Company’s condensed interim consolidated statements of operations and other comprehensive loss. As of March 31, 2024, there was approximately $485,853 of unrecognized share-based compensation for unvested stock option grants, which is expected to be recognized over a weighted average period of 0.59 years.

 

Warrants

 

   Number of Shares   Weighted Average Exercise Price   Weighted Average Contractual Life (Years)   Intrinsic Value 
                 
Outstanding – January 1, 2024   10,804,539   $1.30    1.31   $1,576,511 
Issued   -    -           
Exercised   (5,198,540)   0.89           
Expired/Forfeited   (27,260)   0.89           
Outstanding – March 31, 2024   5,578,739   $1.63    2.15   $- 
Exercisable – March 31, 2024   5,578,739   $1.63    2.15   $- 

 

15

 

 

WESTERN URANIUM & VANADIUM CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Stated in USD)
(Unaudited)

 

Note 7 – Mining Expenditures

 

   For the Three Months Ended
March 31,
 
   2024   2023 
Mining costs  $620,017   $276,139 
Labor and related benefits   662,763    298,866 
Permits   26,099    27,946 
Royalties   -    2,153 
   $1,308,879   $605,104 

 

Joint Venture

 

During February 2024, PRM entered into a joint venture agreement with Rimrock Exploration and Development Inc. (“Rimrock”) to explore, develop and mine (the “Mining Operations”) certain uranium and vanadium permitted mines and mining claims located in Colorado and owned by Rimrock (the “JV”). Pursuant to the terms of the JV, Rimrock will contribute certain assets into the JV and PRM will contribute $200,000 (the “Initial Contribution”) to be used to fund the Mining Operations. Thereafter, each party will own a 50% interest in the assets of the JV. During the initial phase of the JV, Rimrock will be the operator and the permits and licenses for the operator will remain in the name of Rimrock. The JV intends to sell the mined material to the Company under terms to be determined. During the term of the JV, PRM will pay the costs of the Mining Operations and will be entitled to recover 50% of such costs subsequent to the contribution of the full amount of the Initial Contribution. The JV will fund the recovery payments to be made to PRM from the proceeds of the sale of mined material. On February 20, 2024, PRM funded $50,000 of the Initial Contribution, which was expensed to mining expenditures within the condensed interim consolidated statements of operations and other comprehensive loss and reflected within mining cost in the table above. Subsequently on April 11, 2024, PRM funded an additional $53,931 to the JV.

 

NOTE 8 – Related Party Transactions AND BALANCES

 

The Company has transacted with related parties pursuant to service arrangements in the ordinary course of business, as follows:

 

Prior to the acquisition of Black Range, Mr. George Glasier, the Company’s CEO, who is also a director of the Company (“Seller”), transferred his interest in a former joint venture with Ablation Technologies, LLC to Black Range. In connection with the transfer, Black Range issued 25 million shares of Black Range common stock to Seller and committed to pay $325,800 (AUD $500,000) to Seller within 60 days of the first commercial application of the Kinetic Separation technology. The Company assumed this contingent payment obligation in connection with the acquisition of Black Range. At the date of the acquisition of Black Range, this contingent obligation was determined to be probable. Since the deferred contingent consideration obligation is probable and the amount is estimable, the Company recorded the deferred contingent consideration as an assumed liability in the amount of $325,800 and $340,650 as of March 31, 2024 and December 31, 2023, respectively.

 

The Company has multiple lease arrangements with Silver Hawk Ltd., an entity which is owned by George Glasier and his wife Kathleen Glasier. These leases, which are all on a month-to-month basis, are for the rental of office, workshop, warehouse and employee housing facilities. The Company incurred rent expense of $23,525 and $17,925 in connection with these arrangements for the three months ended March 31, 2024 and 2023, respectively.

 

The Company is obligated to pay Mr. Glasier for reimbursable expenses in the amount of $15,482 and $84,040, included within accounts payable and accrued liabilities, as of March 31, 2024 and December 31, 2023, respectively.

 

16

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Forward-Looking Statements

 

The information disclosed in this quarterly report, and the information incorporated by reference herein, include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include, but are not limited to, statements regarding our or our management’s expectations, hopes, beliefs, intentions or strategies regarding the future. In addition, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. The words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “would” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking.

 

The forward-looking statements contained or incorporated by reference in this quarterly report are based on our current expectations and beliefs concerning future developments and their potential effects on us and speak only as of the date of each such statement. There can be no assurance that future developments affecting us will be those that we have anticipated. These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, but are not limited to, those factors described in this Item 2 of Part I and Item 1A of Part II of this quarterly report. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.

 

The following discussion should be read in conjunction with our condensed interim consolidated financial statements and footnotes thereto contained in this quarterly report.

 

Overview

 

General

 

Western Uranium & Vanadium Corp. (“Western” or the “Company”, formerly Western Uranium Corporation) was incorporated in December 2006 under the Ontario Business Corporations Act. On November 20, 2014, the Company completed a listing process on the Canadian Securities Exchange (“CSE”). As part of that process, the Company acquired 100% of the members' interests of Pinon Ridge Mining LLC (“PRM”), a Delaware limited liability company. The transaction constituted a reverse takeover (“RTO”) of Western by PRM. Subsequent to obtaining appropriate shareholder approvals, the Company reconstituted its board of directors and senior management team. Western is a Canadian domestic issuer and Canadian reporting issuer.

 

On August 18, 2014, the Company closed on the purchase of certain mining properties in Colorado and Utah from Energy Fuels Holding Corp. Assets purchased included both owned and leased lands in Utah and Colorado, and all represent properties that have been previously mined for uranium to varying degrees in the past. The acquisition included the purchase of the Sunday Mine Complex. The Sunday Mine Complex is located in western San Miguel County, Colorado. The complex consists of the following five individual mines: the Sunday mine, the Carnation mine, the Saint Jude mine, the West Sunday mine and the Topaz Mine. The operation of each of these mines requires a separate permit, and all such permits have been obtained by Western and are currently valid. In addition, each of the mines has good access to a paved highway, electric power to existing declines, office/storage/shop and change buildings, and an extensive underground haulage development with several vent shafts complete with exhaust fans. The Sunday Mine Complex is the Company’s core resource property and in July 2021 was assigned “Active” status when mining operations were restarted.

 

On September 16, 2015, Western completed its acquisition of Black Range, an Australian company that was listed on the Australian Securities Exchange until the acquisition was completed. The acquisition terms were pursuant to a definitive Merger Implementation Agreement entered into between Western and Black Range. Pursuant to the agreement, Western acquired all of the issued shares of Black Range by way of Scheme of Arrangement (“the Scheme”) under the Australian Corporation Act 2001 (Cth) (the “Black Range Transaction”), with Black Range shareholders being issued common shares of Western on a 1 for 750 basis. On August 25, 2015, the Scheme was approved by the shareholders of Black Range, and on September 4, 2015, Black Range received approval by the Federal Court of Australia. In addition, Western issued options to purchase Western common shares to certain employees, directors, and consultants. Such stock options were intended to replace Black Range stock options outstanding prior to the Black Range Transaction on the same 1 for 750 basis.

 

17

 

 

Under United States Securities and Exchange Commission (“Commission”) rules, the Black Range transaction triggered the Company being deemed a United States domestic issuer and losing its foreign private issuer exemption. On April 29, 2016, the Company filed a Form 10 registration statement with the Commission after shifting its basis of accounting from IFRS to U.S. GAAP. On June 28, 2016, the Company’s registration statement became effective and Western became a United States reporting issuer.

 

On June 30, 2023, Western re-qualified as a foreign private issuer as that term is defined in Rule 3b-4(c) promulgated under the Exchange Act. As a result, the Company may now utilize certain accommodations made to foreign private issuers, including (1) an exemption from complying with the Commission’s proxy rules, (2) an exemption from the Company’s insiders having to comply with the reporting and short-swing trading liability provisions of Section 16 under the Exchange Act, (3) the ability to make periodic filings with the Commission on the Form 20-F and Form 6-K foreign issuer forms, and (4) the ability to offer and sell unrestricted securities outside of the United States pursuant to Rule 903 of Regulation S. The Company plans to take advantage of these accommodations. However, the Company currently has decided to voluntarily continue to file periodic reports with the Commission using domestic issuer forms including filing annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

 

The Company has registered offices at 330 Bay Street, Suite 1400, Toronto, Ontario, Canada, M5H 2S8, and its common shares are listed on the CSE under the symbol “WUC” and are traded on the OTCQX Best Market under the symbol “WSTRF”. Its principal business activity is the acquisition and development of uranium and vanadium resource properties in the states of Utah and Colorado in the United States of America (“United States”).

 

Recent Developments

 

Bullen Property (Weld County)

 

In 2017, the Company entered into an oil and gas lease that became effective with respect to minerals and mineral rights owned by the Company of approximately 160 surface acres of the Company’s property in Colorado. As consideration for entering into the lease, the lessee has agreed to pay the Company a royalty from the lessee’s revenue attributed to oil and gas produced, saved, and sold attributable to the net mineral interest. The Company has also received cash payments from the lessee related to the easement that the Company is recognizing incrementally over the eight year term of the easement.

 

On June 23, 2020, the operator elected to extend the oil and gas lease easement for three additional years through July 2023. This was done to provide additional time in order to complete well construction and commence oil and gas production. During 2021, the operator completed a first set of eight (8) wells which commenced oil and gas production by August 2021. During 2022, the operator completed a second set of eight (8) wells which commenced oil and gas production by August 2022. All sixteen (16) wells remain in production and monthly royalty payments will be ongoing in perpetuity as long as oil and/or gas are produced from the pooled unit containing these sixteen (16) wells.

 

During the three months ended March 31, 2024 and 2023, we recognized aggregate revenue of $54,273 and $165,975, respectively, under these oil and gas lease arrangements.

 

Sunday Mine Complex Project Update

 

Western continues to ramp up operations to achieve its annualized production target of 1 million pounds of uranium and 6 million pounds of vanadium. At the beginning of 2024, Western expanded the Sunday Mine Complex mining operations by deploying two alternating mining crews and two alternating drilling teams who operate seven days a week. Following the expansion of infrastructure deeper into the West Sunday Mine, the mining teams commenced driving a drift approximately 2,700 feet to the Leonard & Clark deposit. So far, the teams have drifted approximately 317 feet and are now deploying a jumbo drill to increase progress.

 

The drilling teams continue to define additional mining areas utilizing underground horizontal drilling. Between January 25th and March 31st, the team has drilled a total of 8,170 linear feet with 43 long hole drill targets at three separate areas of the GMG deposit.

 

18

 

 

Nuclear Fuel and Uranium Effect from the Russian Invasion of Ukraine

 

The start of the Russia/Ukraine war created extraordinary volatility in uranium markets during the first half of 2022. At the peak, the spot price was at an 11 year high. Prior to the invasion on February 24, 2022, uranium spot prices were in the $43 per pound range and rose to slightly over $63 per pound by April 2022; an increase of approximately $20 per pound. Later in May 2022 and June 2022, the spot price receded to $45 levels, before recovering to the $50 +/- per pound price level. This price level was maintained for an extended period as the immediate ban/sanctions anticipated by investors of nuclear fuel and services from Russia couldn’t be implemented.

 

Equity markets followed the price action of physical uranium prices in speculation that governments worldwide would sanction and ban nuclear fuel from Russia. This was in recognition of Russia’s dominant position in nuclear fuel services including 38% of world conversion capacity and 46% of world enrichment capacity. The market position of Rosatom, Russia’s national nuclear company, was developed through decades of government subsidies. However, because of the lack of replacement capacity in the global nuclear fuel cycle, Rosatom has avoided sanctions.

 

Because of the Ukraine invasion, new contracts are largely not being signed with Rosatom, but deliveries under existing contracts continue to be made. Customer dependencies upon the Russian supply of uranium, conversion and enrichment are being addressed slowly by governments as alternative suppliers are not currently available. However, a desire to stay away from bad actors and the threat of Russia weaponizing energy exports or a Russian embargo has elicited responses. Worldwide, utilities have accelerated their contracting of non-Russian conversion and enrichment services. New uranium supply agreements are being signed with western producers. In the United States, multiple new nuclear funding programs have already been put in place and the language from the Department of Energy has only gotten stronger. The Secretary of Energy recently declared: “The United States wants to be able to source its own fuel from ourselves and that’s why we are developing a uranium strategy.”

 

In January 2023, ban and sanction discussions intensified as Rosatom was shown to have become an active participant in the Ukraine war. An article entitled “Russia’s nuclear entity aids war effort, leading to calls for sanctions” was published by the Washington Post. Obtained documents show that the Rosatom state nuclear power conglomerate was supplying the Russian military with “components, technology, and raw materials for missile fuel” to be used in the Ukraine war.

 

There has been significant legislative progress favorable to increasing domestic uranium and nuclear fuel production in the United States. Before the U.S. Senate went on summer recess, an amendment to establish a Nuclear Fuel Security Program was added to the National Defense Authorization Act (NDAA) on a 96-3 vote. This amendment requires the Secretary of Energy to establish a Nuclear Fuel Security Program, expand the American Assured Fuel Supply Program, establish a High-Assay Low-Enriched Uranium (HALEU) for Advanced Nuclear Reactor Demonstration Projects Program, submit a report on a civil nuclear credit program, and to enhance programs to build workforce capacity to meet mission critical needs of the Department of Energy (DOE). In advance of the United States putting in place a ban or sanctions on Russian uranium, the DOE continues to make preparations for a Russian counter-sanction terminating the flow of nuclear fuel and services from Russia.

 

UNITED STATES BAN OF RUSSIAN URANIUM: In response to Russia’s war in Ukraine, the United States legislature passed the Prohibiting Russian Uranium Imports Act (H.R. 1042) to ban Russian uranium imports into the U.S. Unanimous passage of The Prohibiting Russian Uranium Imports Act (H.R. 1042) in April 2024 by the U.S. Senate followed the U.S. House of Representatives' passage of the bill in December 2023. Subsequently, on May 13, 2024, President Biden signed this legislation into law. The ban will now go into effect 90 days after its enactment and will be phased in under Department of Energy conditional waivers before becoming a complete ban on January 1, 2028. Importantly, the enactment of a Russian ban releases funding to support the American nuclear supply chain. Through nuclear energy diplomacy, Russia’s control of the global nuclear fuel supply chain extends to many countries. However, as the United States has the world’s largest civilian nuclear reactor fleet, it has now taken steps to reduce its reliance on state-sponsored Russian nuclear fuel.

 

RUSSIAN RESPONSE TO URANIUM BAN: On May 14, 2024, the day following the ban enactment, Bloomberg reported that Russia had responded with TENEX issuing force majeure notices to U.S. utility customers. TENEX is the subsidiary of Rosatom, the state nuclear energy corporation, and the entity through which U.S. counterparties contract for Russian uranium product imports into the United States.

 

The TENEX force majeure notices require U.S. customers to secure waivers within 60 days that exempt them from the new U.S. Russian uranium ban or risk being moved to the back of the line for uranium deliveries if they are granted a waiver later. TENEX’s notice is based on their intention to honor their contracts, but they acknowledge this could be overridden by the Kremlin.

 

This Russian uranium ban is scheduled to go into effect in 90 days. It allows for the granting of conditional waivers through 2027. The TENEX notice sets a 60 day deadline for U.S. utilities to secure a waiver exemption. The DOE has targeted a 30 day period to establish the conditions and process through which waivers could be granted. The U.S. legislative intentions were to deprive Russia of the revenue associated with U.S. purchases of Russian nuclear fuel and counter Russia’s control of the global nuclear fuel cycle by flooding U.S. and international markets with state-supported Russian uranium and services.

 

We continue to believe the shift away from Russia/Rosatom will be a major catalyst in the realignment of nuclear fuel markets which will benefit western producers. We anticipate this process will culminate in tremendous support for the U.S. nuclear fuel industry. As a result, we have been and will continue to accelerate the advancement of our operational strategy in anticipation of increasing uranium price levels that will reward near-term scaled-up production.

 

19

 

 

Nuclear Fuel and Uranium Market Conditions

 

During the three months ended March 31, 2024, the spot uranium price decreased - $3.25 from $91.00 to $87.75. However this follows an extremely strong period in the market where spot uranium prices have reacted to supply/demand constraints and geopolitical risks. Since July 2023, spot uranium increased from the approximately $50/lbs level to over $100/lbs in January 2024, before settling back into approximately the $90 level. The events of 2022 have set in motion uranium market and nuclear fuel opportunities for the next decade and beyond. There are positive catalysts across multiple levels of the nuclear fuel and uranium markets. Underlying fundamentals are the strongest in decades. This is attributable to multiple factors, including climate change, energy security, supply chain and energy scarcity initiatives. The supply/demand imbalance has flipped from a market with excess supply into a market with excess future demand. With the reduced availability of secondary supplies, utilities have begun adding multi-year contracts with mining companies for primary supply. The drivers expanding the demand for nuclear fuel include non-nuclear nations adding nuclear power generation, nuclear nations expanding fleets and/or extending lives of existing reactors, idled nuclear reactors being redeployed, the reversal of phase-outs and shutdowns, and the deployment of advanced reactors / SMRs. However, the challenge is in meeting increasing demand simultaneously with supply constraints from the world’s largest suppliers. We believe uranium equity prices will continue to strengthen and reflect the underlying positive fundamentals in the nuclear/uranium sector. Most notably during the quarter, multiple market analysts have flagged low availability of mobile secondary inventories. We believe the continued draw down of inventories to be a market catalyst of the recent uptick in uranium prices.

 

Positive nuclear energy news has continued to highlight the global growth of future nuclear electricity generation which will drive increased nuclear fuel demand. In terms of future supply, utility contracting has continued into 2023, and some uranium mining companies are moving toward restarting production. However, due to the lead time needed for future uranium production, we are entering a phase where the supply-demand fundamentals are in a deep multi-year structural supply deficit. The future is not clear as we believe that most miners are waiting for higher price levels before making start-up commitments and utilities are waiting to understand how regulations and geopolitics will modify their future access to Russian uranium and conversion and enrichment services.

 

Nuclear Fuel Supply Chain Concentration Risks

 

Russia’s invasion of Ukraine and the ensuing global energy crisis has focused attention on security of supply and supply chain risks. This has caused most of the world to re-evaluate their dependence upon nuclear fuel exported by Russia. In spite of the dominant market position of Rosatom, future deliveries potentially could be at risk due to sanctions, legislation, or a Russian embargo. Customer dependence upon the Russian supply of uranium, conversion and enrichment are being addressed slowly by governments as alternative suppliers are not currently available. Since last quarter both Urenco and Orano have announced that they will invest to expand their uranium enrichment capacity respectively in the United States and France, which represents a shift away from Russia. Utilities are demonstrating their desire for increased security of their nuclear fuel supply chains. Kazakhstan is also a concern because the world’s largest uranium producing country has an unguarded and the second longest continuous land border in the world shared with Russia. The potential exists for Russia to exert influence over Kazakhstan. Additionally, Kazatomprom is currently working toward putting large long-term contracts in place with China. This supply is needed for China to fulfill its 15 year plan to deploy 150 new nuclear reactors. China National Nuclear Corp. (CNNC) has recently opened a uranium trading hub /warehouse facility, on the China / Kazakhstan border, with the capacity to store 60 million pounds of uranium. It has become evident that the nuclear fuel supply chain has become increasingly concentrated and interconnected in this very small area of the world. Expanding Kazakhstan uranium exports to Russia and China significantly reduces future supply for Western nuclear fuel buyers.

 

20

 

 

In late July 2023, soldiers of Niger’s presidential guard deposed from power President Mohamed Bazoum; and replaced him with a military junta. This is significant because the new government is opposed to Western interests and has escalated anti-French rhetoric, while seeking support from Russia and its Wagner mercenary group. Uranium is Niger’s main export and this small West African country holds the 7th largest uranium resource in the world and was producing about 5% of global production. Orano, the French state-backed nuclear energy company has significant operations in the country that were impacted. The Junta has initiated multiple actions that are counter to French interests. Most importantly, Niger’s Junta has threatened the export of uranium to France which has serious implications because France acquires 20% of its natural uranium from Niger. Subsequently, French President Macron has visited Kazakhstan and Uzbekistan, both former Soviet Republics, citing the vast potential for further cooperation in regard to nuclear power. Under pressure from the government of Niger, a U.S. delegation is presenting detailed plans for shuttering two American bases and withdrawing all troops from the country. This is occurring as the Junta has signed a new military agreement with Russia, and brought Russian military instructors into the country in April 2024. During May 2024 in a joint statement, Niger and the U.S. announced that no later than September 2024 all U.S. military troops will be withdrawn from Niger.

 

This conflict also has the potential to impact future global uranium supply. Multiple uranium mine development projects in the country continue to proceed despite the evacuation of many foreign nationals and difficulties receiving supplies. Re-establishing political stability is likely a prerequisite to these companies receiving the funding packages needed to cover the significant development costs of the respective projects. Notably the Junta, has provided notice to a foreign mining company that it must commence mining operations at its Niger uranium project by July 3, 2024 or risk of revocation of its mining permit.

 

During October 2023, geopolitical instabilities spread further to the Middle East after a Hamas attack on Israel triggered a counterattack by Israel on Hamas in the Gaza strip. This additional hot spot further increases volatility in the world and destabilizes the Middle East region that is highly influential on global energy prices.

 

Utah Mineral Processing Plant

 

In January 2023, the Company issued news releases announcing that it has begun site and facility design and permitting on a property acquired in Green River, Emery County, Utah to build a state-of-the-art minerals processing plant (the “Maverick Minerals Processing Plant”). This facility will be designed to recover uranium, vanadium and cobalt both from conventional materials mined from Company mines and materials produced by other mining companies. Selecting and acquiring the processing site has taken over one year to find a location with the road, power and water infrastructure required. The processing plant will utilize the latest processing technology, including Western’s patented Kinetic Separation process. These technology advancements will result in lower overall capital and processing costs. This processing plant is expected to have a cost of approximately $75 million. After permitting and construction, the processing of uranium and vanadium materials is expected to commence in late 2027. The facility will be designed to recover cobalt, a metal essential in battery technology and electric vehicles. Within the state of Utah, there are numerous occurrences of cobalt which may be economical to mine, if a processing facility were available.

 

The development of the Maverick Minerals Processing Plant in Green River, Utah, has advanced considerably. In the second quarter, the land acquisition was completed and in the third quarter the project design and permitting activities commenced with the engagement of a full team of consulting firms, chosen for their expertise in engineering / mill design, permit preparation, environmental, hydrology, and air quality. Site evaluation work was undertaken and a preliminary plant and property site plan was compiled for the location of monitor wells, meteorological towers, buildings, processing circuits, tailings and evaporation ponds, roads/infrastructure and ore storage facilities. At a pre-application permitting meeting in November 2023, the Company and its consultants met onsite with local officials. During the first five months of 2024, additional progress has been made. The baseline data required for submission of the permitting application continues to be collected from the onsite meteorological towers. A final plant and animal study was completed. This study confirmed the site is clear of endangered plant life that is only observable during the Spring growing season. Additional consulting commitments have been made to advance the licensing and development with Precision Systems Engineering (PSE), a leading engineering, and design consulting firm headquartered in Sandy, Utah. PSE is targeting to release the preliminary engineering design and cost estimate in June 2024 for a 500 ton per day mill.

 

Joint Venture with Rimrock Exploration and Development Inc.

 

Western has entered into a joint venture with Rimrock Exploration and Development Inc. (“Rimrock”), a private company which owns two fully permitted, developed, and past producing uranium mines in Colorado. Western will fund mining operations and initially Rimrock will be the operator. Upon the payment of the initial contribution, each party will own a 50% interest in the assets of the joint venture. Western has already funded more than half of the initial contribution. These mines access shallow uranium deposits where mined material is available at depths of 60 and 120 feet. The joint venture will sell the mined material to Western under terms to be determined. The mines do not have a technical report but are anticipated to provide marginal production to supplement Western’s Sunday Mine Complex production.

 

21

 

 

Uranium/Vanadium Buying Program

 

Energy Fuels has announced that it expects to offer an ore buying program and that it plans to be able to schedule a milling run to begin in late 2024 or early 2025 at the White Mesa Mill, the only operational conventional uranium/vanadium mill in the United States. Western and Energy Fuels have had initial discussions regarding the delivery of mined material from the Sunday Mine Complex. If a mutually beneficial arrangement can be established, Western could pivot its current mining operations to begin deliveries of uranium/vanadium mined material in as little as 30 days at annualized quantities up to 250,000 pounds of uranium and 1,000,000 pounds of vanadium.

 

Results of Operations

 

The following table presents the Company’s financial results for the three months ended March 31, 2024 and 2023.

 

   For the Three Months Ended
March 31,
 
   2024   2023 
         
Revenues  $54,273   $165,975 
           
Expenses          
Mining expenditures   1,308,879    605,104 
Professional fees   112,690    87,096 
General and administrative   966,245    613,365 
Consulting fees   193,426    737 
Total operating expenses   2,581,240    1,306,302 
Operating loss   (2,526,967)   (1,140,327)
           
Accretion and interest income, net   (50,079)   (35,296)
Other income, net   -    (1,500)
           
Net loss   (2,476,888)   (1,103,531)
           
Other comprehensive (loss) income          
Foreign currency translation adjustment   (142,359)   6,314 
           
Comprehensive loss  $(2,619,247)  $(1,097,217)

 

Summary:

 

Our condensed consolidated net loss for the three months ended March 31, 2024 and 2023 was $2,476,888 and $1,103,531, respectively. The principal components of these year over year changes are discussed below.

 

Our comprehensive loss for the three months ended March 31, 2024 and 2023 was $2,619,247 and $1,097,217, respectively.

 

Revenues

 

Our revenue for the three months ended March 31, 2024 and 2023 was $54,273 and $165,975, respectively. The decrease in revenues of $111,702, or 67% was primarily related to lower prices and lower production volumes from the oil and gas wells during the three months ended March 31, 2024 as compared to the three months ended March 31, 2023.

 

Mining Expenditures

 

Mining expenditures for the three months ended March 31, 2024 were $1,308,879 as compared to $605,104 for the three months ended March 31, 2023. The increase in mining expenditures of $703,775, or 116% was principally attributable to scaling up mining activities at the Company’s Sunday Mine Complex which involved the hiring of additional mining personnel, increased mining services and supplies costs, and increased maintenance and depreciation costs for mining equipment and vehicles placed into service.

 

22

 

 

Professional Fees

 

Professional fees for the three months ended March 31, 2024 were $112,690 as compared to $87,096 for the three months ended March 31, 2023. The increase in professional fees of $25,594, or 29% was due to increased accounting and legal costs recognized in the current period.

 

General and Administrative

 

General and administrative expenses for the three months ended March 31, 2024 were $966,245 as compared to $613,365 for the three months ended March 31, 2023. The increase in general and administrative expense of $352,880, or 58% is primarily due to an increase in non-cash stock-based compensation expense and an increase in payroll expense.

 

Consulting fees

 

Consulting fees for the three months ended March 31, 2024 were $193,426 as compared to $737 for the three months ended March 31, 2023. The increase in consulting fees of $192,689 was principally due to the increased use of consultants for the Maverick Minerals Processing Plant to prepare the permitting application.

 

Accretion and interest income, net

 

Accretion and interest income, net for the three months ended March 31, 2024 was $50,079 as compared to $35,296 for the three months ended March 31, 2023. The increase in interest income, net of $14,783, or 42% was principally attributable to higher interest rates earned and larger invested cash balances during the three months ended March 31, 2024 as compared to the three months ended March 31, 2023.

 

Other income, net

 

Other income, net for the three months ended March 31, 2024 was $0 as compared to $1,500 for the three months ended March 31, 2023. The change was principally attributable to a gain on the sale of used vehicles during the three months ended March 31, 2023.

 

Foreign currency translation adjustment

 

Foreign currency translation adjustment for the three months ended March 31, 2024 was a loss of $142,359 as compared to a gain of $6,314 for the three months ended March 31, 2023. The change in foreign exchange is primarily due to the strengthening of the USD against the CAD.

 

Liquidity and Capital Resources

 

Our cash and cash equivalents and restricted cash balance as of March 31, 2024 was $12,277,635. Our cash position is highly dependent on our ability to raise capital through the issuance of debt and equity and our management of expenditures for mining development and for fulfillment of our public company reporting responsibilities. Our management believes that in order to finance the development of the mining properties and Kinetic Separation, to secure regulatory licenses and to construct the Maverick Minerals Processing Plant for the processing of uranium and vanadium, we will be required to raise additional capital by way of debt and/or equity. We will also require additional working capital to continue to scale-up its mining operations at the Sunday Mine Complex. This outlook is based on our current financial position and is subject to change if opportunities become available based on current exploration program results and/or external opportunities.

 

Net cash used in operating activities

 

Net cash used in operating activities was $1,757,471 for the three months ended March 31, 2024, as compared with $629,914 for the three months ended March 31, 2023. The increase of $1,127,557 in cash used in operating activities was principally driven by an increase in net loss of $1,373,357, which includes a $333,501 increase in non-cash items including depreciation, accretion of reclamation liability, stock-based compensation and change in marketable securities offset by a decrease of $87,701 in working capital adjustments, primarily related to changes in prepaid expenses and other current assets, accounts payable and accrued liabilities and contingent consideration.

 

23

 

 

Net cash used in investing activities

 

Net cash used in investing activities was $403,369 for the three months ended March 31, 2024, as compared with $623,623 for the three months ended March 31, 2023. The decrease in cash used in investing activities of $220,254 was principally due to reduced acquisitions of mining equipment and vehicles in the current quarter, as compared to greater acquisitions of equipment in the initial scale up of mining capacity during the three months ended March 31, 2023.

 

Net cash provided by financing activities

 

Net cash provided by financing activities for the three months ended March 31, 2024 and 2023 were $4,605,458 and $0, respectively. The increase in cash provided by financing activities of $4,605,458 was due to proceeds of $4,605,458 from the exercise of warrants during the three months ended March 31, 2024.

 

Reclamation Liability

 

Our mines are subject to certain asset retirement obligations, which we have recorded as reclamation liabilities. The reclamation liabilities of the United States mines are subject to legal and regulatory requirements, and estimates of the costs of reclamation are reviewed periodically by the applicable regulatory authorities. The reclamation liability represents our best estimate of the present value of future reclamation costs in connection with the mineral properties. We determined the gross reclamation liabilities of the mineral properties to be $751,517 and $751,444, as of March 31, 2024 and December 31, 2023, respectively. The portion of the reclamation liability related to the Van 4 Mine, which is in reclamation as of March 31, 2024, and its related restricted cash are included in current liabilities and current assets, respectively, at a value of $75,075. During the three months ended March 31, 2024, the Company’s internal mining operations team has been performing the reclamation work, and the State of Colorado has not yet reduced the reclamation liability amount. The Company expects to begin incurring the reclamation liability after 2054 for all mines that are not in reclamation and accordingly, has discounted the gross liabilities over their remaining lives using a discount rate of 5.4%. The net discounted aggregated values as of March 31, 2024 and December 31, 2023 were $244,557 and $241,562, respectively. The gross reclamation liabilities as of March 31, 2024 and December 31, 2023 are secured by financial warranties in the amount of $751,517 and $751,444, respectively.

 

Oil and Gas Lease and Easement

 

We entered into an oil and gas lease that became effective with respect to minerals and mineral rights owned by us of approximately 160 surface acres of our property in Colorado. As consideration for entering into the lease, the lessee has agreed to pay us a royalty from the lessee’s revenue attributed to oil and gas produced, saved, and sold attributable to the net mineral interest. We have also received cash payments from the lessee related to the easement that we are recognizing incrementally over the eight year term of the easement.

 

On June 23, 2020, the same entity as discussed above elected to extend the oil and gas lease easement for three additional years, commencing on the date the lease would have previously expired. During 2021, the operator completed a first set of eight (8) wells which commenced oil and gas production by August 2021. During 2022, the operator completed a second set of eight (8) wells which commenced oil and gas production by August 2022. Monthly royalty payments are ongoing on the sixteen (16) wells.

 

Under the oil and gas lease and easement arrangements, during the three months ended March 31, 2024 and 2023, we recognized aggregate revenue of $54,273 and $165,975, respectively.

 

Related Party Transactions

 

We have transacted with related parties pursuant to service arrangements in the ordinary course of business, as follows:

 

Prior to the acquisition of Black Range, Mr. George Glasier, the Company’s CEO, who is also a director of the Company (“Seller”), transferred his interest in a former joint venture with Ablation Technologies, LLC to Black Range. In connection with the transfer, Black Range issued 25 million shares of Black Range common stock to Seller and committed to pay AUD $500,000 (USD $325,800 as of March 31, 2024) to Seller within 60 days of the first commercial application of the Kinetic Separation technology. We assumed this contingent payment obligation in connection with the acquisition of Black Range. At the date of the acquisition of Black Range, this contingent obligation was determined to be probable. Since the deferred contingent consideration obligation is probable and the amount is estimable, we recorded the deferred contingent consideration as an assumed liability in the amount of $325,800 and $340,650 as of March 31, 2024 and December 31, 2023, respectively.

 

We have multiple lease arrangements with Silver Hawk Ltd., an entity which is owned by George Glasier and his wife Kathleen Glasier. These leases, which are all on a month-to-month basis, are for the rental of office, workshop, warehouse and employee housing facilities. We incurred rent expense of $23,525 and $17,925 in connection with these arrangements for the three months ended March 31, 2024 and 2023, respectively.

 

We are obligated to pay Mr. Glasier for reimbursable expenses in the amount of $15,482 and $84,040, included within accounts payable and accrued liabilities, as of March 31, 2024 and December 31, 2023, respectively.

 

24

 

 

Going Concern

 

With the exception of the quarter ended June 30, 2022, we had incurred losses from our operations and as of March 31, 2024, had an accumulated deficit of $21,294,745 and working capital of $11,177,529.

 

Since inception, we have met our liquidity requirements principally through the issuance of notes, the sale of our common shares and from limited revenue sources. During the three months ended March 31, 2024, we received $4,605,458 in proceeds from the exercise of its common share warrants. On December 12, 2023, we closed a non-brokered private placement of 5,215,828 units at a price of CAD $1.39 per unit. The aggregate gross proceeds raised in the private placement amounted to CAD $7,250,000 (USD $4,836,867 in net proceeds). During the year ended December 31, 2023, we received $1,004,044 in proceeds from the exercise of its common share warrants.

 

Our ability to continue our operations and to pay our obligations when they become due is contingent upon us obtaining additional financing. Management’s plans include seeking to procure additional funds through debt and equity financings, to secure regulatory approval licenses to fully utilize our Kinetic Separation, to construct Maverick Minerals Processing Plant for the processing of uranium and vanadium and to incorporate Kinetic Separation in the processing uranium and vanadium bearing materials to generate operating cash flows. We will need additional capital to continue ongoing mining operations by our in-house mining team at the Sunday Mine Complex while simultaneously permitting and constructing a processing plant.

 

There are no assurances that we will be able to raise capital on terms acceptable to us or at all, or that cash flows generated from its operations will be sufficient to meet our current operating costs and required debt service. If we are unable to obtain sufficient amounts of additional capital, we may be required to reduce the scope of our planned product development, which could harm our financial condition and operating results, or we may not be able to continue to fund our ongoing operations. These conditions raise substantial doubt about our ability to continue as a going concern to sustain operations for at least one year from the issuance of the accompanying financial statements. The accompanying consolidated financial statements do not include any adjustments that might result from the outcome of these uncertainties.

 

Off Balance Sheet Arrangements

 

As of March 31, 2024, there were no off-balance sheet transactions. We have not entered into any specialized financial agreements to minimize our investment risk, currency risk or commodity risk.

 

Critical Accounting Estimates and Policies

 

The preparation of these condensed interim consolidated financial statements requires management to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities at the date of the condensed interim consolidated financial statements and reported amounts of expenses during the reporting period.

 

Significant assumptions about the future and other sources of estimation uncertainty that management has made at the end of the reporting period, that could result in a material adjustment to the carrying amounts of assets and liabilities, in the event that actual results differ from assumptions made, include, but are not limited to, the following: fair value of transactions involving common shares, assessment of the useful life and evaluation for impairment of intangible assets, valuation and impairment assessments on mineral properties, deferred contingent consideration, the reclamation liability, valuation of stock-based compensation and valuation of long-term debt, HST and asset retirement obligations. Other areas requiring estimates include allocations of expenditures, depletion and amortization of mineral rights and properties.

25

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

Not applicable.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

As of the end of the period covered by this report, our principal executive officer and principal financial officer evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on their evaluation of our disclosure controls and procedures, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective as of March 31, 2024, to ensure that information required to be disclosed by the Company in the reports that we file or submit under the Exchange Act is (a) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (b) accumulated and communicated to management, including our principal executive officer and principal financial officer, as appropriate to allow for timely decisions regarding required disclosure.

 

Description of Material Weakness

 

Management has concluded that the Company’s disclosure controls and procedures were not effective as of March 31, 2024, due to the failure to report disclosures on a timely basis.

 

Remediation of Material Weakness

 

Management has developed a plan and related timeline for the Company to design a set of control procedures and the related required documentation thereof in order to address this material weakness. However, its implementation was delayed as a decline in commodity prices caused the Company to pursue aggressive cost cutting and de-staffing which has increasingly concentrated duties on the remaining staff. Until the Company has the proper staff in place, it likely will not be able to remediate its material weaknesses.

 

Changes in Internal Control over Financial Reporting

 

There have been no changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rules 13a-15 or 15d-15 under the Exchange Act that occurred during the Company’s first fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

26

 

 

 

PART II – OTHER INFORMATION

 

Item 1. Legal Proceedings

 

In the opinion of management, we are not involved in any claims, legal actions or regulatory proceedings as of March 31, 2024, the ultimate disposition of which would have a material adverse effect on our condensed interim consolidated financial position, results of operations, or cash flows.

 

Item 1a. Risk Factors

 

In addition to the other information set forth in this Form 10-Q, including under the heading “Forward-Looking Statements”, the risks and uncertainties which could adversely affect our business, financial condition, results of operations and future growth prospects that we believe are most important for you to consider are discussed in “Part I, Item 1A—Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on April 16, 2024. The risks described in our Annual Report on Form 10-K for the year ended December 31, 2023 are not the only risks we face. Additional risks and uncertainties not presently known to us or that we presently deem less significant may also impair our business operations. There are no material changes to the Risk Factors described in our Annual Report on Form 10-K for the year ended December 31, 2023.

 

Item 2. Unregistered Sales of Equity Securities, Use of Proceeds, and Issuer Purchases of Equity Securities

 

During the three months ended March 31, 2024, we received $4,605,458 in proceeds from the exercise of an aggregate of 5,198,540 common share warrants. Most of the warrants had been issued previously in a private placement that closed on February 16, 2021, and were therefore scheduled to expire on February 16, 2024. The warrants were exercised, and the underlying common shares were purchased, in private transactions that were exempt from registration pursuant to Section 4(a)(2) of the Securities Act and Rule 506(b) of Regulation D thereunder.

 

Item 3. Defaults Upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

For Western, safety is a core value, and we strive for superior performance. Our health and safety management system, which includes detailed standards and procedures for safe production, addresses topics such as employee training, risk management, workplace inspection, emergency response, accident investigation, and program auditing. In addition to strong leadership and involvement from all levels of the organization, these programs and procedures form the cornerstone of safety at Western, ensuring that employees are provided a safe and healthy environment and are intended to reduce workplace accidents, incidents and losses, comply with all mining-related regulations and provide support for both regulators and the industry to improve mine safety.

 

The operation of our U.S. based mine is subject to regulation by the Federal Mine Safety and Health Administration (“MSHA”) under the Federal Mine Safety and Health Act of 1977 (the “Mine Act”). MSHA inspects our mine on a regular basis and issues various citations and orders when it believes a violation has occurred under the Mine Act Following passage of The Mine Improvement and New Emergency Response Act of 2006, MSHA significantly increased the number of citations and orders charged against mining operations. The dollar penalties assessed for citations issued has also increased in recent years.

 

Pursuant to Section 1503(a) of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”), issuers that are operators, or that have a subsidiary that is an operator, of a coal or other mine in the United States, and that is subject to regulation by the Federal Mine Safety and Health Administration under the Mine Safety and Health Act of 1977 (“Mine Safety Act”), are required to disclose in their periodic reports filed with the SEC information regarding specified health and safety violations, orders and citations, related assessments and legal actions, and mining-related fatalities. Western went into active mining operations at the Sunday Mine Complex during 2021. During the quarter ended March 31, 2024, Mine Safety and Health Administration (MSHA) mine inspections have not yielded any disclosures required by Section 1503(a) of the Dodd-Frank Act.”

 

27

 

 

Item 5. Other Information

 

None.

 

Item 6. Exhibits

 

Exhibit No.   Description
3.1 *   Certificate of Incorporation, as amended
3.2 *   Amended and Restated Bylaws
4.1**   Shareholder Rights Plan Agreement, as of May 24, 2023
10.1**   Incentive Stock Option Plan, as amended on May 24, 2023
31.1   Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2   Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1   Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
95   Mine Safety Disclosure Exhibit
101.INS   Inline XBRL Instance Document
101.SCH   Inline XBRL Taxonomy Extension Schema
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB   Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

*Previously filed as an exhibit to the Company’s Form 10 registration statement filed on April 29, 2016 and incorporated herein by reference.

 

**Previously filed as an exhibit to the Company’s Form 10-Q Quarterly Report for the three and six months ended June 30, 2023 filed on August 18, 2023 and incorporated herein by reference.

 

28

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  WESTERN URANIUM & VANADIUM CORP.
     
Date: May 20, 2024 By: /s/ George Glasier
   

George Glasier

Chief Executive Officer and President

     
Date: May 20, 2024 By: /s/ Robert Klein
    Robert Klein
    Chief Financial Officer

 

 

29

 

 

 

Unlimited Unlimited 0.03 0.05 43602565 52539766 false --12-31 Q1 0001621906 true NONE 0001621906 2024-01-01 2024-03-31 0001621906 2024-05-17 0001621906 2024-03-31 0001621906 2023-12-31 0001621906 2023-10-01 2023-12-31 0001621906 2023-01-01 2023-03-31 0001621906 us-gaap:CommonStockMember 2023-12-31 0001621906 us-gaap:TreasuryStockCommonMember 2023-12-31 0001621906 us-gaap:RetainedEarningsMember 2023-12-31 0001621906 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-12-31 0001621906 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001621906 us-gaap:TreasuryStockCommonMember 2024-01-01 2024-03-31 0001621906 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001621906 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-01-01 2024-03-31 0001621906 us-gaap:CommonStockMember 2024-03-31 0001621906 us-gaap:TreasuryStockCommonMember 2024-03-31 0001621906 us-gaap:RetainedEarningsMember 2024-03-31 0001621906 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-03-31 0001621906 us-gaap:CommonStockMember 2022-12-31 0001621906 us-gaap:TreasuryStockCommonMember 2022-12-31 0001621906 us-gaap:RetainedEarningsMember 2022-12-31 0001621906 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-12-31 0001621906 2022-12-31 0001621906 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001621906 us-gaap:TreasuryStockCommonMember 2023-01-01 2023-03-31 0001621906 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001621906 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-01-01 2023-03-31 0001621906 us-gaap:CommonStockMember 2023-03-31 0001621906 us-gaap:TreasuryStockCommonMember 2023-03-31 0001621906 us-gaap:RetainedEarningsMember 2023-03-31 0001621906 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-03-31 0001621906 2023-03-31 0001621906 wstrf:PinonRidgeMiningLLCMember 2014-11-20 0001621906 2023-12-12 2023-12-12 0001621906 2023-12-12 0001621906 2023-01-01 2023-12-31 0001621906 us-gaap:FairValueInputsLevel1Member 2024-03-31 0001621906 us-gaap:FairValueInputsLevel2Member 2024-03-31 0001621906 us-gaap:FairValueInputsLevel3Member 2024-03-31 0001621906 us-gaap:FairValueInputsLevel1Member 2023-12-31 0001621906 us-gaap:FairValueInputsLevel2Member 2023-12-31 0001621906 us-gaap:FairValueInputsLevel3Member 2023-12-31 0001621906 us-gaap:WarrantMember 2024-01-01 2024-03-31 0001621906 us-gaap:WarrantMember 2023-01-01 2023-03-31 0001621906 wstrf:OptionsToPurchaseCommonShareMember 2024-01-01 2024-03-31 0001621906 wstrf:OptionsToPurchaseCommonShareMember 2023-01-01 2023-03-31 0001621906 wstrf:MineralPropertiesMember 2024-03-31 0001621906 wstrf:MineralPropertiesMember 2023-12-31 0001621906 wstrf:MiningEquipmentMember 2024-01-01 2024-03-31 0001621906 wstrf:MiningEquipmentMember 2024-03-31 0001621906 wstrf:MiningEquipmentMember 2023-12-31 0001621906 us-gaap:VehiclesMember 2024-01-01 2024-03-31 0001621906 us-gaap:VehiclesMember 2024-03-31 0001621906 us-gaap:VehiclesMember 2023-12-31 0001621906 wstrf:SoftwareMember 2024-01-01 2024-03-31 0001621906 wstrf:SoftwareMember 2024-03-31 0001621906 wstrf:SoftwareMember 2023-12-31 0001621906 us-gaap:ConstructionInProgressMember 2024-03-31 0001621906 us-gaap:ConstructionInProgressMember 2023-12-31 0001621906 us-gaap:LandMember 2024-03-31 0001621906 us-gaap:LandMember 2023-12-31 0001621906 wstrf:WarrantExercisesMember 2024-01-01 2024-03-31 0001621906 wstrf:WarrantExercisesMember 2023-01-01 2023-03-31 0001621906 wstrf:IncentiveStockOptionPlanMember 2024-01-01 2024-03-31 0001621906 wstrf:IncentiveStockOptionPlanMember 2024-03-31 0001621906 us-gaap:StockOptionMember 2024-01-01 2024-03-31 0001621906 wstrf:MiningExpendituresMember 2024-01-01 2024-03-31 0001621906 us-gaap:GeneralAndAdministrativeExpenseMember 2024-01-01 2024-03-31 0001621906 us-gaap:StockOptionMember 2023-01-01 2023-03-31 0001621906 wstrf:MiningExpendituresMember 2023-01-01 2023-03-31 0001621906 us-gaap:GeneralAndAdministrativeExpenseMember 2023-01-01 2023-03-31 0001621906 us-gaap:StockOptionMember 2024-03-31 0001621906 srt:ScenarioForecastMember 2024-01-01 2025-01-31 0001621906 us-gaap:StockOptionMember 2023-12-31 0001621906 us-gaap:StockOptionMember 2023-12-31 2023-12-31 0001621906 us-gaap:WarrantMember 2023-12-31 0001621906 us-gaap:WarrantMember 2023-12-31 2023-12-31 0001621906 us-gaap:WarrantMember 2024-01-01 2024-03-31 0001621906 us-gaap:WarrantMember 2024-03-31 0001621906 wstrf:JointVentureMember 2024-02-01 2024-02-28 0001621906 wstrf:JointVentureMember 2024-02-28 0001621906 wstrf:JointVentureMember 2024-02-20 2024-02-20 0001621906 wstrf:JointVentureMember 2024-04-11 2024-04-11 0001621906 wstrf:BlackRangeCommonStockMember 2024-03-31 0001621906 wstrf:MrGlasierMember 2024-03-31 0001621906 wstrf:MrGlasierMember 2023-12-31 xbrli:shares iso4217:USD iso4217:USD xbrli:shares xbrli:pure iso4217:CAD xbrli:shares iso4217:CAD utr:sqm iso4217:AUD

Exhibit 31.1

 

CERTIFICATION

PURSUANT TO RULE 13a-14 AND 15d-14

UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED

 

I, George Glasier, certify that:

 

1.I have reviewed this quarterly report on Form 10-Q of Western Uranium & Vanadium Corp.;

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: May 20, 2024

 

  By: /s/ George Glasier
  Name:  George Glasier
  Title:

Chief Executive Officer and President

(Principal Executive Officer)

 

 

Exhibit 31.2

 

CERTIFICATION

PURSUANT TO RULE 13a-14 AND 15d-14

UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED

 

I, Robert Klein, certify that:

 

1.I have reviewed this quarterly report on Form 10-Q of Western Uranium & Vanadium Corp.;

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: May 20, 2024

 

  By: /s/ Robert Klein
  Name:  Robert Klein
  Title:

Chief Financial Officer

(Principal Financial and Accounting Officer)

Exhibit 32.1

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report on Form 10-Q of Western Uranium & Vanadium Corp. (the “Company”) for the quarter ended March 31, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), each of the undersigned, in the capacities and on the dates indicated below, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

 

1.The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

2.The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: May 20, 2024    
     
  By: /s/George Glasier
  Name:  George Glasier
  Title: Chief Executive Officer and President
    (Principal Executive Officer)
     
Date: May 20, 2024    
     
  By: /s/Robert Klein
  Name: Robert Klein
  Title: Chief Financial Officer
    (Principal Financial and Accounting Officer)

 

Exhibit 95

 

MINE SAFETY DISCLOSURE

  

The following disclosures are provided pursuant to the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Act”) and Item 104 of Regulation S-K, which require certain disclosures by companies required to file periodic reports under the Securities Exchange Act of 1934, as amended, that operate mines regulated under the Federal Mine Safety and Health Act of 1977 (the “Mine Act”).

 

Mine Safety Information. Whenever the Federal Mine Safety and Health Administration (“MSHA”) believes a violation of the Mine Act, any health or safety standard or any regulation has occurred, it may issue a citation which describes the alleged violation and fixes a time within which the U.S. mining operator (e.g. our subsidiaries, Black Range Minerals Limited and Pinon Ridge Mining, LLC) must abate the alleged violation. In some situations, such as when MSHA believes that conditions pose a hazard to miners, MSHA may issue an order removing miners from the area of the mine affected by the condition until the alleged hazards are corrected. When MSHA issues a citation or order, it generally proposes a civil penalty, or fine, as a result of the alleged violation, that the operator is ordered to pay. Citations and orders can be contested and appealed, and as part of that process, are often reduced in severity and amount, and are sometimes dismissed. The number of citations, orders and proposed assessments vary depending on the size and type (underground or surface) of the mine as well as by the MSHA inspector(s) assigned. In addition to civil penalties, the Mine Act also provides for criminal penalties for an operator who willfully violates a health or safety standard or knowingly violates or fails or refuses to comply with an order issued under Section 107(a) or any final decision issued under the Act.

 

The below table reflects citations and orders issued to us by MSHA during the three months ended March 31, 2024.

 

Additional information about the Act and MSHA references used in the table follows.

 

Section 104(a)Significant and Substantial(“S&S”)Citations: Citations received from MSHA under section 104(a) of the Mine Act for violations of mandatory health or safety standards that could significantly and substantially contribute to the cause and effect of a mine safety or health hazard.

 

Section 104(b)Orders: Orders issued by MSHA under section 104(b) of the Mine Act, which represents a failure to abate a citation under section 104(a) within the period of time prescribed by MSHA. This results in an order of immediate withdrawal from the area of the mine affected by the condition until MSHA determines that the violation has been abated.

 

Section 104(d)S&S Citations and Orders: Citations and orders issued by MSHA under section 104(d) of the Mine Act for unwarrantable failure to comply with mandatory, significant and substantial health or safety standards.

 

Section 110(b)(2)Violations: Flagrant violations issued by MSHA under section 110(b)(2) of the Mine Act.

 

Section 107(a)Orders: Orders issued by MSHA under section 107(a) of the Mine Act for situations in which MSHA determined an “imminent danger” (as defined by MSHA) existed.

 

Mine (1)   Section
104(a) S&S
Citations
    

Section
104(b)
Orders

    Section
104(d)
S&S
Citations and
Orders
    Section
110(b)(2)
Violations
    Section
107(a)
Orders
    ($ in millions) Proposed
MSHA
Assessments
    Fatalities 
Carnation                      $     
Sunday Mine                            
St. Jude Mine                            
Topaz                            
West Sunday                            
TOTAL                      $     

 

(1)The definition of a mine under section 3 of the Mine Act includes the mine, as well as other items used in, or to be used in, or resulting from, the work of extracting minerals, such as land, structures, facilities, equipment, machines, tools, and minerals preparation facilities. Unless otherwise indicated, any of these other items associated with a single mine have been aggregated in the totals for that mine. MSHA assigns an identification number to each mine and may or may not assign separate identification numbers to related facilities such as preparation facilities. We are providing the information in the table by mine rather than MSHA identification number because that is how we manage and operate our mining business and we believe this presentation will be more useful to investors than providing information based on MSHA identification numbers.

 

Pattern or Potential Pattern of Violations. During the three months ended March 31, 2024, none of the mines operated by us received written notice from MSHA of (a) a pattern of violations of mandatory health or safety standards that are of such nature as could have significantly and substantially contributed to the cause and effect of mine health or safety hazards under section 104(e) of the Mine Act or (b) the potential to have such a pattern.

 

Pending Legal Actions. As of March 31, 2024, the Company had no pending legal actions before the Federal Mine Safety and Health Review Commission (the “Commission”), an independent adjudicative agency that provides administrative trial and appellate review of legal disputes arising under the Mine Act, and no such legal actions were instituted or resolved during the three months ended March 31, 2024.

 

 

v3.24.1.1.u2
Cover - shares
3 Months Ended
Mar. 31, 2024
May 17, 2024
Document Information [Line Items]    
Document Type 10-Q  
Document Quarterly Report true  
Document Transition Report false  
Entity Interactive Data Current Yes  
Amendment Flag false  
Document Period End Date Mar. 31, 2024  
Document Fiscal Year Focus 2024  
Document Fiscal Period Focus Q1  
Entity Information [Line Items]    
Entity Registrant Name WESTERN URANIUM & VANADIUM CORP.  
Entity Central Index Key 0001621906  
Entity File Number 000-55626  
Entity Tax Identification Number 98-1271843  
Entity Incorporation, State or Country Code A6  
Current Fiscal Year End Date --12-31  
Entity Current Reporting Status Yes  
Entity Shell Company false  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company true  
Entity Ex Transition Period false  
Entity Contact Personnel [Line Items]    
Entity Address, Address Line One 330 Bay Street  
Entity Address, Address Line Two Suite 1400  
Entity Address, City or Town Toronto  
Entity Address, Country CA  
Entity Address, Postal Zip Code M5H 2S8  
Entity Phone Fax Numbers [Line Items]    
City Area Code (970)  
Local Phone Number 864-2125  
Entity Listings [Line Items]    
Title of 12(b) Security N/A  
No Trading Symbol Flag true  
Security Exchange Name NONE  
Entity Common Stock, Shares Outstanding   55,223,113
v3.24.1.1.u2
Condensed Interim Consolidated Balance Sheets (Unaudited)
Mar. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Current assets:    
Cash and cash equivalents $ 11,526,118 $ 9,217,585
Restricted cash, current portion 75,075 75,075
Prepaid expenses 252,751 382,314
Marketable securities 566 385
Other current assets 132,331 131,255
Total current assets 11,986,841 9,806,614
Restricted cash, net of current portion 676,442 676,369
Property, plant & equipment and mineral properties, net 15,216,339 14,926,289
Kinetic separation intellectual property 9,488,051 9,488,051
Total assets 37,367,673 34,897,323
Current liabilities:    
Accounts payable and accrued liabilities 734,255 761,123
Reclamation liability, current portion 75,057 75,057
Total current liabilities 809,312 836,180
Reclamation liability, net of current portion 244,557 241,562
Deferred tax liability 2,708,887 2,708,887
Deferred contingent consideration 325,800 340,650
Total liabilities 4,088,556 4,127,279
Shareholders’ Equity    
Common shares, no par value, unlimited authorized shares, 55,223,419 and 50,002,395 shares issued as of March 31, 2024 and December 31, 2023, respectively, and 55,223,113 and 50,002,089 shares outstanding as of March 31, 2024 and December 31, 2023, respectively 54,790,230 49,661,910
Treasury shares, 306 shares held in treasury as of March 31, 2024 and December 31, 2023
Accumulated deficit (21,294,745) (18,817,857)
Accumulated other comprehensive loss (216,368) (74,009)
Total shareholders’ equity 33,279,117 30,770,044
Total liabilities and shareholders’ equity $ 37,367,673 $ 34,897,323
v3.24.1.1.u2
Condensed Interim Consolidated Balance Sheets (Unaudited) (Parentheticals) - $ / shares
3 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Statement of Financial Position [Abstract]    
Common shares, par value (in Dollars per share)
Common shares, shares authorized Unlimited Unlimited
Common shares, shares issued 55,223,419 50,002,395
Common shares, shares outstanding 55,223,113 50,002,089
Treasury shares held in treasury 306 306
v3.24.1.1.u2
Condensed Interim Consolidated Statements of Operations and Other Comprehensive Loss (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Income Statement [Abstract]    
Revenues $ 54,273 $ 165,975
Expenses    
Mining expenditures 1,308,879 605,104
Professional fees 112,690 87,096
General and administrative 966,245 613,365
Consulting fees 193,426 737
Total operating expenses 2,581,240 1,306,302
Operating loss (2,526,967) (1,140,327)
Accretion and interest (income) expense, net (50,079) (35,296)
Other expense (income), net (1,500)
Net loss (2,476,888) (1,103,531)
Other comprehensive (loss) income    
Foreign currency translation adjustment (142,359) 6,314
Comprehensive loss $ (2,619,247) $ (1,097,217)
Net loss per share - basic and diluted (in Dollars per share) $ (0.05) $ (0.03)
Weighted average shares outstanding - basic and diluted (in Shares) 52,539,766 43,602,565
v3.24.1.1.u2
Condensed Interim Consolidated Statements of Operations and Other Comprehensive Loss (Unaudited) (Parentheticals) - $ / shares
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Income Statement [Abstract]    
Net loss per share - basic and diluted $ (0.05) $ (0.03)
Weighted average shares outstanding - basic and diluted 52,539,766 43,602,565
v3.24.1.1.u2
Condensed Interim Consolidated Statements Of Changes In Shareholders’ Equity (Unaudited)
Common Shares
USD ($)
shares
Treasury Shares
USD ($)
shares
Accumulated Deficit
USD ($)
Accumulated Other Comprehensive (Loss)/ Income
USD ($)
USD ($)
shares
CAD ($)
shares
Balance at Dec. 31, 2022 $ 43,394,303 $ (13,875,263) $ (261,132) $ 29,257,908  
Balance (in Shares) at Dec. 31, 2022 | shares 43,602,565 306        
Foreign currency translation adjustment 6,314 6,314  
Stock-based compensation - stock options 252,742 252,742  
Net loss (1,103,531) (1,103,531)  
Balance at Mar. 31, 2023 $ 43,647,045 (14,978,794) (254,818) 28,413,433  
Balance (in Shares) at Mar. 31, 2023 | shares 43,602,565 306        
Balance at Dec. 31, 2023 $ 49,661,910 (18,817,857) (74,009) $ 30,770,044  
Balance (in Shares) at Dec. 31, 2023 | shares 50,002,089 306     50,002,089 50,002,089
Foreign currency translation adjustment (142,359) $ (142,359)  
Proceeds from the exercise of warrants $ 4,605,458 4,605,458 $ 6,238,248
Proceeds from the exercise of warrants (in Shares) | shares 5,198,540        
Stock-based compensation - stock options $ 522,862 522,862  
Cashless exercise of stock options  
Cashless exercise of stock options (in Shares) | shares 22,484        
Net loss (2,476,888) (2,476,888)  
Balance at Mar. 31, 2024 $ 54,790,230 $ (21,294,745) $ (216,368) $ 33,279,117  
Balance (in Shares) at Mar. 31, 2024 | shares 55,223,113 306     55,223,113 55,223,113
v3.24.1.1.u2
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash Flows Used In Operating Activities:    
Net loss $ (2,476,888) $ (1,103,531)
Reconciliation of net loss to cash used in operating activities:    
Depreciation 113,319 43,618
Accretion of reclamation liability 2,995 2,742
Stock-based compensation 516,515 252,742
Change in marketable securities (181) 45
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 128,487 186,676
Accounts payable and accrued liabilities (26,868) 9,334
Deferred revenue (16,155)
Contingent consideration (14,850) (5,385)
Net cash used in operating activities (1,757,471) (629,914)
Cash Flows Used In Investing Activities    
Purchase of property, plant & equipment and mineral properties (403,369) (623,623)
Net cash used in investing activities (403,369) (623,623)
Cash Flows Provided By Financing Activities    
Proceeds from warrant exercises 4,605,458
Net cash provided by financing activities 4,605,458
Effect of foreign exchange rate on cash (136,012) 6,314
Net increase (decrease) in cash and cash equivalents and restricted cash 2,308,606 (1,247,223)
Cash and cash equivalents and restricted cash - beginning 9,969,029 10,433,538
Cash and cash equivalents and restricted cash - ending 12,277,635 9,186,315
Cash and cash equivalents 11,526,118 8,434,891
Restricted cash, current portion 75,075 75,057
Restricted cash, noncurrent 676,442 676,367
Total cash and cash equivalents and restricted cash 12,277,635 9,186,315
Cash paid during the period for:    
Interest
Income taxes
v3.24.1.1.u2
Business
3 Months Ended
Mar. 31, 2024
Business [Abstract]  
BUSINESS

NOTE 1 – BUSINESS

 

Nature of operations

 

Western Uranium & Vanadium Corp. (“Western” or the “Company”) was incorporated in December 2006 under the Ontario Business Corporations Act. On November 20, 2014, the Company completed a listing process on the Canadian Securities Exchange (“CSE”). As part of that process, the Company acquired 100% of the members’ interests of Pinon Ridge Mining LLC (“PRM”), a Delaware limited liability company. The transaction constituted a reverse takeover (“RTO”) of Western by PRM. Subsequent to obtaining appropriate shareholder approvals, the Company reconstituted its Board of Directors and senior management team. Western is a Canadian domestic issuer and Canadian reporting issuer.

 

The Company’s registered office is located at 330 Bay Street, Suite 1400, Toronto, Ontario, Canada, M5H 2S8, and its common shares are listed on the CSE under the symbol “WUC.” On April 22, 2016, the Company’s common shares began trading on the OTC Pink Open Market, and on May 23, 2016, the Company’s common shares were approved for trading on the OTCQX Best Market under the symbol “WSTRF”. The Company’s principal business activity is the acquisition and development of uranium and vanadium resource properties in the states of Utah and Colorado in the United States of America (“United States”).

 

On September 16, 2015, Western completed its acquisition of Black Range Minerals Limited (“Black Range”). Under United States Securities and Exchange Commission (“Commission”) rules, this transaction triggered the Company being deemed a United States domestic issuer and losing its foreign private issuer exemption. On April 29, 2016, the Company filed a Form 10 registration statement with the Commission after converting its basis of accounting from International Financial Reporting Standards (“IFRS”) to generally accepted accounting principles in the United States (“U.S. GAAP”). On June 28, 2016, the Company’s registration statement became effective and Western became a United States reporting issuer.

 

On June 30, 2023, Western re-qualified as a foreign private issuer as that term is defined in Rule 3b-4(c) promulgated under the Securities Exchange Act of 1934 (the “Exchange Act”). As a result, the Company may now utilize certain accommodations made to foreign private issuers, including (1) an exemption from complying with the Commission’s proxy rules, (2) an exemption from the Company’s insiders having to comply with the reporting and short-swing trading liability provisions of Section 16 under the Exchange Act, (3) the ability to make periodic filings with the Commission on the Form 20-F and Form 6-K foreign issuer forms, and (4) the ability to offer and sell unrestricted securities outside of the United States pursuant to Rule 903 of Regulation S. The Company plans to take advantage of these accommodations. However, the Company currently has decided to voluntarily continue to file periodic reports with the Commission using domestic issuer forms including filing annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

v3.24.1.1.u2
Liquidity and Going Concern
3 Months Ended
Mar. 31, 2024
Liquidity and Going Concern [Abstract]  
LIQUIDITY AND GOING CONCERN

Note 2 – Liquidity and going concern

 

With the exception of the quarter ended June 30, 2022, the Company has incurred losses from its operations. During the three months ended March 31, 2024, the Company generated a net loss of $2,476,888. The Company expects to generate operating losses for the foreseeable future as it incurs expenses to bring its mineral processing facility online and further expand mining operations. As of March 31, 2024, the Company had an accumulated deficit of $21,294,745 and working capital of $11,177,529.

 

Since inception, the Company has met its liquidity requirements principally through the issuance of notes and the sale of its common shares. During the three months ended March 31, 2024, the Company received $4,605,458 in proceeds from the exercise of its common share warrants. On December 12, 2023, the Company closed a non-brokered private placement of 5,215,828 units at a price of $1.02 (CAD $1.39) per unit. The aggregate gross proceeds raised in the private placement amounted to $5,324,988 (CAD $7,250,000) and net proceeds amounted to $4,836,867 (CAD $6,588,089). During the year ended December 31, 2023, the Company received $1,004,044 in proceeds from the exercise of its common share warrants.

 

The Company’s ability to continue its planned operations and to pay its obligations when they become due is contingent upon the Company obtaining additional financing. Management’s plans include seeking to procure additional funds through debt and equity financing, to secure regulatory approval to fully utilize its kinetic separation (“Kinetic Separation”) technology, and to initiate the processing of ore to generate operating cash flows.

 

There are no assurances that the Company will be able to raise capital on terms acceptable to the Company or at all, or that cash flows generated from its operations will be sufficient to meet its current operating costs. If the Company is unable to obtain sufficient amounts of additional capital, it may be required to reduce the scope of its planned product development, which could harm its financial condition and operating results, or it may not be able to continue to fund its ongoing operations. These conditions raise substantial doubt about the Company’s ability to continue as a going concern to sustain operations for at least one year from the issuance of these condensed interim consolidated financial statements. The accompanying condensed interim consolidated financial statements do not include any adjustments that might result from the outcome of these uncertainties.

v3.24.1.1.u2
Summary of Significant Accounting Policies
3 Months Ended
Mar. 31, 2024
Summary of Significant Accounting Policies [Abstract]  
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation and Principles of Consolidation

 

The accompanying condensed interim consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial information and with the instructions to Form 10-Q and Rule 10 of Regulation S–X. Accordingly, they do not include all of the information and notes required by U.S. GAAP for complete financial statements. However, in the opinion of management of the Company, all adjustments necessary for a fair presentation of the financial position and operating results have been included in these condensed interim consolidated financial statements. These condensed interim consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10–K for the fiscal year ended December 31, 2023, as filed with the SEC on April 16, 2024. The Company has voluntarily elected to file this Quarterly Report on Form 10-Q for the quarter ended March 31, 2024 notwithstanding its foreign private issuer status. Operating results for the three months ended March 31, 2024 are not necessarily indicative of the results that may be expected for any subsequent quarters or for the year ending December 31, 2024. 

 

The accompanying condensed interim consolidated financial statements include the accounts of Western and its wholly-owned subsidiaries, Western Uranium Corp. (Utah), PRM, Black Range, Black Range Copper Inc., Ranger Resources Inc., Black Range Minerals Inc., Black Range Minerals Colorado LLC, Black Range Minerals Wyoming LLC, Haggerty Resources LLC, Ranger Alaska LLC, Black Range Minerals Utah LLC, Black Range Minerals Ablation Holdings Inc., Black Range Development Utah LLC and Maverick Strategic Minerals Corp. All inter-company transactions and balances have been eliminated upon consolidation.

 

The Company reports operating and financial results in a single segment based on the consolidated information used by the chief operating decision maker (“CODM”) in evaluating the financial performance of its business and allocating resources. This single segment reflects the Company’s core business: produce critical minerals. As the Company has one reportable segment, net loss, total assets and working capital are equal to consolidated results.

 

The Company has established the existence of mineralized materials for certain uranium projects. The Company has not established proven or probable reserves, as defined by the United States Securities and Exchange Commission (the “SEC”), through the completion of a “final” or “bankable” feasibility study for any of its uranium projects.

 

Exploration Stage and Mineral Properties

 

In accordance with U.S. GAAP, expenditures relating to the acquisition of mineral rights are initially capitalized as incurred while exploration and pre-extraction expenditures are expensed as incurred until such time the Company exits the exploration stage by establishing proven or probable reserves. Expenditures relating to exploration activities, such as drill programs to search for additional mineralized materials, are expensed as incurred. Expenditures relating to pre-extraction activities, such as the construction of mine wellfields, ion exchange facilities, disposal wells, and mine development, are expensed as incurred until such time proven or probable reserves are established for that uranium project, after which subsequent expenditures relating to development activities for that particular project are capitalized as incurred. Expenditures relating to mining and ore production while the Company is in the exploration stage and while the ore is stockpiled underground are expensed as incurred.

 

Production stage issuers, as defined in subpart 1300 of Regulation S-K, having engaged in material extraction of established mineral reserves on at least one material property, typically capitalize expenditures relating to ongoing development activities, with corresponding depletion calculated over proven and probable reserves using the units-of-production method and allocated to future reporting periods to inventory and, as that inventory is sold, to cost of goods sold. The Company is an exploration stage issuer, which has resulted in the Company reporting larger losses than if it had been in the production stage due to the expensing, instead of capitalizing, of expenditures relating to ongoing mine development and extraction activities. Additionally, there would be no corresponding amortization allocated to future reporting periods of the Company since those costs would have been expensed previously, resulting in both lower inventory costs and cost of goods sold and results of operations with higher gross profits and lower losses than if the Company had been in the production stage.

 

Any capitalized costs, such as expenditures relating to the acquisition of mineral rights, are depleted over the estimated extraction life using the straight-line method. As a result, the Company’s condensed interim consolidated financial statements may not be directly comparable to the financial statements of companies in the production stage. Western will not be eligible to become a production stage issuer, and will remain an exploration stage issuer, until such time as mineral reserves are established on at least one material property.

 

Use of Estimates

 

The preparation of these condensed interim consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities at the date of the financial statements and revenues and expenses during the periods reported. By their nature, these estimates are subject to measurement uncertainty, and the effects on the condensed interim consolidated financial statements of changes in such estimates in future periods could be significant. Significant areas requiring management’s estimates and assumptions include the determination of the fair value of transactions involving common shares, assessment of the useful life and evaluation for impairment of Kinetic Separation intellectual property, valuation and impairment assessments of mineral properties and equipment, valuation of deferred contingent consideration, valuation of the reclamation liability and valuation of stock-based compensation. Other areas requiring estimates include allocations of expenditures, depletion, and amortization of mineral rights and properties. Actual results could differ from those estimates.

 

Foreign Currency Translation

 

The reporting currency of the Company, including its subsidiaries, is the United States dollar. The financial statements of subsidiaries located outside of the U.S. are measured in their functional currency, which is the local currency. The functional currency of the parent (Western Uranium & Vanadium Corp. (Ontario)) is the Canadian dollar. The functional currencies of the subsidiaries is the United States dollar. Monetary assets and liabilities of these subsidiaries are translated at the exchange rates at the balance sheet date. Transactions denominated in currencies other than the functional currency are recorded based on the exchange rates at the time of the transaction. Income and expense items are translated using average monthly exchange rates. Non-monetary assets are translated at their historical exchange rates. Translation adjustments are included in “Accumulated other comprehensive loss” in the condensed interim consolidated balance sheets.

 

Segment Information

 

The Company identifies its operating segments in accordance with Accounting Standards Codification 280, Segment Reporting, or ASC 280. Operating segments are defined as components of an enterprise about which separate discrete financial information is available for evaluation by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and in assessing performance. The Company’s chief operating decision maker, its Chief Executive Officer, manages the Company’s operations on a consolidated basis for the purposes of allocating resources. Accordingly, the Company has determined it operates and manages its business in a single reportable operating segment.

 

Cash and Cash Equivalents

 

The Company considers all highly-liquid instruments with an original maturity of three months or less at the time of issuance to be cash equivalents. There were no cash equivalents at March 31, 2024 and December 31, 2023.

 

Marketable Securities

 

The Company classifies its marketable securities as available-for-sale securities, which are carried at their fair value based on the quoted market prices of the securities with unrealized gains and losses reported as accumulated other comprehensive (loss) income, a separate component of shareholders’ equity. Realized gains and losses on available-for-sale securities are included in net earnings in the period earned or incurred.

 

Restricted Cash

 

Certain cash balances are restricted as they relate to deposits with banks that have been assigned to state reclamation authorities in the United States to secure various reclamation guarantees with respect to mineral properties in Utah and Colorado. As these funds are not available for general corporate purposes and secure the long term reclamation liability (see Note 4), they have been separately disclosed and classified as long-term for the majority of the Company’s mines. As of March 31, 2024 and December 31, 2023, the Company has determined that the Van 4 Mine is considered to be in reclamation. The Company recognized the Van 4 Mine’s reclamation liability and its restricted cash in full on the Company’s condensed interim consolidated balance sheets as current.

 

Property, Plant & Equipment and Mineral Properties, Net

 

Property, plant and equipment is stated at cost less accumulated depreciation. Depreciation is calculated using the straight-line method.

 

Revenue Recognition

 

The Company leases certain of its mineral properties for the exploration and production of oil and gas reserves. The Company accounts for lease revenue in accordance with the FASB ASC 842, Leases. Lease payments received in advance are deferred and recognized on a straight-line basis over the related lease term associated with the prepayment. Royalty payments are recognized as revenues based upon production.

 

Fair Values of Financial Instruments

 

The carrying amounts of cash and cash equivalents, restricted cash – current portion, accounts payable and accrued liabilities approximate their fair value due to the short-term nature of these instruments. Marketable securities are adjusted to fair value at each balance sheet date based on quoted prices which are considered level 1 inputs. The Company’s operating and financing activities are conducted primarily in Canadian dollars, and as a result, the Company is subject to exposure to market risks from changes in foreign currency rates. The carrying amount of restricted cash – net of current portion, approximates fair value as the accounts earn interest at market rates. The Company is exposed to credit risk through its cash and restricted cash but mitigates this risk by keeping these deposits at major financial institutions.

 

The FASB ASC 820, Fair Value Measurements and Disclosures, provides the framework for measuring fair value. That framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements).

 

Fair value is defined as an exit price, representing the amount that would be received upon the sale of an asset or payment to transfer a liability in an orderly transaction between market participants. Fair value is a market-based measurement that is determined based on assumptions that market participants would use in pricing an asset or liability. A three-tier fair value hierarchy is used to prioritize the inputs in measuring fair value as follows:

 

Level 1 - Quoted prices in active markets for identical assets or liabilities.

 

Level 2 - Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable, either directly or indirectly.

 

Level 3 - Significant unobservable inputs that cannot be corroborated by market data and inputs that are derived principally from or corroborated by observable market data or correlation by other means.

 

The fair value of the Company’s financial instruments are as follows:

 

   Quoted Prices in Active Markets for Identical Assets or Liabilities
(Level 1)
   Quoted Prices for Similar Assets or Liabilities in Active Markets
(Level 2)
   Significant Unobservable Inputs
(Level 3)
 
Marketable securities as of March 31, 2024  $566   $               -   $               - 
                
Marketable securities as of December 31, 2023  $385   $-   $- 

 

Stock-Based Compensation

 

The Company follows the FASB ASC 718, Compensation - Stock Compensation, which addresses the accounting for stock-based payment transactions, requiring such transactions to be accounted for using the fair value method. Awards of shares for property or services are recorded at the fair value of the stock or the fair value of the service, whichever is more readily measurable. The Company uses the Black-Scholes option-pricing model to determine the grant date fair value of stock-based awards under ASC 718. The fair value is charged to earnings depending on the terms and conditions of the award, and the nature of the relationship of the recipient of the award to the Company. The Company records the grant date fair value in line with the period over which it was earned. For employees and consultants, this is typically considered to be the vesting period of the award.

 

Net Loss per Share

 

Basic net loss per share is computed by dividing net loss by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed using the weighted average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the incremental common shares issuable upon the exercise of stock options and warrants (using the treasury stock method). The computation of net loss per share for each of the three months ended March 31, 2024 and 2023 is the same for both basic and fully diluted.

 

Potentially dilutive securities outlined in the table below have been excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive.

 

   For the Three Months Ended
March 31,
 
   2024   2023 
Warrants to purchase common shares   5,578,739    9,362,076 
Options to purchase common shares   4,548,334    4,098,000 
Total potentially dilutive securities   10,127,073    13,460,076 

 

Recent Accounting Standards

 

In November 2023, the FASB issued Accounting Standard Update (“ASU”) 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” This ASU requires annual and interim disclosures about significant segment expenses that are regularly provided to the CODM and included within each reported measure of segment profit or loss as well as the amount and composition of other segment items. The standard is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company is still evaluating the full extent of the potential impact of the adoption of ASU 2023-09, but believes it will not have a material impact on its condensed interim consolidated financial statements and disclosures.

 

In December 2023, the FASB issued ASU 2023-09 – Improvements to Income Tax Disclosures, which enhances the transparency and decision usefulness of income tax disclosures. The standard is effective for public companies for annual periods beginning after December 15, 2024. Early adoption is available. The Company is still evaluating the full extent of the potential impact of the adoption of ASU 2023-09, but believes it will not have a material impact on its condensed interim consolidated financial statements and disclosures.

v3.24.1.1.u2
Property, Plant & Equipment and Mineral Properties, Net and Kinetic Separation Intellectual Property
3 Months Ended
Mar. 31, 2024
Property, Plant & Equipment and Mineral Properties, Net and Kinetic Separation Intellectual Property [Abstract]  
PROPERTY, PLANT & EQUIPMENT AND MINERAL PROPERTIES, NET AND KINETIC SEPARATION INTELLECTUAL PROPERTY

NOTE 4 – Property, plant & equipment and mineral properties, net AND Kinetic separation INTELLECTUAL PROPERTY

 

The Company’s mining properties acquired on August 18, 2014 that the Company retains as of March 31, 2024 include: The San Rafael Uranium Project located in Emery County, Utah; The Sunday Mine Complex located in western San Miguel County, Colorado; The Van 4 Mine located in western Montrose County, Colorado; The Sage Mine located in San Juan County, Utah, and San Miguel County, Colorado. These mining properties include leased land in the states of Colorado and Utah. None of these mining properties were operational at the date of acquisition.

 

The Company’s mining properties acquired on September 16, 2015 that the Company retains as of March 31, 2024 include: Hansen, North Hansen and Hansen Picnic Tree located in Fremont and Teller Counties, Colorado. The Company also acquired the Keota project located in Weld County, Colorado and the Ferris Haggerty project located in Carbon County, Wyoming. These mining assets include both owned and leased land in the states of Utah, Colorado, and Wyoming. All of the mining assets represent properties which have previously been mined, to different degrees, for uranium.

 

As the Company has not formally established proven or probable reserves on any of its properties, there is inherent uncertainty as to whether or not any mineralized material can be economically extracted as originally planned and anticipated.

 

The Company’s property, plant & equipment and mineral properties, net and kinetic separation intellectual property are:

 

   Estimated
Useful Lives
  As of
March 31, 2024
   As of
December 31, 2023
 
Mineral properties  N/A  $11,688,841   $11,688,841 
Mining equipment  5 years   2,580,166    2,345,055 
Vehicles  5 years   746,462    549,703 
Software  5 years   9,120    - 
Construction in progress  N/A   274,033    312,384 
Land  N/A   351,957    351,957 
Total property, plant & equipment and mineral properties     $15,650,579   $15,247,940 
Less: accumulated depreciation      434,240    321,651 
Property, plant & equipment and mineral properties, net     $15,216,339   $14,926,289 
              
Kinetic separation intellectual property     $9,488,051   $9,488,051 

 

Property, plant & equipment and mineral properties, net

 

During the three months ended March 31, 2024 and 2023, Western made purchases of $403,369 and $623,623, which principally consisted of mining equipment and vehicles, to increase mining capacity and land for the mineral processing facility. During the three months ended March 31, 2024, depreciation expense was $113,319, which was included in mining expenditures on the Company’s condensed interim consolidated statements of operations and other comprehensive loss. During the three months ended March 31, 2023, depreciation expense was $43,618, which was included in mining expenditures on the Company’s condensed interim consolidated statements of operations and other comprehensive loss.

 

Oil and Gas Lease and Easement

 

In 2017, the Company entered into an oil and gas lease that became effective with respect to minerals and mineral rights owned by the Company of approximately 160 surface acres of the Company’s property in Colorado. As consideration for entering into the lease, the lessee has agreed to pay the Company a royalty from the lessee’s revenue attributed to oil and gas produced, saved, and sold attributable to the net mineral interest. The Company has also received cash payments from the lessee related to the easement that the Company is recognizing incrementally over the eight year term of the easement.

 

On June 23, 2020, the operator elected to extend the oil and gas lease easement for three additional years through July 2023. This was done to provide additional time in order to complete well construction and commence oil and gas production. During 2021, the operator completed a first set of eight (8) wells which commenced oil and gas production by August 2021. During 2022, the operator completed a second set of eight (8) wells which commenced oil and gas production by August 2022. All sixteen (16) wells remain in production and monthly royalty payments will be ongoing in perpetuity as long as oil and/or gas are produced from the pooled unit containing these sixteen (16) wells.

 

During the three months ended March 31, 2024 and 2023 the Company recognized aggregate revenue of $54,273 and $165,975, respectively, under these oil and gas lease arrangements.

 

Reclamation Liabilities

 

The Company’s mines are subject to certain asset retirement obligations, which the Company has recorded as reclamation liabilities. The reclamation liabilities of the United States mines are subject to legal and regulatory requirements, and estimates of the costs of reclamation are reviewed periodically by the applicable regulatory authorities. The reclamation liability represents the Company’s best estimate of the present value of future reclamation costs in connection with the mineral properties. The Company determined the gross reclamation liabilities of the mineral properties to be $751,517 and $751,444 as of March 31, 2024 and December 31, 2023, respectively. The portion of the reclamation liability related to the Van 4 Mine, which is in reclamation as of March 31, 2024, and its related restricted cash are included in current liabilities and current assets, respectively, at a value of $75,057. During the three months ended March 31, 2024, the Company’s internal mining operations team has been performing the reclamation work, and the State of Colorado has not yet reduced the reclamation liability amount. The Company expects to begin incurring the reclamation liability after 2054 for all mines that are not in reclamation and accordingly, has discounted the gross liabilities over their remaining lives using a discount rate of 5.4%. The net discounted aggregated values as of March 31, 2024 and December 31, 2023 were $244,557 and $241,562, respectively. The gross reclamation liabilities as of March 31, 2024 and December 31, 2023 are secured by financial warranties in the amount of $751,517 and $751,444, respectively.

 

Reclamation liability activity for the three months ended March 31, 2024 and 2023 consists of:

 

   For the Three Months Ended
March 31,
 
   2024   2023 
Beginning balance at January 1  $316,619   $300,276 
Accretion   2,995    2,742 
Ending Balance at March 31  $319,614   $303,018 
Less: Reclamation liability, current portion   75,057    75,057 
Reclamation liability, net of current portion  $244,557   $227,961 

 

Topaz Mine Permitting Status

 

In November 2020 and December 2020, a coalition of environmental groups (the “Plaintiffs”) filed a complaint against the Mined Land Reclamation Board (“MLRB”) seeking partial appeals of prior MLRB decisions, requesting the termination of the Topaz Mine permit. The Company joined with the MLRB in defense of those decisions. On May 5, 2021, the Plaintiffs in the Topaz Appeal filed an opening brief with the Denver District Court seeking to overturn the July 22, 2020 and October 21, 2020 MLRB permit hearing decisions on the Topaz Mine permit. The MLRB and the Company sought a settlement with the Plaintiffs. A settlement was not reached, and the MLRB and the Company submitted answer briefs on August 20, 2021. The Plaintiffs submitted a reply brief on September 10, 2021. On March 1, 2022, the Denver District Court reversed the MLRB’s orders regarding the Topaz Mine and remanded the case back to the MLRB for further proceedings consistent with its order. Subsequently on March 20, 2023, the MLRB issued a board order for the Company to commence final reclamation, which upon completion will terminate mining operations at the Topaz Mine. Reclamation commenced immediately at the Topaz Mine and is to be completed within five years by March 2028. The Company is currently working toward the completion of an updated Topaz Mine Plan of Operations which is a separate federal requirement of the Bureau of Land Management (“BLM”) for the conduct of mining activities on the federal land at the Topaz Mine and needed to re-permit the Topaz Mine with Colorado’s DRMS. The review of Western’s most recent submission continues to be delayed due to staff turnover at the BLM.

 

Kinetic Separation Intellectual Property

 

The Kinetic Separation intellectual property was acquired in Western’s acquisition of Black Range on September 16, 2015. Previously Black Range acquired its Kinetic Separation assets in the dissolution of a joint venture on March 17, 2015, through the acquisition of all the assets of the joint venture and received a 25-year license to utilize all of the patented and unpatented technology owned by the joint venture. The technology license agreement for patents and unpatented technology became effective as of March 17, 2015, for a period of 25 years, until March 16, 2040. There are no remaining license fee obligations, and there are no future royalties due under the agreement. The Company has the right to sub-license the technology to third parties. The Company may not sell or assign the Kinetic Separation license; however, the license could be transferred in the case of a sale of the Company. The Company has developed improvements to Kinetic Separation during the term of the license agreement and retains ownership of, and may obtain patent protection on, any such improvements developed by the Company.

 

The Kinetic Separation patent was filed on September 13, 2012 and granted on February 14, 2014 by the United States Patent Office. The patent is effective for a period of 20 years until September 13, 2032. This patent is supported by two provisional patent applications. The provisional patent applications expired after one year but were incorporated in the U.S. Patent by reference and claimed benefit prior to their expirations. The status of the patent and two provisional patent applications has not changed subsequent to the 2014 patent grant. The Company has the continued right to use any patented portion of the Kinetic Separation technology that enters the public domain subsequent to the patent expiration.

 

The Company anticipates Kinetic Separation will improve the efficiency of the mining and processing of the sandstone-hosted ore from Western’s conventional mines through the separation of waste from mineral bearing-ore, potentially reducing transportation, mill processing, and mill tailings costs. Kinetic Separation is not currently in use or being applied at any Company mines. The Company views Kinetic Separation as a cost saving technology, which it will seek to incorporate into ore production subsequent to commencing scaled production levels. There are also alternative applications, which the Company has explored.

v3.24.1.1.u2
Accounts Payable and Accrued Liabilities
3 Months Ended
Mar. 31, 2024
Accounts Payable and Accrued Liabilities [Abstract]  
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

NOTE 5 – Accounts Payable and Accrued Liabilities

 

Accounts payable and accrued liabilities consisted of:

 

   As of 
  

March 31,

2024

  

December 31,

2023

 
Trade accounts payable  $504,935   $562,831 
Accrued liabilities   229,320    198,292 
Total accounts payable and accrued liabilities  $734,255   $761,123 
v3.24.1.1.u2
Share Capital and Other Equity Instruments
3 Months Ended
Mar. 31, 2024
Share Capital and Other Equity Instruments [Abstract]  
SHARE CAPITAL AND OTHER EQUITY INSTRUMENTS

NOTE 6 – SHARE CAPITAL AND OTHER EQUITY INSTRUMENTS

 

Authorized Capital

 

The holders of the Company’s common shares are entitled to one vote per share. Holders of common shares are entitled to ratably receive such dividends, if any, as may be declared by the board of directors, out of legally available funds. Upon the liquidation, dissolution, or winding down of the Company, holders of common shares are entitled to share ratably in all assets of the Company that are legally available for distribution. As of March 31, 2024 and December 31, 2023, an unlimited number of common shares were authorized for issuance.

 

Warrant Exercises

 

During the three months ended March 31, 2024, an aggregate of 5,198,540 warrants were exercised for total proceeds of $4,605,458 (CAD $6,238,248). There were no warrant exercises during the three months ended March 31, 2023.

 

Incentive Stock Option Plan

 

The Company maintains an Incentive Stock Option Plan (the “Plan”) that permits the granting of stock options as incentive compensation.

 

The purpose of the Plan is to attract, retain, and motivate directors, management, staff, and consultants by providing them with the opportunity, through stock options, to acquire a proprietary interest in the Company and benefit from its growth.

 

The Plan provides that the aggregate number of common shares for which stock options may be granted will not exceed 10% of the issued and outstanding common shares at the time stock options are granted. As of March 31, 2024, a total of 55,223,113 common shares were outstanding. As of March 31, 2024, the maximum number of stock options eligible to be issued under the Plan would be 5,522,311, and net of 4,548,334 options outstanding as of March 31, 2024, there remain 973,977 stock options available to be issued under the Plan.

 

Shareholder Rights Plan

 

On May 24, 2023, the Company adopted and on June 29, 2023, the shareholders approved a shareholder rights plan, which is designed to ensure the fair treatment of shareholders in connection with any take-over bid for the Company and to provide the Board of Directors and shareholders with sufficient time to fully consider any unsolicited takeover bid (the “Shareholder Rights Plan”). The Shareholder Rights Plan also provides the Board of Directors with time to pursue, if appropriate, other alternatives to maximize shareholder value in the event of a takeover bid.

 

Pursuant to the terms of the Shareholder Rights Plan subject to a triggering event as defined in the Shareholder Rights Plan and as determined by the Board of Directors, rights (the “Rights”) will be issued to holders of Common Shares at a rate of one Right for each Share outstanding.

 

Stock Options

 

During the three-months ended March 31, 2024, the Company issued 22,484 shares of common stock pursuant to the cashless exercise of 41,666 stock options with an exercise price of $0.79 (CAD $1.03). 

 

   Number of Shares   Weighted Average Exercise Price   Weighted Average Contractual Life (Years)   Intrinsic Value 
Outstanding – January 1, 2024   4,917,666   $1.22    3.85   $214,875 
Granted   -    -           
Expired   (327,666)   1.66           
Exercised   (41,666)   0.79           
Outstanding – March 31, 2024   4,548,334   $1.19    3.89   $758,349 
Exercisable – March 31, 2024   3,531,662   $1.18    3.40   $608,192 

 

There were no stock option granted during the three months ended March 31, 2024.

 

The Company’s stock-based compensation expense related to stock options for the three months ended March 31, 2024 was $516,515, of which $143,946 and $372,569 was included in mining expenditures and general and administrative expenses, respectively, on the Company’s condensed interim consolidated statements of operations and other comprehensive loss. The Company’s stock-based compensation expense related to stock options for the three months ended March 31, 2023 was $252,742, of which $41,330 and $211,412 was included in mining expenditures and general and administrative expenses, respectively, on the Company’s condensed interim consolidated statements of operations and other comprehensive loss. As of March 31, 2024, there was approximately $485,853 of unrecognized share-based compensation for unvested stock option grants, which is expected to be recognized over a weighted average period of 0.59 years.

 

Warrants

 

   Number of Shares   Weighted Average Exercise Price   Weighted Average Contractual Life (Years)   Intrinsic Value 
                 
Outstanding – January 1, 2024   10,804,539   $1.30    1.31   $1,576,511 
Issued   -    -           
Exercised   (5,198,540)   0.89           
Expired/Forfeited   (27,260)   0.89           
Outstanding – March 31, 2024   5,578,739   $1.63    2.15   $- 
Exercisable – March 31, 2024   5,578,739   $1.63    2.15   $- 
v3.24.1.1.u2
Mining Expenditures
3 Months Ended
Mar. 31, 2024
Mining Expenditures [Abstract]  
MINING EXPENDITURES

Note 7 – Mining Expenditures

 

   For the Three Months Ended
March 31,
 
   2024   2023 
Mining costs  $620,017   $276,139 
Labor and related benefits   662,763    298,866 
Permits   26,099    27,946 
Royalties   -    2,153 
   $1,308,879   $605,104 

 

Joint Venture

 

During February 2024, PRM entered into a joint venture agreement with Rimrock Exploration and Development Inc. (“Rimrock”) to explore, develop and mine (the “Mining Operations”) certain uranium and vanadium permitted mines and mining claims located in Colorado and owned by Rimrock (the “JV”). Pursuant to the terms of the JV, Rimrock will contribute certain assets into the JV and PRM will contribute $200,000 (the “Initial Contribution”) to be used to fund the Mining Operations. Thereafter, each party will own a 50% interest in the assets of the JV. During the initial phase of the JV, Rimrock will be the operator and the permits and licenses for the operator will remain in the name of Rimrock. The JV intends to sell the mined material to the Company under terms to be determined. During the term of the JV, PRM will pay the costs of the Mining Operations and will be entitled to recover 50% of such costs subsequent to the contribution of the full amount of the Initial Contribution. The JV will fund the recovery payments to be made to PRM from the proceeds of the sale of mined material. On February 20, 2024, PRM funded $50,000 of the Initial Contribution, which was expensed to mining expenditures within the condensed interim consolidated statements of operations and other comprehensive loss and reflected within mining cost in the table above. Subsequently on April 11, 2024, PRM funded an additional $53,931 to the JV.

v3.24.1.1.u2
Related Party Transactions and Balances
3 Months Ended
Mar. 31, 2024
Related Party Transactions and Balances [Abstract]  
RELATED PARTY TRANSACTIONS AND BALANCES

NOTE 8 – Related Party Transactions AND BALANCES

 

The Company has transacted with related parties pursuant to service arrangements in the ordinary course of business, as follows:

 

Prior to the acquisition of Black Range, Mr. George Glasier, the Company’s CEO, who is also a director of the Company (“Seller”), transferred his interest in a former joint venture with Ablation Technologies, LLC to Black Range. In connection with the transfer, Black Range issued 25 million shares of Black Range common stock to Seller and committed to pay $325,800 (AUD $500,000) to Seller within 60 days of the first commercial application of the Kinetic Separation technology. The Company assumed this contingent payment obligation in connection with the acquisition of Black Range. At the date of the acquisition of Black Range, this contingent obligation was determined to be probable. Since the deferred contingent consideration obligation is probable and the amount is estimable, the Company recorded the deferred contingent consideration as an assumed liability in the amount of $325,800 and $340,650 as of March 31, 2024 and December 31, 2023, respectively.

 

The Company has multiple lease arrangements with Silver Hawk Ltd., an entity which is owned by George Glasier and his wife Kathleen Glasier. These leases, which are all on a month-to-month basis, are for the rental of office, workshop, warehouse and employee housing facilities. The Company incurred rent expense of $23,525 and $17,925 in connection with these arrangements for the three months ended March 31, 2024 and 2023, respectively.

 

The Company is obligated to pay Mr. Glasier for reimbursable expenses in the amount of $15,482 and $84,040, included within accounts payable and accrued liabilities, as of March 31, 2024 and December 31, 2023, respectively.

v3.24.1.1.u2
Pay vs Performance Disclosure - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Pay vs Performance Disclosure    
Net Income (Loss) $ (2,476,888) $ (1,103,531)
v3.24.1.1.u2
Insider Trading Arrangements
3 Months Ended
Mar. 31, 2024
Trading Arrangements, by Individual  
Rule 10b5-1 Arrangement Adopted false
Non-Rule 10b5-1 Arrangement Adopted false
Rule 10b5-1 Arrangement Terminated false
Non-Rule 10b5-1 Arrangement Terminated false
v3.24.1.1.u2
Accounting Policies, by Policy (Policies)
3 Months Ended
Mar. 31, 2024
Summary of Significant Accounting Policies [Abstract]  
Basis of Presentation and Principles of Consolidation

Basis of Presentation and Principles of Consolidation

The accompanying condensed interim consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial information and with the instructions to Form 10-Q and Rule 10 of Regulation S–X. Accordingly, they do not include all of the information and notes required by U.S. GAAP for complete financial statements. However, in the opinion of management of the Company, all adjustments necessary for a fair presentation of the financial position and operating results have been included in these condensed interim consolidated financial statements. These condensed interim consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10–K for the fiscal year ended December 31, 2023, as filed with the SEC on April 16, 2024. The Company has voluntarily elected to file this Quarterly Report on Form 10-Q for the quarter ended March 31, 2024 notwithstanding its foreign private issuer status. Operating results for the three months ended March 31, 2024 are not necessarily indicative of the results that may be expected for any subsequent quarters or for the year ending December 31, 2024. 

The accompanying condensed interim consolidated financial statements include the accounts of Western and its wholly-owned subsidiaries, Western Uranium Corp. (Utah), PRM, Black Range, Black Range Copper Inc., Ranger Resources Inc., Black Range Minerals Inc., Black Range Minerals Colorado LLC, Black Range Minerals Wyoming LLC, Haggerty Resources LLC, Ranger Alaska LLC, Black Range Minerals Utah LLC, Black Range Minerals Ablation Holdings Inc., Black Range Development Utah LLC and Maverick Strategic Minerals Corp. All inter-company transactions and balances have been eliminated upon consolidation.

The Company reports operating and financial results in a single segment based on the consolidated information used by the chief operating decision maker (“CODM”) in evaluating the financial performance of its business and allocating resources. This single segment reflects the Company’s core business: produce critical minerals. As the Company has one reportable segment, net loss, total assets and working capital are equal to consolidated results.

The Company has established the existence of mineralized materials for certain uranium projects. The Company has not established proven or probable reserves, as defined by the United States Securities and Exchange Commission (the “SEC”), through the completion of a “final” or “bankable” feasibility study for any of its uranium projects.

Exploration Stage and Mineral Properties

Exploration Stage and Mineral Properties

In accordance with U.S. GAAP, expenditures relating to the acquisition of mineral rights are initially capitalized as incurred while exploration and pre-extraction expenditures are expensed as incurred until such time the Company exits the exploration stage by establishing proven or probable reserves. Expenditures relating to exploration activities, such as drill programs to search for additional mineralized materials, are expensed as incurred. Expenditures relating to pre-extraction activities, such as the construction of mine wellfields, ion exchange facilities, disposal wells, and mine development, are expensed as incurred until such time proven or probable reserves are established for that uranium project, after which subsequent expenditures relating to development activities for that particular project are capitalized as incurred. Expenditures relating to mining and ore production while the Company is in the exploration stage and while the ore is stockpiled underground are expensed as incurred.

 

Production stage issuers, as defined in subpart 1300 of Regulation S-K, having engaged in material extraction of established mineral reserves on at least one material property, typically capitalize expenditures relating to ongoing development activities, with corresponding depletion calculated over proven and probable reserves using the units-of-production method and allocated to future reporting periods to inventory and, as that inventory is sold, to cost of goods sold. The Company is an exploration stage issuer, which has resulted in the Company reporting larger losses than if it had been in the production stage due to the expensing, instead of capitalizing, of expenditures relating to ongoing mine development and extraction activities. Additionally, there would be no corresponding amortization allocated to future reporting periods of the Company since those costs would have been expensed previously, resulting in both lower inventory costs and cost of goods sold and results of operations with higher gross profits and lower losses than if the Company had been in the production stage.

Any capitalized costs, such as expenditures relating to the acquisition of mineral rights, are depleted over the estimated extraction life using the straight-line method. As a result, the Company’s condensed interim consolidated financial statements may not be directly comparable to the financial statements of companies in the production stage. Western will not be eligible to become a production stage issuer, and will remain an exploration stage issuer, until such time as mineral reserves are established on at least one material property.

Use of Estimates

Use of Estimates

The preparation of these condensed interim consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities at the date of the financial statements and revenues and expenses during the periods reported. By their nature, these estimates are subject to measurement uncertainty, and the effects on the condensed interim consolidated financial statements of changes in such estimates in future periods could be significant. Significant areas requiring management’s estimates and assumptions include the determination of the fair value of transactions involving common shares, assessment of the useful life and evaluation for impairment of Kinetic Separation intellectual property, valuation and impairment assessments of mineral properties and equipment, valuation of deferred contingent consideration, valuation of the reclamation liability and valuation of stock-based compensation. Other areas requiring estimates include allocations of expenditures, depletion, and amortization of mineral rights and properties. Actual results could differ from those estimates.

Foreign Currency Translation

Foreign Currency Translation

The reporting currency of the Company, including its subsidiaries, is the United States dollar. The financial statements of subsidiaries located outside of the U.S. are measured in their functional currency, which is the local currency. The functional currency of the parent (Western Uranium & Vanadium Corp. (Ontario)) is the Canadian dollar. The functional currencies of the subsidiaries is the United States dollar. Monetary assets and liabilities of these subsidiaries are translated at the exchange rates at the balance sheet date. Transactions denominated in currencies other than the functional currency are recorded based on the exchange rates at the time of the transaction. Income and expense items are translated using average monthly exchange rates. Non-monetary assets are translated at their historical exchange rates. Translation adjustments are included in “Accumulated other comprehensive loss” in the condensed interim consolidated balance sheets.

Segment Information

Segment Information

The Company identifies its operating segments in accordance with Accounting Standards Codification 280, Segment Reporting, or ASC 280. Operating segments are defined as components of an enterprise about which separate discrete financial information is available for evaluation by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and in assessing performance. The Company’s chief operating decision maker, its Chief Executive Officer, manages the Company’s operations on a consolidated basis for the purposes of allocating resources. Accordingly, the Company has determined it operates and manages its business in a single reportable operating segment.

 

Cash and Cash Equivalents

Cash and Cash Equivalents

The Company considers all highly-liquid instruments with an original maturity of three months or less at the time of issuance to be cash equivalents. There were no cash equivalents at March 31, 2024 and December 31, 2023.

Marketable Securities

Marketable Securities

The Company classifies its marketable securities as available-for-sale securities, which are carried at their fair value based on the quoted market prices of the securities with unrealized gains and losses reported as accumulated other comprehensive (loss) income, a separate component of shareholders’ equity. Realized gains and losses on available-for-sale securities are included in net earnings in the period earned or incurred.

Restricted Cash

Restricted Cash

Certain cash balances are restricted as they relate to deposits with banks that have been assigned to state reclamation authorities in the United States to secure various reclamation guarantees with respect to mineral properties in Utah and Colorado. As these funds are not available for general corporate purposes and secure the long term reclamation liability (see Note 4), they have been separately disclosed and classified as long-term for the majority of the Company’s mines. As of March 31, 2024 and December 31, 2023, the Company has determined that the Van 4 Mine is considered to be in reclamation. The Company recognized the Van 4 Mine’s reclamation liability and its restricted cash in full on the Company’s condensed interim consolidated balance sheets as current.

Property, Plant & Equipment and Mineral Properties, Net

Property, Plant & Equipment and Mineral Properties, Net

Property, plant and equipment is stated at cost less accumulated depreciation. Depreciation is calculated using the straight-line method.

Revenue Recognition

Revenue Recognition

The Company leases certain of its mineral properties for the exploration and production of oil and gas reserves. The Company accounts for lease revenue in accordance with the FASB ASC 842, Leases. Lease payments received in advance are deferred and recognized on a straight-line basis over the related lease term associated with the prepayment. Royalty payments are recognized as revenues based upon production.

Fair Values of Financial Instruments

Fair Values of Financial Instruments

The carrying amounts of cash and cash equivalents, restricted cash – current portion, accounts payable and accrued liabilities approximate their fair value due to the short-term nature of these instruments. Marketable securities are adjusted to fair value at each balance sheet date based on quoted prices which are considered level 1 inputs. The Company’s operating and financing activities are conducted primarily in Canadian dollars, and as a result, the Company is subject to exposure to market risks from changes in foreign currency rates. The carrying amount of restricted cash – net of current portion, approximates fair value as the accounts earn interest at market rates. The Company is exposed to credit risk through its cash and restricted cash but mitigates this risk by keeping these deposits at major financial institutions.

The FASB ASC 820, Fair Value Measurements and Disclosures, provides the framework for measuring fair value. That framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements).

 

Fair value is defined as an exit price, representing the amount that would be received upon the sale of an asset or payment to transfer a liability in an orderly transaction between market participants. Fair value is a market-based measurement that is determined based on assumptions that market participants would use in pricing an asset or liability. A three-tier fair value hierarchy is used to prioritize the inputs in measuring fair value as follows:

Level 1 - Quoted prices in active markets for identical assets or liabilities.

Level 2 - Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable, either directly or indirectly.

Level 3 - Significant unobservable inputs that cannot be corroborated by market data and inputs that are derived principally from or corroborated by observable market data or correlation by other means.

The fair value of the Company’s financial instruments are as follows:

   Quoted Prices in Active Markets for Identical Assets or Liabilities
(Level 1)
   Quoted Prices for Similar Assets or Liabilities in Active Markets
(Level 2)
   Significant Unobservable Inputs
(Level 3)
 
Marketable securities as of March 31, 2024  $566   $               -   $               - 
                
Marketable securities as of December 31, 2023  $385   $-   $- 
Stock-Based Compensation

Stock-Based Compensation

The Company follows the FASB ASC 718, Compensation - Stock Compensation, which addresses the accounting for stock-based payment transactions, requiring such transactions to be accounted for using the fair value method. Awards of shares for property or services are recorded at the fair value of the stock or the fair value of the service, whichever is more readily measurable. The Company uses the Black-Scholes option-pricing model to determine the grant date fair value of stock-based awards under ASC 718. The fair value is charged to earnings depending on the terms and conditions of the award, and the nature of the relationship of the recipient of the award to the Company. The Company records the grant date fair value in line with the period over which it was earned. For employees and consultants, this is typically considered to be the vesting period of the award.

Net loss per Share

Net Loss per Share

Basic net loss per share is computed by dividing net loss by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed using the weighted average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the incremental common shares issuable upon the exercise of stock options and warrants (using the treasury stock method). The computation of net loss per share for each of the three months ended March 31, 2024 and 2023 is the same for both basic and fully diluted.

Potentially dilutive securities outlined in the table below have been excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive.

   For the Three Months Ended
March 31,
 
   2024   2023 
Warrants to purchase common shares   5,578,739    9,362,076 
Options to purchase common shares   4,548,334    4,098,000 
Total potentially dilutive securities   10,127,073    13,460,076 

 

Recent Accounting Standards

Recent Accounting Standards

In November 2023, the FASB issued Accounting Standard Update (“ASU”) 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” This ASU requires annual and interim disclosures about significant segment expenses that are regularly provided to the CODM and included within each reported measure of segment profit or loss as well as the amount and composition of other segment items. The standard is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company is still evaluating the full extent of the potential impact of the adoption of ASU 2023-09, but believes it will not have a material impact on its condensed interim consolidated financial statements and disclosures.

In December 2023, the FASB issued ASU 2023-09 – Improvements to Income Tax Disclosures, which enhances the transparency and decision usefulness of income tax disclosures. The standard is effective for public companies for annual periods beginning after December 15, 2024. Early adoption is available. The Company is still evaluating the full extent of the potential impact of the adoption of ASU 2023-09, but believes it will not have a material impact on its condensed interim consolidated financial statements and disclosures.

v3.24.1.1.u2
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2024
Summary of Significant Accounting Policies [Abstract]  
Schedule of Fair Value of Financial Instruments The fair value of the Company’s financial instruments are as follows:
   Quoted Prices in Active Markets for Identical Assets or Liabilities
(Level 1)
   Quoted Prices for Similar Assets or Liabilities in Active Markets
(Level 2)
   Significant Unobservable Inputs
(Level 3)
 
Marketable securities as of March 31, 2024  $566   $               -   $               - 
                
Marketable securities as of December 31, 2023  $385   $-   $- 
Schedule of Computation of Diluted Net Loss Per Share Potentially dilutive securities outlined in the table below have been excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive.
   For the Three Months Ended
March 31,
 
   2024   2023 
Warrants to purchase common shares   5,578,739    9,362,076 
Options to purchase common shares   4,548,334    4,098,000 
Total potentially dilutive securities   10,127,073    13,460,076 

 

v3.24.1.1.u2
Property, Plant & Equipment and Mineral Properties, Net and Kinetic Separation Intellectual Property (Tables)
3 Months Ended
Mar. 31, 2024
Property, Plant & Equipment and Mineral Properties, Net and Kinetic Separation Intellectual Property [Abstract]  
Schedule of Property, Plant & Equipment and Mineral Properties, Net The Company’s property, plant & equipment and mineral properties, net and kinetic separation intellectual property are:
   Estimated
Useful Lives
  As of
March 31, 2024
   As of
December 31, 2023
 
Mineral properties  N/A  $11,688,841   $11,688,841 
Mining equipment  5 years   2,580,166    2,345,055 
Vehicles  5 years   746,462    549,703 
Software  5 years   9,120    - 
Construction in progress  N/A   274,033    312,384 
Land  N/A   351,957    351,957 
Total property, plant & equipment and mineral properties     $15,650,579   $15,247,940 
Less: accumulated depreciation      434,240    321,651 
Property, plant & equipment and mineral properties, net     $15,216,339   $14,926,289 
              
Kinetic separation intellectual property     $9,488,051   $9,488,051 

 

Schedule of Reclamation Liability Activity Reclamation liability activity for the three months ended March 31, 2024 and 2023 consists of:
   For the Three Months Ended
March 31,
 
   2024   2023 
Beginning balance at January 1  $316,619   $300,276 
Accretion   2,995    2,742 
Ending Balance at March 31  $319,614   $303,018 
Less: Reclamation liability, current portion   75,057    75,057 
Reclamation liability, net of current portion  $244,557   $227,961 
v3.24.1.1.u2
Accounts Payable and Accrued Liabilities (Tables)
3 Months Ended
Mar. 31, 2024
Accounts Payable and Accrued Liabilities [Abstract]  
Schedule of Accounts Payable and Accrued Liabilities Accounts payable and accrued liabilities consisted of:
   As of 
  

March 31,

2024

  

December 31,

2023

 
Trade accounts payable  $504,935   $562,831 
Accrued liabilities   229,320    198,292 
Total accounts payable and accrued liabilities  $734,255   $761,123 
v3.24.1.1.u2
Share Capital and Other Equity Instruments (Tables)
3 Months Ended
Mar. 31, 2024
Share Capital and Other Equity Instruments [Abstract]  
Schedule of Stock Options During the three-months ended March 31, 2024, the Company issued 22,484 shares of common stock pursuant to the cashless exercise of 41,666 stock options with an exercise price of $0.79 (CAD $1.03).
   Number of Shares   Weighted Average Exercise Price   Weighted Average Contractual Life (Years)   Intrinsic Value 
Outstanding – January 1, 2024   4,917,666   $1.22    3.85   $214,875 
Granted   -    -           
Expired   (327,666)   1.66           
Exercised   (41,666)   0.79           
Outstanding – March 31, 2024   4,548,334   $1.19    3.89   $758,349 
Exercisable – March 31, 2024   3,531,662   $1.18    3.40   $608,192 
Schedule of Warrants Warrants
   Number of Shares   Weighted Average Exercise Price   Weighted Average Contractual Life (Years)   Intrinsic Value 
                 
Outstanding – January 1, 2024   10,804,539   $1.30    1.31   $1,576,511 
Issued   -    -           
Exercised   (5,198,540)   0.89           
Expired/Forfeited   (27,260)   0.89           
Outstanding – March 31, 2024   5,578,739   $1.63    2.15   $- 
Exercisable – March 31, 2024   5,578,739   $1.63    2.15   $- 
v3.24.1.1.u2
Mining Expenditures (Tables)
3 Months Ended
Mar. 31, 2024
Mining Expenditures [Abstract]  
Schedule of Mining Expenditures
   For the Three Months Ended
March 31,
 
   2024   2023 
Mining costs  $620,017   $276,139 
Labor and related benefits   662,763    298,866 
Permits   26,099    27,946 
Royalties   -    2,153 
   $1,308,879   $605,104 
v3.24.1.1.u2
Business (Details)
Nov. 20, 2014
Pinon Ridge Mining LLC [Member]  
Business (Details) [Line Items]  
Interest acquired percentage 100.00%
v3.24.1.1.u2
Liquidity and Going Concern (Details)
3 Months Ended 12 Months Ended
Dec. 12, 2023
$ / shares
shares
Mar. 31, 2024
USD ($)
Mar. 31, 2023
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2023
CAD ($)
Dec. 12, 2023
$ / shares
Liquidity and Going Concern [Line Items]            
Net loss   $ (2,476,888) $ (1,103,531)      
Accumulated deficit   (21,294,745)   $ (18,817,857)    
Working capital   11,177,529        
Proceeds from the exercise of warrants   $ 4,605,458   1,004,044    
Private placement units (in Shares) | shares 5,215,828          
Price per unit | (per share) $ 1.02         $ 1.39
Net proceeds from the private placement       5,324,988 $ 7,250,000  
Net proceeds       $ 4,836,867 $ 6,588,089  
v3.24.1.1.u2
Summary of Significant Accounting Policies (Details) - Schedule of Fair Value of Financial Instruments - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) [Member]    
Schedule of Fair Value of Financial Instruments [Line Items]    
Marketable securities $ 566 $ 385
Quoted Prices for Similar Assets or Liabilities in Active Markets (Level 2) [Member]    
Schedule of Fair Value of Financial Instruments [Line Items]    
Marketable securities
Significant Unobservable Inputs (Level 3) [Member]    
Schedule of Fair Value of Financial Instruments [Line Items]    
Marketable securities
v3.24.1.1.u2
Summary of Significant Accounting Policies (Details) - Schedule of Computation of Diluted Net Loss Per Share - shares
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Schedule of Computation of Diluted Net Loss Per Share [Line Items]    
Total potentially dilutive securities 10,127,073 13,460,076
Warrants to purchase common shares [Member]    
Schedule of Computation of Diluted Net Loss Per Share [Line Items]    
Total potentially dilutive securities 5,578,739 9,362,076
Options to purchase common shares [Member]    
Schedule of Computation of Diluted Net Loss Per Share [Line Items]    
Total potentially dilutive securities 4,548,334 4,098,000
v3.24.1.1.u2
Property, Plant & Equipment and Mineral Properties, Net and Kinetic Separation Intellectual Property (Details)
3 Months Ended
Mar. 31, 2024
USD ($)
Mar. 31, 2023
USD ($)
Dec. 31, 2023
USD ($)
Property, Plant & Equipment and Mineral Properties, Net, Kinetic Separation Intellectual Property, and Other Property [Line Items]      
Purchases of mining equipment $ 403,369 $ 623,623  
Depreciation expense $ 113,319 43,618  
Oil and gas lease permit area in acres (in Square Meters) | m² 160    
Aggregate revenue $ 54,273 165,975  
Reclamation liability of mineral properties 751,517   $ 751,444
Reclamation liability included in current liabilities $ 75,057 75,057 75,057
Reclamation liability discount rate 5.40%    
Net discounted aggregated values $ 244,557 $ 227,961 241,562
Gross reclamation liabilities $ 751,517   $ 751,444
v3.24.1.1.u2
Schedule of Property, Plant & Equipment and Mineral Properties (Details) - Schedule of Property, Plant & Equipment and Mineral Properties - USD ($)
3 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Schedule of Property, Plant & Equipment and Mineral Properties (Details) - Schedule of Property, Plant & Equipment and Mineral Properties [Line Items]    
Property, Plant and Equipment and Mineral Properties, Gross $ 15,650,579 $ 15,247,940
Accumulated Depreciation Property, Plant and Equipment and Mineral Properties 434,240 321,651
Property, plant and equipment and mineral properties, Net 15,216,339 14,926,289
KineticSeparationIntellectualProperty 9,488,051 9,488,051
Mineral properties [Member]    
Schedule of Property, Plant & Equipment and Mineral Properties (Details) - Schedule of Property, Plant & Equipment and Mineral Properties [Line Items]    
Property, Plant and Equipment and Mineral Properties, Gross 11,688,841 11,688,841
Mining Equipment [Member]    
Schedule of Property, Plant & Equipment and Mineral Properties (Details) - Schedule of Property, Plant & Equipment and Mineral Properties [Line Items]    
Property, Plant and Equipment and Mineral Properties, Gross $ 2,580,166 2,345,055
Property, plant and equipment and mineral properties estimated useful lives 5 years  
Vehicles [Member]    
Schedule of Property, Plant & Equipment and Mineral Properties (Details) - Schedule of Property, Plant & Equipment and Mineral Properties [Line Items]    
Property, Plant and Equipment and Mineral Properties, Gross $ 746,462 549,703
Property, plant and equipment and mineral properties estimated useful lives 5 years  
Software [Member]    
Schedule of Property, Plant & Equipment and Mineral Properties (Details) - Schedule of Property, Plant & Equipment and Mineral Properties [Line Items]    
Property, Plant and Equipment and Mineral Properties, Gross $ 9,120
Property, plant and equipment and mineral properties estimated useful lives 5 years  
Construction in Progress [Member]    
Schedule of Property, Plant & Equipment and Mineral Properties (Details) - Schedule of Property, Plant & Equipment and Mineral Properties [Line Items]    
Property, Plant and Equipment and Mineral Properties, Gross $ 274,033 312,384
Land [Member]    
Schedule of Property, Plant & Equipment and Mineral Properties (Details) - Schedule of Property, Plant & Equipment and Mineral Properties [Line Items]    
Property, Plant and Equipment and Mineral Properties, Gross $ 351,957 $ 351,957
v3.24.1.1.u2
Property, Plant & Equipment and Mineral Properties, Net and Kinetic Separation Intellectual Property (Details) - Schedule of Reclamation Liability Activity - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Schedule of Reclamation Liability Activity [Abstract]      
Balance $ 316,619 $ 300,276  
Accretion 2,995 2,742  
Balance 319,614 303,018  
Less: Reclamation liability, current portion 75,057 75,057 $ 75,057
Reclamation liability, net of current portion $ 244,557 $ 227,961 $ 241,562
v3.24.1.1.u2
Accounts Payable and Accrued Liabilities (Details) - Schedule of Accounts Payable and Accrued Liabilities - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Schedule of Accounts Payable and Accrued Liabilities [Abstract]    
Trade accounts payable $ 504,935 $ 562,831
Accrued liabilities 229,320 198,292
Total accounts payable and accrued liabilities $ 734,255 $ 761,123
v3.24.1.1.u2
Share Capital and Other Equity Instruments (Details)
3 Months Ended 13 Months Ended
Mar. 31, 2024
USD ($)
$ / shares
shares
Mar. 31, 2024
CAD ($)
$ / shares
shares
Mar. 31, 2023
USD ($)
shares
Jan. 31, 2025
Dec. 31, 2023
shares
Dec. 31, 2022
shares
Share Capital and Other Equity Instruments [Line Items]            
Total warrants proceeds $ 4,605,458 $ 6,238,248        
Common stock, shares outstanding 55,223,113       50,002,089  
Stock based compensation expense (in Dollars) | $ $ 516,515   $ 252,742      
Warrant Exercises [Member]            
Share Capital and Other Equity Instruments [Line Items]            
Share of warrant exercises 5,198,540 5,198,540      
Stock Options [Member]            
Share Capital and Other Equity Instruments [Line Items]            
Options outstanding 4,548,334       4,917,666  
Cashless exercise of stock options 41,666 41,666        
Cashless exercise of stock options 41,666 41,666        
Stock option granted        
Stock based compensation expense (in Dollars) | $     $ 252,742      
Unamortized stock option expense (in Dollars) | $ $ 485,853          
Common Stock [Member]            
Share Capital and Other Equity Instruments [Line Items]            
Total warrants proceeds | $ $ 4,605,458          
Common stock, shares outstanding 55,223,113   43,602,565   50,002,089 43,602,565
Cashless exercise of stock options 22,484 22,484        
Incentive Stock Option Plan [Member]            
Share Capital and Other Equity Instruments [Line Items]            
Percentage of issued and outstanding of common shares 10.00% 10.00%        
Stock options eligible to be issued 5,522,311          
Options outstanding 4,548,334          
Stock options available to be issued under the plan 973,977          
Market price | (per share) $ 0.79 $ 1.03        
Mining Expenditures [Member]            
Share Capital and Other Equity Instruments [Line Items]            
Stock based compensation expense (in Dollars) | $ $ 143,946   $ 41,330      
General and Administrative Expense [Member]            
Share Capital and Other Equity Instruments [Line Items]            
Stock based compensation expense (in Dollars) | $ $ 372,569   $ 211,412      
Forecast [Member]            
Share Capital and Other Equity Instruments [Line Items]            
Weighted average period       7 months 2 days    
v3.24.1.1.u2
Share Capital and Other Equity Instruments (Details) - Schedule of Stock Options - Stock Options [Member] - USD ($)
3 Months Ended
Dec. 31, 2023
Mar. 31, 2024
Schedule of Stock Options [Line Items]    
Number of Shares, Outstanding 4,917,666 4,548,334
Weighted Average Exercise Price, Outstanding $ 1.22 $ 1.19
Weighted Average Contractual Life (years), Outstanding 3 years 10 months 6 days 3 years 10 months 20 days
Intrinsic Value, Outstanding $ 214,875 $ 758,349
Number of Shares, Exercisable   3,531,662
Weighted Average Exercise Price, Exercisable   $ 1.18
Weighted Average Contractual Life (years), Exercisable   3 years 4 months 24 days
Intrinsic Value, Exercisable   $ 608,192
Number of Shares, Granted  
Weighted Average Exercise Price, Granted  
Number of Shares, Expired   (327,666)
Weighted Average Exercise Price, Expired   $ 1.66
Number of Shares, Exercised   (41,666)
Weighted Average Exercise Price, Exercised   $ 0.79
v3.24.1.1.u2
Share Capital and Other Equity Instruments (Details) - Schedule of Warrants - Warrants [Member] - USD ($)
3 Months Ended
Dec. 31, 2023
Mar. 31, 2024
Schedule of Warrants [Line Items]    
Number of Shares, Issued  
Weighted Average Exercise Price, Issued  
Number of Shares, Exercised   (5,198,540)
Weighted Average Exercise Price, Exercised   $ 0.89
Number of Shares, Expired/Forfeited   (27,260)
Weighted Average Exercise Price, Expired/Forfeited   $ 0.89
Number of Shares, Outstanding 10,804,539 5,578,739
Weighted Average Exercise Price, Outstanding $ 1.3 $ 1.63
Weighted Average Contractual Life (years), Outstanding 1 year 3 months 21 days 2 years 1 month 24 days
Intrinsic Value, Outstanding $ 1,576,511
Number of Shares, Exercisable   5,578,739
Weighted Average Exercise Price, Exercisable   $ 1.63
Weighted Average Contractual Life (Years), Exercisable   2 years 1 month 24 days
Intrinsic Value, Exercisable  
v3.24.1.1.u2
Mining Expenditures (Details) - Joint Venture [Member] - USD ($)
1 Months Ended
Apr. 11, 2024
Feb. 20, 2024
Feb. 28, 2024
Mining Expenditures [Line Items]      
Initial contribution $ 53,931 $ 50,000 $ 200,000
Percentage of own interest     50.00%
Percentage of recover cost     50.00%
v3.24.1.1.u2
Mining Expenditures (Details) - Schedule of Mining Expenditures - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Schedule of Mining Expenditures [Abstract]    
Mining costs $ 620,017 $ 276,139
Labor and related benefits 662,763 298,866
Permits 26,099 27,946
Royalties 2,153
Total $ 1,308,879 $ 605,104
v3.24.1.1.u2
Related Party Transactions and Balances (Details)
shares in Millions
3 Months Ended
Mar. 31, 2024
USD ($)
shares
Mar. 31, 2023
USD ($)
Mar. 31, 2024
AUD ($)
shares
Dec. 31, 2023
USD ($)
Related Party Transactions and Balances [Line Items]        
Committed pay consideration $ 325,800   $ 500,000 $ 340,650
Deferred contingent consideration 325,800     340,650
Rent expense 23,525 $ 17,925    
Mr. Glasier [Member]        
Related Party Transactions and Balances [Line Items]        
Reimbursable expenses $ 15,482     $ 84,040
Black Range Common Stock [Member]        
Related Party Transactions and Balances [Line Items]        
Issued stock (in Shares) | shares 25   25  

Western Uranium and Vana... (QX) (USOTC:WSTRF)
Historical Stock Chart
From May 2024 to Jun 2024 Click Here for more Western Uranium and Vana... (QX) Charts.
Western Uranium and Vana... (QX) (USOTC:WSTRF)
Historical Stock Chart
From Jun 2023 to Jun 2024 Click Here for more Western Uranium and Vana... (QX) Charts.