AHNR Athena Gold Corporation (QB)

Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

☒ QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2023

 

☐ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________ to ____________

 

Commission file number: 000-51808

 

ATHENA GOLD CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware (State or other jurisdiction of incorporation or organization)	90-0775276 (IRS Employer Identification Number)
2010A Harbison Drive #312, Vacaville, CA (Address of principal executive offices)	95687 (Zip Code)

 

Registrant's telephone number, including area code: (707) 291-6198

 

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

 

Title of each Class	Trading Symbol	Name of each exchange on which registered
N/A	N/A	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 definition of “large accelerated filer”, “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act (check one):

 

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 ☒

 

On November 11, 2023, there were 150,591,400 shares  of the registrant’s common stock, $.0001 par value, outstanding.

 

 

 

 

 

TABLE OF CONTENTS

 

		Page
PART I. FINANCIAL INFORMATION		3
Item 1.	FINANCIAL STATEMENTS	3
	Consolidated Balance Sheets (unaudited)	3
	Consolidated Statements of Operations (unaudited)	4
	Consolidated Statements of Stockholders' Equity (unaudited)	5
	Consolidated Statements of Cash Flows (unaudited)	6
	Notes to Financial Statements (unaudited)	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	14
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	20
Item 4.	Controls and Procedures	20
PART II. OTHER INFORMATION		21
Item 1.	Legal Proceedings	21
Item 1A.	Risk Factors	21
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	21
Item 3.	Defaults Upon Senior Securities	21
Item 4.	Mine Safety Disclosures	21
Item 5.	Other Information	21
Item 6.	Exhibits	21
Signatures		22

 

 

 

 

 

PART I. FINANCIAL INFORMATION

 

ITEM I. FINANCIAL STATEMENTS

 

ATHENA GOLD CORPORATION

CONSOLIDATED BALANCE SHEETS

(unaudited)

 

		9/30/23				12/31/22
Assets
Current assets
Cash		$	37,261			$	15,075
Prepaid expenses			46,000				32,200
Total current assets			83,261				47,275
Other assets
Mineral Rights			6,196,114				6,196,114
Total other assets			6,196,114				6,196,114
Total assets		$	6,279,375			$	6,243,389
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable		$	141,944			$	143,939
Accounts payable - related party			54,783				30,006
Note payable			25,000				106,210
Total current liabilities			221,727				280,155
Long term liabilities
Warrant liability			386,586				999,820
Total long term liabilities			386,586				999,820
Total liabilities			608,313				1,279,975
Stockholders' equity
Preferred stock, $.0001 par value, 5,000,000 shares authorized, none outstanding			–				–
Common stock - $0.0001 par value; 250,000,000 shares authorized, 150,591,400 and 136,091,400 issued and outstanding as of September 30, 2023 and December 31, 2022, respectively			15,059				13,609
Additional paid in capital			16,820,562				16,652,603
Accumulated deficit			(11,164,559	)			(11,702,798	)
Total stockholders' equity			5,671,062				4,963,414
Total liabilities and stockholders' equity		$	6,279,375			$	6,243,389

 

See accompanying notes to the unaudited financial statements.

 

 

 

 

ATHENA GOLD CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

 

		Three Months Ended								Nine Months Ended
		9/30/23				9/30/22				9/30/23				9/30/22
Operating expenses
Exploration, evaluation and project expenses		$	122,826			$	143,287			$	327,023			$	449,350
General and administrative expenses			89,180				186,506				350,637				419,956
Total operating expenses			212,006				329,793				677,660				869,306
Net operating loss			(212,006	)			(329,793	)			(677,660	)			(869,306	)
Interest income			2,598				–				2,598				–
Interest expense			–				(463	)			–				(463	)
Revaluation of warrant liability			785,941				854,281				1,213,301				822,603
Net income (loss)		$	576,533			$	524,025			$	538,239			$	(47,166	)
Weighted average common shares outstanding – basic and diluted			150,591,400				129,727,349				144,589,568				124,830,919
Income per common share – basic and diluted		$	0.00			$	0.00			$	0.00			$	(0.00	)

 

See accompanying notes to the unaudited financial statements.

 

 

 

 

 

 

ATHENA GOLD CORPORATION

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

(Unaudited)

 

										Additional
		Common Stock								Paid In				Accumulated
		Shares				Amount				Capital				Deficit				Total
December 31, 2021			119,858,700			$	11,986			$	16,056,561			$	(11,019,140	)		$	5,049,407
Stock based compensation			–				–				11,888				–				11,888
Net income			–				–				–				261,944				261,944
March 31, 2022			119,858,700			$	11,986			$	16,068,449			$	(10,757,196	)		$	5,323,239
Private placement			6,250,000				625				393,457				–				394,082
Warrant liability			–				–				(203,838	)			–				(203,838	)
Common stock issued for mineral property			500,000				50				34,950				–				35,000
Stock based compensation			–				–				11,888				–				11,888
Net loss			–				–				–				(833,135	)			(833,135	)
June 30, 2022			126,608,700			$	12,661			$	16,304,906			$	(11,590,331	)		$	4,727,236
Private placement			8,307,700				831				499,925				–				500,756
Warrant liability			–				–				(369,723	)			–				(369,723	)
Stock based compensation			–				–				55,344				–				55,344
Net income			–				–				–				524,025				524,025
September 30, 2022			134,916,400			$	13,492			$	16,490,452			$	(11,066,306	)		$	5,437,638
December 31, 2022			136,091,400				13,609				16,652,603				(11,702,798	)			4,963,414
Stock based compensation			–				–				22,000				–				22,000
Net income			–				–				–				239,461				239,461
March 31, 2023			136,091,400			$	13,609			$	16,674,603			$	(11,463,337	)		$	5,224,875
Private placement			14,500,000				1,450				742,710				–				744,160
Warrant liability			–				–				(600,067	)			–				(600,067	)
Stock based compensation			–				–				1,658				–				1,658
Net loss			–				–				–				(277,755	)			(277,755	)
June 30, 2023			150,591,400			$	15,059			$	16,818,904			$	(11,741,092	)		$	5,092,871
Stock based compensation			–				–				1,658				–				1,658
Net income			–				–				–				576,533				576,533
September 30, 2023			150,591,400			$	15,059			$	16,820,562			$	(11,164,559	)		$	5,671,062

 

See accompanying notes to the unaudited financial statements.

 

 

 

 

 

ATHENA GOLD CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

 

		Nine Months Ended
		9/30/23				9/30/22
Cash flows from operating activities
Net income (loss)		$	538,239			$	(47,166	)
Adjustments to reconcile net income (loss)   to net cash used in operating activities
Revaluation of warrant liability			(1,213,301	)			(822,603	)
Share based compensation			25,316				79,120
Change in operating assets and liabilities:
Prepaid expense			(13,800	)			37,199
Accounts payable			(1,995	)			71,279
Accounts payable - related party			24,777				–
Net cash used in operating activities			(640,764	)			(682,171	)
Cash flows from investing activities
Purchase of mineral properties			–				(29,214	)
Net cash used in investing activities			–				(29,214	)
Cash flows from financing activities
Proceeds from related parties			25,000				101,100
Payments on notes payable			(81,210	)			0
Proceeds from private placement of stock			719,160				793,738
Net cash provided by financing activities			662,950				894,838
Net decrease in cash			22,186				183,453
Cash, beginning of period			15,075				72,822
Cash, end of period		$	37,261			$	256,275
Supplemental disclosure of cash flow information
Cash paid for interest		$	–			$	–
Cash paid for income taxes		$	–			$	–
Noncash investing and financing activities
Stock issued to payoff note payable		$	25,000			$	101,100
Common stock issued for mineral properties		$	–			$	35,000
Related party note payable for mineral property		$	–			$	125,000
Warrant liability		$	600,067			$	573,561

 

See accompanying notes to the unaudited financial statements.

 

 

 

 

NOTES TO FINANCIAL STATEMENTS

(Unaudited)

 

Note 1 – Nature of Business and Summary of Significant Accounting Policies

 

Nature of Operations

 

Athena Gold Corporation (“we,” “our,” “us,” or “Athena”) is engaged in the acquisition and exploration of mineral resources. We were incorporated in Delaware on December 23, 2003 and began our mining operations in 2010.

 

In December 2009, we formed and organized a wholly-owned subsidiary, Athena Minerals, Inc. (“Athena Minerals”) which owns and operates mining interests and property in California. On December 31, 2020 we sold the subsidiary to Mr. John Gibbs, a related party, in a non-cash exchange.

 

The Company’s properties do not have any reserves. The Company plans to conduct exploration programs on these properties with the objective of ascertaining whether any of its properties contain economic concentrations of precious and base metals that are prospective for mining.

   

Basis of Presentation

 

We prepared these interim financial statements in accordance with accounting principles generally accepted in the United States (“GAAP”). The accompanying unaudited interim financial statements have been prepared in accordance with GAAP for interim financial information and in accordance with Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three-month and nine-month periods ended September 30, 2023 are not necessarily indicative of the results for the full year. While we believe that the disclosures presented herein are adequate and not misleading, these interim consolidated financial statements should be read in conjunction with the audited financial statements and the footnotes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2022.

  

Foreign Currency Translation

 

The Company is exposed to currency risk on transactions and balances in currencies other than the functional currency. The Company has not entered any contracts to manage foreign exchange risk.

 

The functional currency of the Company is the US dollar; therefore, the Company is exposed to currency risk from financial assets and liabilities denominated in Canadian dollars.

 

Recent Accounting Pronouncements

 

The Company is not aware of any recent accounting pronouncements expected to have a material impact on the consolidated financial statements.

 

 

 

 

 

7

 

 

Liquidity and Going Concern

 

Our financial statements have been prepared on a going concern basis, which assumes that we will be able to meet our obligations and continue our operations during the next fiscal year. Asset realization values may be significantly different from carrying values as shown in our consolidated financial statements and do not give effect to adjustments that would be necessary to the carrying values of assets and liabilities should we be unable to continue as a going concern.

 

As of September 30, 2023, we had not yet achieved profitable operations and we have accumulated losses of approximately $11,000,000 since our inception. We expect to incur further losses in the development of our business, all of which raise substantial doubt about our ability to continue as a going concern. Our ability to continue as a going concern depends on our ability to generate future profits and/or to obtain the necessary financing to meet our obligations arising from normal business operations when they come due.

 

Impairment of Long-lived Assets

 

We continually monitor events and changes in circumstances that could indicate that our carrying amounts of long-lived assets, including mineral rights, may not be recoverable. When such events or changes in circumstances occur, we assess the recoverability of long-lived assets by determining whether the carrying value of such assets will be recovered through their undiscounted expected future cash flows. If the future undiscounted cash flows are less than the carrying amount of these assets, we recognize an impairment loss based on the excess of the carrying amount over the fair value of the assets.

 

Notes Payable - Related Party

 

Related party payables are classified as current liabilities as the note holders are control persons and have the ability to control the repayment dates of the notes.

 

Exploration Costs

 

Mineral exploration costs are expensed as incurred. When it has been determined that it is economically feasible to extract minerals and the permitting process has been initiated, exploration costs incurred to further delineate and develop the property are considered pre-commercial production costs and will be capitalized and included as mine development costs in our consolidated balance sheets.

 

Stock-Based Compensation

 

Stock-based compensation is accounted for based on the requirements of the Share-Based Payment Topic of ASC 718 which requires recognition in the consolidated financial statements of the cost of employee and director services received in exchange for an award of equity instruments over the period the employee or director is required to perform the services in exchange for the award (presumptively, the vesting period). This ASC also requires measurement of the cost of employee and director services received in exchange for an award based on the grant-date fair value of the award.

 

The estimated fair value of each stock option as of the date of grant was calculated using the Black-Scholes pricing model. The Company estimates the volatility of its common stock at the date of grant based on Company stock price history. The Company determines the expected life based on the simplified method given that its own historical share option exercise experience does not provide a reasonable basis for estimating expected term. The Company uses the risk-free interest rate on the implied yield currently available on U.S. Treasury issues with an equivalent remaining term approximately equal to the expected life of the award. The Company has never paid any cash dividends on its common stock and does not anticipate paying any cash dividends in the foreseeable future. The shares of common stock subject to the stock-based compensation plan shall consist of unissued shares, treasury shares or previously issued shares held by any subsidiary of the Company, and such number of shares of common stock are reserved for such purpose.

 

 

 

 

8

 

 

Fair Value of Financial Instruments

 

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair value:

 

Level 1 -  Valuation based on quoted market prices in active markets for identical assets and liabilities.

 

Level 2 -  Valuation based on quoted market prices for similar assets and liabilities in active markets.

 

Level 3 - Valuation based on unobservable inputs that are supported by little or no market activity, therefore requiring management’s best estimate of what market participants would use as fair value.

 

The fair value of cash, receivables and accounts payable approximates their carrying values due to their short term to maturity. The warrant liabilities are measured using level 3 inputs (Note 4).

  

Loss per Common Share

 

The Company incurred a net income for the three months ended September 30, 2023 and 2022, respectively, and a net income for the nine months ending September 30, 2023 and a net loss for the nine month ending September 30, 2022. In periods where the Company has a net loss, all common stock equivalents are excluded as they would be anti-dilutive. As of September 30, 2023, there were 5,230,000 options and 39,391,053 warrants. As of September 30, 2022, there were 2,730,000 options and 24,435,560 warrants.

 

Note 2 – Mineral Rights - Excelsior Springs

 

Effective December 27, 2021 (“Effective Date”), the Company simultaneously executed and consummated a definitive Share Purchase Agreement (the “SPA”) with Nubian Resources, Ltd. (“Nubian”). The SPA was the result of a previously disclosed Option Agreement with Nubian dated as of December 11, 2020, as amended by First Amendment to Option Agreement dated November 10, 2021 (the “Option”). While the Option granted the Company the right to acquire up to a 100% interest in the mining claims comprising the Excelsior Springs Prospect (the “Property”) located in Esmerelda County, Nevada, the Company and Nubian agreed to restructure the transaction so that the Company purchased 100% of the issued and outstanding shares of common stock of Nubian Resources USA, Ltd (“Nubian USA”), a wholly-owned subsidiary of Nubian which held the Property. By purchasing 100% of Nubian USA, the Company effectively acquired the remaining 90% interest in the Property through the issuance of 45,000,000 shares, the Company having previously acquired a 10% interest in the Property in December 2020 with the issuance of 5,000,000 shares. The 50 million shares issued to Nubian were issued as “restricted securities” under the Securities Act of 1933, as amended (“Securities Act”).

 

The mineral property was valued at the December 31, 2021, the closing date for the SPA with a stock price of $0.13, resulting in a fair value consideration of $5,850,000 for the 45,000,000 shares issued. The transaction does not constitute a business combination in accordance with ASC 805, which defines a business as an integrated set of activities and assets capable of being conducted and managed for the purposes of providing a return to investors or other participants and that a business consists of inputs and processes applied to those inputs that have the ability to contribute to the creation of outputs. Management has determined that the acquired assets do not contain processes sufficient to constitute a business in accordance with ASC 805. The transaction represents the acquisition of assets in exchange for the assumption of liabilities and the issuance of share-based payments.

 

 

 

 

9

 

 

On June 9, 2022, the Company entered into an Acquisition Agreement (the “Agreement”) to purchase an undivided 100% interest in the Fortunatus and Prout patented lode mining claims in Esmeralda County, Nevada $185,000. The Agreement was completed in July 2022 with the following terms:

  

	·	$25,000 will be settled in cash (Paid July 2022)
	·	$35,000 of the purchase price settled by the issuance of 500,000 shares of the Company’s common stock (Issued); and
	·	$125,000 will be settled by a loan, repayable by the Company in quarterly installments of $25,000, beginning November 13, 2022 (paid), and continuing until October 13, 2023, at which time the entire remaining unpaid principal balance will be payable. As of September 30, 2023, the outstanding balance of this obligation was $25,000.

  

Note 3 – Common Stock and Warrants

 

In April 2023 the Company completed a private placement in which we sold 14,500,000 units. Each unit was priced at C$0.07 and consisted of one share of the Company’s common stock and one stock purchase warrant granting the holder the right to purchase one additional share of common stock at a price of C$0.10. The warrants expire April 24, 2025. All securities issued in connection with the offering are subject to restrictions on resale in Canada and the United States pursuant to applicable securities laws and the policies of any applicable stock exchange. An additional 220,303 broker warrants were granted to a Canadian broker and C$7,921 as a placement fee. We realized total proceeds of $744,160 net of offering costs. During January 2023, the Company executed a promissory note with John Gibbs for $25,000. In April 2023, the Company issued 357,143 shares out of 1,428,571 shares of common stock in April 2023 at C$0.07 per share as a part of the private placement offering to settle $25,000 of notes payable to Mr. Gibbs.

 

During August, September and October 2022, the Company completed the private placement of four tranches (August 12, 2022; August 31, 2022; September 14, 2022; October 28, 2022) in which we sold 8,807,700 units. Each unit was priced at C$0.08 and consisted of one share of the Company’s common stock and one stock purchase warrant granting the holder the right to purchase one additional share of common stock at a price of C$0.12. The warrants expire 24 months from issue date. All securities issued in connection with the offering are subject to restrictions on resale in Canada and the United States pursuant to applicable securities laws and the policies of any applicable stock exchange. An additional 184,350 broker warrants were granted along with C$14,748 to brokers as a placement fee. We realized total proceeds of C$689,868 net of offering costs. In June 2022, the Company executed a promissory note with John Gibbs for $26,100 at 6% that is payable on demand as part payment for mineral property in escrow. In September 2022, the Company issued 443,110 shares of common stock as a part of the private placement offering to settle $26,100 of notes payable and $463 of accrued interest to Mr. Gibbs.

 

In April 2022 the Company completed a private placement in which we sold 6,250,000 units. Each unit was priced at C$0.08 and consisted of one share of the Company’s common stock and one stock purchase warrant granting the holder the right to purchase one additional share of common stock at a price of C$0.15. The warrants expire April 13, 2025. All securities issued in connection with the offering are subject to restrictions on resale in Canada and the United States pursuant to applicable securities laws and the policies of any applicable stock exchange. An additional 70,000 broker warrants were granted to a Canadian broker as a placement fee. We realized total proceeds of $394,082 net of offering costs. During March 2022, the Company executed two promissory notes with John Gibbs for $50,000 and $25,000 at 6% that is payable on demand. In April 2022, the Company issued 1,181,250 shares out of 3,375,000 shares of common stock in April 2022 at C$0.08 per share as a part of the private placement offering to settle $75,000 of notes payable to Mr. Gibbs.

 

 

 

 

 

10

 

 

The warrants have an exercise price in Canadian dollars while the Company’s functional currency is US dollars. Therefore, in accordance with ASU 815 - Derivatives and Hedging, the warrants have a derivative liability value. Outstanding subscription warrants were valued as of September 30, 2023, with various inputs using a Black Scholes model, broker warrants are valued at the time of issuance. The following is a summary of warrants issued and outstanding as of September 30, 2023:

Schedule of warrants issued and outstanding
Issue Date		Expiration Date		Exercise Price (CAD)			Valuation				Volatility		Warrants Issued
Subscription Warrants
5/25/2021		5/31/2024			0.15		$	10,990			88%			6,250,000
9/30/2021		5/31/2024			0.15			5,410			88%			3,108,700
4/14/2022		4/13/2025			0.15			64,955			105%			6,250,000
8/12/2022		8/12/2024			0.12			13,624			85%			3,247,500
8/31/2022		8/31/2024			0.12			9,868			83%			2,300,000
9/14/2022		9/14/2024			0.12			16,544			93%			2,760,200
10/24/2022		10/24/2024			0.12			3,449			93%			500,000
4/24/2023		4/24/2025			0.10			261,746			104%			14,500,000
Broker Warrants
4/14/2022		4/13/2025			0.15									70,000
8/31/2022		8/31/2024			0.12									104,250
9/14/2022		9/14/2024			0.12									80,100
4/24/2023		4/24/2025			0.10									220,303
							$	386,586						39,391,053

  

The following is a summary of warrants exercised, issued and expired:

Schedule of warrants exercised issued and expired
		Total
Balance at December 31, 2021			9,623,510
Exercised			0
Issued			15,312,050
Expired			0
Balance at December 31, 2022			24,935,560
Exercised			0
Issued			14,720,303
Expired			(264,810	)
Balance at September 30, 2023			39,391,053

 

Note 4 – Share Based Compensation

  

On January 16, 2023, the Company granted 250,000 options at a price of $0.0675 pursuant to the terms of the Company’s Stock Option Plan. The options were issued to a consultant to the Company. The options were valued at $13,267 on the grant date and 50% vested on grant date with the remaining 50% vesting one year from grant date. Stock-Based Compensation (SBC) expense totaled $11,054 for the nine months ending September 30, 2023.

 

 

 

 

11

 

 

On October 12, 2022, the Company granted 2,250,000 options at a price of $0.06 pursuant to the terms of the Company’s Stock Option Plan. The options were issued to five individuals, the CEO, CFO, and three Directors of the Company. The options were valued at $106,109 and charged to SBC expense on the grant date and 100% vested.

 

On August 24, 2022, the Company granted 730,000 options at a price of $0.06 pursuant to the terms of the Company’s Stock Option Plan. The options were issued to a consultant to the Company. The options were valued at $43,456 and charged to SBC expense on the grant date and 100% vested.

 

On March 22, 2021, the Company granted 2,000,000 options at a price of $0.09 to four individuals, three Directors of the Company, the other a consultant to the Company. The options vest 50% upon issuance, and 25% on each of the first and second anniversaries of the grant date. The options were valued at $190,202 on the grant date and 50% vested on grant date with 25% vesting one year from grant date and the remaining 25% vesting two years from grant date. SBC expense totaling $14,262 for the nine months ending September 30, 2023.

 

A summary of the stock options as of September 30, 2023, and changes during the periods are presented below:

Schedule of share based compensation assumptions
																		SBC Expense -
		Expiration		Exercise								Options				Expected		9 Months Ending
Grant Date		Date		Price		Valuation				Volatility		Granted				Life (Yrs)		9/30/2023				9/30/2022
3/22/2021		3/22/2026		$0.0900		$	190,202			211%			2,000,000			3.4		$	14,262			$	35,664
8/24/2022		8/24/2032		$0.0600		$	43,456			178%			730,000			5.5			0				43,456
10/12/2022		10/12/2032		$0.0600		$	106,109			162%			2,250,000			5.5			0				0
1/16/2023		1/16/2028		$0.0675		$	13,267			174%			250,000			3.3			11,054				0
																		$	25,316			$	79,120

 

Schedule of stock options activity
										Weighted
										Average
						Weighted				Remaining
						Average				Contractual				Aggregate
		Number of				Exercise				Life				Intrinsic
		Options				Price				(Years)				Value
Balance at December 31, 2021			2,000,000			$	0.09				4.2			$	80,000
Exercised			0				0				0				0
Issued			2,980,000				0.06				10.0				0
Canceled			0				0				0				0
Balance at December 31, 2022			4,980,000				0.07				7.1				0
Exercised			0				0				0				0
Issued			250,000				0.07				5.0				0
Canceled			0				0				0				0
Balance at September 30, 2023			5,230,000				0.07				6.3				0
Options exercisable at September 30, 2023			5,105,000				0.07				6.3				0

 

Note 5 – Commitments and Contingencies

 

We are subject to various commitments and contingencies.

 

 

 

12

 

 

Note 6 – Related Party Transactions

 

Conflicts of Interests

 

Magellan Gold Corporation (“Magellan”) is a company under common control. Mr. John Gibbs is a significant shareholder in both Athena and Magellan. Athena and Magellan are both involved in the business of acquisition and exploration of mineral resources.

 

Silver Saddle Resources, LLC (“Silver Saddle”) is also a company under common control. Mr. Power and Mr. Gibbs are the owners and managing members of Silver Saddle. Athena and Silver Saddle are both involved in the business of acquisition and exploration of mineral resources.

 

There exists no arrangement or understanding with respect to the resolution of future conflicts of interest. The existence of common ownership and common management could result in significantly different operating results or financial position from those that could have resulted had Athena, Magellan and Silver Saddle been autonomous.

  

Management Fees

 

The Company is subject to a month-to-month management agreement with Mr. Power requiring a monthly payment of $2,500 as consideration for the day-to-day management of Athena, $22,500 was recorded as management fees and are included in general and administrative expenses for the nine-month period ended September 30, 2023 in the accompanying consolidated statements of operations.

 

Each of the four Board of Directors received a $7,500 annual director’s fee for a total of $30,000.

 

Advances Payable

 

Mr. Power has made advances to the Company with an outstanding balance as of September 30, 2023 of $54,783.

 

Note Payable

 

In January 2023, the Company executed a promissory note with John Gibbs for $25,000 at 6% that is payable on demand. The amount was converted into equity as part of the April 2023 private placement.

    

Note 7 – Subsequent Events

 

None

 

 

 

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

We use the terms “Athena,” “we,” “our,” and “us” to refer to Athena Gold Corporation.

 

The following discussion and analysis provide information that management believes is relevant for an assessment and understanding of our results of operations and financial condition. This information should be read in conjunction with our audited consolidated financial statements which are included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, and our interim unaudited consolidated financial statements and notes thereto included with this report in Part I. Item 1.

 

Forward-Looking Statements

 

Some of the information presented in this Form 10-Q constitutes “forward-looking statements”. These forward-looking statements include, but are not limited to, statements that include terms such as “may,” “will,” “intend,” “anticipate,” “estimate,” “expect,” “continue,” “believe,” “plan,” or the like, as well as all statements that are not historical facts. Forward-looking statements are inherently subject to risks and uncertainties that could cause actual results to differ materially from current expectations. Although we believe our expectations are based on reasonable assumptions within the bounds of our knowledge of our business and operations, there can be no assurance that actual results will not differ materially from expectations.

 

All forward-looking statements speak only as of the date on which they are made. We undertake no obligation to update such statements to reflect events that occur or circumstances that exist after the date on which they are made.

 

Business Overview

 

Athena Gold Corporation (“we,” “our,” “us,” or “Athena”) is engaged in the acquisition and exploration of mineral resources. We were incorporated in Delaware on December 23, 2003 and began our mining operations in 2010.

 

In December 2009, we formed and organized a wholly-owned subsidiary, Athena Minerals, Inc. (“Athena Minerals”) which owns and operates mining interests and property in California. On December 31, 2020 we sold the subsidiary to Mr. John Gibbs, a related party, in a non-cash exchange.

 

The Company’s properties do not have any reserves. The Company plans to conduct exploration programs on these properties with the objective of ascertaining whether any of its properties contain economic concentrations of precious and base metals that are prospective for mining.

 

Results of Operations for the Three Months Ended September 30, 2023 and 2022

 

		Three Months Ended
		9/30/23				9/30/22
Operating expenses
Exploration, evaluation and project expenses		$	122,826			$	143,287
General and administrative expenses			89,180				186,506
Total operating expenses			212,006				329,793
Net operating loss			(212,006	)			(329,793	)
Interest income			2,598				0
Interest expense			0				(463	)
Revaluation of warrant liability			785,941				854,281
Net income		$	576,533			$	524,025

 

 

 

 

Results of Operations for the Nine Months Ended September 30, 2023 and 2022

 

		Nine Months Ended
		9/30/23				9/30/22
Operating expenses
Exploration, evaluation and project expenses		$	327,023			$	449,350
General and administrative expenses			350,637				419,956
Total operating expenses			677,660				869,306
Net operating loss			(677,660	)			(869,306	)
Interest income			2,598				0
Interest expense			0				(463	)
Revaluation of warrant liability			1,213,301				822,603
Net income (loss)		$	538,239			$	(47,166	)

 

Operating expenses:

 

For the three months ending September 30, 2023, the Company decreased general and administrative expenses by approximately $97,000. The decrease was due to the following approximate year over year variances:

 

Three months ending		9/30/2023				9/30/2022				Variance
Legal and other professional fees		$	66,000			$	53,000			$	13,000
Share based compensation			2,000				55,000				(53,000	)
Stock exchange fees and related expenses			13,000				76,000				(63,000	)
Other general expenses			8,000				2,000				6,000
Total		$	89,000			$	186,000			$	(97,000	)

 

For the nine months ending September 30, 2023, the Company decreased general and administrative expenses by approximately $69,000. The decrease   was due to the following approximate year over year variances:

 

Nine months ending		9/30/2023				9/30/2022				Variance
Legal and other professional fees		$	248,000			$	219,000			$	29,000
Share based compensation			25,000				79,000				(54,000	)
Stock exchange fees and related expenses			48,000				109,000				(61,000	)
Other general expenses			30,000				13,000				17,000
Total		$	351,000			$	420,000			$	(69,000	)

 

	·	Legal and other professional fees changed for the nine months ending September 30, 2023, compared to prior year, resulting from each of the four Board of Directors received a $7,500 annual director’s fee for a total of $30,000.
	·	Share based compensation was lower for the three months ending September 30, 2023, compared to prior year with the issuance of options in January that were 50% vested on grant date with the remaining share based compensation recognized on a straight line basis for the remaining year until the options are fully vested resulting in $2,000 expense compared to $55,000 SBC expense in 2022.  The options issued prior to 2023 have been fully vested.
	·	Stock exchange fees and related expenses were lower for the three months ending September 30, 2023, compared to prior year due to broker fees that were incurred in 2022.
	·	Other general expenses were lower for the three months ended September 30, 2023, compared to 2022 due to travel expenses in the prior year.

 

 

 

 

During the three and nine months ended September 30, 2023, we incurred approximately $123,000 and $327,000, respectively, of exploration costs, which were costs associated with our RC drill program on our flagship Excelsior Springs project. This is in comparison from the three and nine months ended September 30, 2022, of approximately $143,000 and $449,000, respectively.

   

Other income and expense:

  

The revaluation of warrant liability for the three and nine months ended September 30, 2023 is based on the following warrants that were issued as part of the private placements as detailed in Note 4 to the financial statements.

 

Warrant date		9/30/2023				6/30/2023				3/31/2023				12/31/2022
April 2023		$	261,746			$	592,005			$	0			$	0
October 2022			3,449				14,947				14,179				21,266
September 2022			16,544				71,399				75,738				115,000
August 2022			23,492				136,371				149,951				229,418
April 2022			64,955				206,512				180,405				293,698
September 2021			5,410				50,783				61,198				115,122
May 2021			10,990				100,510				121,656				225,316
Total		$	386,586			$	1,172,527			$	603,127			$	999,820
April 2023 initial valuation							600,067
Revaluation of warrant liability		$	1,213,301			$	427,360			$	396,693

 

Liquidity and Capital Resources

 

Going Concern

 

Our consolidated financial statements have been prepared on a going concern basis, which assumes that we will be able to meet our obligations and continue our operations during the next fiscal year. Asset realization values may be significantly different from carrying values as shown in our consolidated financial statements and do not give effect to adjustments that would be necessary to the carrying values of assets and liabilities should we be unable to continue as a going concern.

 

As of September 30, 2023, we had not yet achieved profitable operations and we have accumulated losses of approximately $11,000,000 since our inception. We expect to incur further losses in the development of our business, all of which casts substantial doubt about our ability to continue as a going concern. Our ability to continue as a going concern depends on our ability to generate future profits and/or to obtain the necessary financing to meet our obligations arising from normal business operations when they come due.

 

We have financed our capital requirements primarily through borrowings from related parties and equity financing. We expect to meet our future financing needs and working capital and capital expenditure requirements through additional borrowings and offerings of debt or equity securities, although there can be no assurance that our future financing efforts will be successful. The terms of future financing could be highly dilutive to existing shareholders. Currently, there are no arrangements in place for additional equity funding or new loans.

 

 

 

 

 

Liquidity

 

As of September 30, 2023, we had approximately $37,000 of cash and a negative working capital of approximately $138,000. As of December 31, 2022, we had approximately $15,000 of cash and a negative working capital of approximately $230,000.

 

The Company expects that it will operate at a loss for the foreseeable future and believes the current cash and cash equivalents and working capital will be sufficient for it to maintain its currently held properties, fund its planned exploration, and fund its currently anticipated general and administrative costs for at least the next 12 months from the date of this report.

 

However, the Company does expect that it will be required to raise additional funds through public or private equity financing in the future in order to continue in business in the future past the immediate 12-month period. Should such financing not be available in that timeframe, the Company will be required to reduce its activities and will not be able to carry out all of its presently planned exploration and, if warranted, development activities on its currently anticipated scheduling.

 

Cash Flows

 

A summary of our cash provided by and used in operating, investing and financing activities is as follows:

 

		Nine Months Ended
		9/30/23				9/30/22
Net cash used in operating activities		$	(640,764	)		$	(682,171	)
Net cash used in investing activities			0				(29,214	)
Net cash provided by financing activities			662,950				894,838
Net increase in cash			22,186				183,453
Cash, beginning of period			15,075				72,822
Cash, end of period		$	37,261			$	256,275

 

Net cash used in operating activities:

 

Net cash used in operating activities was approximately $641,000 and approximately $682,000 during the nine months ended September 30, 2023 and 2022, respectively.

 

Cash used in operating activities during the nine months ended September 30, 2023, is primarily attributed to the revaluation of the warrant liability.

  

Net cash provided by financing activities:

 

Cash provided by financing activities was approximately $663,000 and provided approximately $895,000 during the nine months ended September 30, 2023 and 2022, respectively.

 

During March 2023, the Company executed a promissory note with John Gibbs for $25,000 at 6% that is payable on demand. The note was converted into shares as part of the private placement in April 2023.

 

Going Concern

 

Our financial statements have been prepared on a going concern basis, which assumes that we will be able to meet our obligations and continue our operations during the next fiscal year. Asset realization values may be significantly different from carrying values as shown in our consolidated financial statements and do not give effect to adjustments that would be necessary to the carrying values of assets and liabilities should we be unable to continue as a going concern.

 

 

 

 

Capital Management

 

The Company’s objectives when managing capital are to safeguard the Company’s ability to continue as a going concern in order to pursue the development and exploration of its mineral properties and to maintain a flexible capital structure, which optimizes the costs of capital to an acceptable risk.

 

As of September 30, 2023, the capital structure of the Company consists of 150,591,400 shares of common stock, par value $0.0001. The Company manages the capital structure and adjusts it in response to changes in economic conditions, its expected funding requirements, and risk characteristics of the underlying assets. The Company’s funding requirements are based on cash forecasts. In order to maintain or adjust the capital structure, the Company may issue new debt, new shares and/or consider strategic alliances. Management reviews its capital management approach on a regular basis. The Company is not subject to any externally imposed capital requirements.

  

Off Balance Sheet Arrangements:

 

We do not have and never had any off-balance sheet arrangements.

 

Recent Accounting Pronouncements

 

We do not expect the adoption of recently issued accounting pronouncements to have a significant impact on our results of operations, financial position or cash flow.

 

Critical Accounting Policies

 

The preparation of financial statements in conformity with U.S. GAAP requires us to make estimates, assumptions and judgments that affect the amounts reported in our financial statements. The accounting positions described below are significantly affected by critical accounting estimates.

  

We believe that the significant estimates, assumptions and judgments used when accounting for items and matters such as capitalized mineral rights, asset valuations, recoverability of assets, asset impairments, taxes, and other provisions were reasonable, based upon information available at the time they were made. Actual results could differ from these estimates, making it possible that a change in these estimates could occur in the near term.

 

Foreign Currency

 

The Company is exposed to currency risk on transactions and balances in currencies other than the functional currency. The Company has not entered any contracts to manage foreign exchange risk. The functional currency of the Company is the US dollar; therefore, the Company is exposed to currency risk from financial assets and liabilities denominated in Canadian dollars.

 

Mineral Rights

 

We have determined that our mining rights meet the definition of mineral rights, as defined by accounting standards, and are tangible assets. As a result, our direct costs to acquire or lease mineral rights are initially capitalized as tangible assets. Mineral rights include costs associated with: leasing or acquiring patented and unpatented mining claims; leasing mining rights including lease signature bonuses, lease rental payments and advance minimum royalty payments; and options to purchase or lease mineral properties.

 

 

 

 

 

 

If we establish proven and probable reserves for a mineral property and establish that the mineral property can be economically developed, mineral rights will be amortized over the estimated useful life of the property following the commencement of commercial production or expensed if it is determined that the mineral property has no future economic value or if the property is sold or abandoned. For mineral rights in which proven and probable reserves have not yet been established, we assess the carrying values for impairment at the end of each reporting period and whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Proven and probable reserves have not been established for any mineral rights as of September 30, 2023.

 

Impairment of Long-lived Assets

 

We continually monitor events and changes in circumstances that could indicate that our carrying amounts of long-lived assets, including mineral rights, may not be recoverable. When such events or changes in circumstances occur, we assess the recoverability of long-lived assets by determining whether the carrying value of such assets will be recovered through their undiscounted expected future cash flows. If the future undiscounted cash flows are less than the carrying amount of these assets, we recognize an impairment loss based on the excess of the carrying amount over the fair value of the assets.

 

Exploration Costs

 

Mineral exploration costs are expensed as incurred. When it has been determined that it is economically feasible to extract minerals and the permitting process has been initiated, exploration costs incurred to further delineate and develop the property are considered pre-commercial production costs and will be capitalized and included as mine development costs in our consolidated balance sheets.

 

Share-based Payments

 

We measure and recognize compensation expense or professional services expense for all share-based payment awards made to employees, directors and non-employee consultants based on estimated fair values. We estimate the fair value of stock options on the date of grant using the Black-Scholes-Merton option pricing model, which includes assumptions for expected dividends, expected share price volatility, risk-free interest rate, and expected life of the options. Our expected volatility assumption is based on our historical weekly closing price of our stock over a period equivalent to the expected life of the options.

 

We expense share-based compensation, adjusted for estimated forfeitures, using the straight-line method over the vesting term of the award for our employees and directors and over the expected service term for our non-employee consultants. We estimate forfeitures at the time of grant and revise those estimates in subsequent periods if actual forfeitures differ from our estimates. Our excess tax benefits, if any, cannot be credited to stockholders’ equity until the deduction reduces cash taxes payable; accordingly, we realized no excess tax benefits during any of the periods presented in the accompanying consolidated financial statements.

  

Income Taxes

 

We account for income taxes through the use of the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis, and for income tax carryforwards. A valuation allowance is recorded to the extent that we cannot conclude that realization of deferred tax assets is more likely than not. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date.

 

We follow a two-step approach to recognizing and measuring tax benefits associated with uncertain tax positions taken or expected to be taken in a tax return. The first step is to determine if, based on the technical merits, it is more likely than not that the tax position will be sustained upon examination by a taxing authority, including resolution of any related appeals or litigation processes. The second step is to measure the tax benefit as the largest amount that is more than 50% likely to be realized upon ultimate settlement with a taxing authority. We recognize interest and penalties, if any, related to uncertain tax positions in our provision for income taxes in the consolidated statements of operations. To date, we have not recognized any tax benefits from uncertain tax positions.

 

 

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures:

 

Disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time period specified in the SEC's rules and forms, and that such information is accumulated and communicated to management, including the CEO and CFO, as appropriate, to allow timely decisions regarding required disclosures. Our management necessarily applied its judgment in assessing the costs and benefits of such controls and procedures, which, by their nature, can provide only reasonable assurance regarding management's control objectives.

  

Our management, with the participation of our CEO and CFO, evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based upon this evaluation, our CEO and CFO concluded that our disclosure controls and procedures were not effective as of such date as a result of a material weakness in our internal control over financial reporting due to lack of segregation of duties, a limited corporate governance structure and insufficient formal management review processes over certain financial and accounting reports as discussed in Item 9A of our Form 10-K for the fiscal year ended December 31, 2022.

 

While we strive to segregate duties as much as practicable, there is an insufficient volume of transactions at this point in time to justify additional full-time staff. We believe that this is typical in many exploration stage companies. We may not be able to fully remediate the material weakness until we commence mining operations at which time, we would expect to hire more staff. We will continue to monitor and assess the costs and benefits of additional staffing.

 

Changes in Internal Control over Financial Reporting:

 

There were no changes in our internal control over financial reporting that occurred during the last fiscal quarter covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 

 

 

 

 

 

 

 

PART II. OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

  

None.

  

ITEM 1A. RISK FACTORS

  

There have been no material changes from the risk factors disclosed in Part I. Item 1A. of our Annual Report on Form 10-K for the year ended December 31, 2022.

  

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

  

All sales of unregistered securities were reported on Form 8-K during the period.

  

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

  

None

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

ITEM 5. OTHER INFORMATION

  

None.

  

ITEM 6. EXHIBITS

  

EXHIBIT NUMBER		DESCRIPTION
31.1		Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) or 15d-14(a) of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
31.2		Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) or 15d-14(a) of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
32		Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
101.INS		Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)**
101.SCH		Inline XBRL Taxonomy Extension Schema Document**
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document**
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document**
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document**
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document**
104		Cover Page Interactive Data File (formatted in IXBRL, and included in exhibit 101).**

 

____________________
*		Filed herewith
**		Furnished, not filed.

 

 

 

 

 

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.

 

	ATHENA SILVER CORPORATION
Dated: November 13, 2023	By:	/s/ John C. Power
		John C. Power
		Chief Executive Officer, President,
		Secretary & Director
		(Principal Executive Officer)

  

 

	ATHENA SILVER CORPORATION
Dated: November 13, 2023	By:	/s/ Tyler J. Minnick
		Tyler J. Minnick
		Chief Financial Officer
		(Principal Accounting Officer)

 

 

 

 

 

 

 

 

 

 

 

 

EXHIBIT 31.1

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, John C. Power, certify that:

 

1.

I have reviewed this Quarterly Report on Form 10-Q of Athena Gold 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(s) 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 internal control over financial reporting 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(s) 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.

 

Dated: November 13, 2023	By:	/s/ John C. Power
		John C. Power
		Chief Executive Officer, President,
		Secretary & Director
		(Principal Executive Officer)

 

 

EXHIBIT 31.2

 

CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, Tyler J. Minnick, certify that:

 

1.

I have reviewed this Quarterly Report on Form 10-Q of Athena Gold 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(s) 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 internal control over financial reporting 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(s) 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.

 

Dated: November 13, 2023	By:	/s/ Tyler J. Minnick
		Tyler J. Minnick
		Chief Financial Officer
		(Principal Accounting Officer)

 

 

EXHIBIT 32

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

Pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of section 1350, chapter 63 of title 18, United States Code), the undersigned officer of Athena Gold Corp. (the “Company”), does hereby certify, that:

 

The Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2023 (the “Form 10-Q”) of the Company fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and the information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Dated: November 13, 2023	By:	/s/ John C. Power
		John C. Power
		Chief Executive Officer, President,
		Secretary & Director
		(Principal Executive Officer)

 

Dated: November 13, 2023	By:	/s/ Tyler J. Minnick
		Tyler J. Minnick
		Chief Financial Officer
		(Principal Accounting Officer)

 

v3.23.3

Cover - shares	9 Months Ended
	Sep. 30, 2023	Nov. 11, 2023
Cover [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Sep. 30, 2023
Document Fiscal Period Focus	Q3
Document Fiscal Year Focus	2023
Current Fiscal Year End Date	--12-31
Entity File Number	000-51808
Entity Registrant Name	ATHENA GOLD CORPORATION
Entity Central Index Key	0001304409
Entity Tax Identification Number	90-0775276
Entity Incorporation, State or Country Code	DE
Entity Address, Address Line One	2010A Harbison Drive #312
Entity Address, City or Town	Vacaville
Entity Address, State or Province	CA
Entity Address, Postal Zip Code	95687
City Area Code	(707)
Local Phone Number	291-6198
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	true
Elected Not To Use the Extended Transition Period	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		150,591,400

v3.23.3

CONSOLIDATED BALANCE SHEETS (unaudited) - USD ($)	Sep. 30, 2023	Dec. 31, 2022
Current assets
Cash	$ 37,261	$ 15,075
Prepaid expenses	46,000	32,200
Total current assets	83,261	47,275
Other assets
Mineral Rights	6,196,114	6,196,114
Total other assets	6,196,114	6,196,114
Total assets	6,279,375	6,243,389
Current liabilities
Accounts payable	141,944	143,939
Accounts payable - related party	54,783	30,006
Note payable	25,000	106,210
Total current liabilities	221,727	280,155
Long term liabilities
Warrant liability	386,586	999,820
Total long term liabilities	386,586	999,820
Total liabilities	608,313	1,279,975
Stockholders' equity
Preferred stock, $.0001 par value, 5,000,000 shares authorized, none outstanding	0	0
Common stock - $0.0001 par value; 250,000,000 shares authorized, 150,591,400 and 136,091,400 issued and outstanding as of September 30, 2023 and December 31, 2022, respectively	15,059	13,609
Additional paid in capital	16,820,562	16,652,603
Accumulated deficit	(11,164,559)	(11,702,798)
Total stockholders' equity	5,671,062	4,963,414
Total liabilities and stockholders' equity	$ 6,279,375	$ 6,243,389

v3.23.3

CONSOLIDATED BALANCE SHEETS (unaudited) (Parenthetical) - $ / shares	Sep. 30, 2023	Dec. 31, 2022
Statement of Financial Position [Abstract]
Preferred stock, par value	$ 0.0001	$ 0.0001
Preferred stock, shares authorized	5,000,000	5,000,000
Preferred stock, shares outstanding	0	0
Common stock, par value	$ 0.0001	$ 0.0001
Common stock, shares authorized	250,000,000	250,000,000
Common stock, shares issued	150,591,400	136,091,400
Common stock, shares outstanding	150,591,400	136,091,400

v3.23.3

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Operating expenses
Exploration, evaluation and project expenses	$ 122,826	$ 143,287	$ 327,023	$ 449,350
General and administrative expenses	89,180	186,506	350,637	419,956
Total operating expenses	212,006	329,793	677,660	869,306
Net operating loss	(212,006)	(329,793)	(677,660)	(869,306)
Interest income	2,598	0	2,598	0
Interest expense	0	(463)	0	(463)
Revaluation of warrant liability	785,941	854,281	1,213,301	822,603
Net income (loss)	$ 576,533	$ 524,025	$ 538,239	$ (47,166)

v3.23.3

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) (Parenthetical) - $ / shares	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Income Statement [Abstract]
Weighted average common shares outstanding, basic	150,591,400	129,727,349	144,589,568	124,830,919
Weighted average common shares outstanding, diluted	150,591,400	129,727,349	144,589,568	124,830,919
Income per common share, basic	$ 0.00	$ 0.00	$ 0.00	$ (0.00)
Income per common share, diluted	$ 0.00	$ 0.00	$ 0.00	$ (0.00)

v3.23.3

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited) - USD ($)	Common Stock [Member]	Additional Paid-in Capital [Member]	Retained Earnings [Member]	Total
Beginning balance, value at Dec. 31, 2021	$ 11,986	$ 16,056,561	$ (11,019,140)	$ 5,049,407
Beginning balance, shares at Dec. 31, 2021	119,858,700
Stock based compensation		11,888		11,888
Net income			261,944	261,944
Ending balance, value at Mar. 31, 2022	$ 11,986	16,068,449	(10,757,196)	5,323,239
Ending balance, shares at Mar. 31, 2022	119,858,700
Beginning balance, value at Dec. 31, 2021	$ 11,986	16,056,561	(11,019,140)	5,049,407
Beginning balance, shares at Dec. 31, 2021	119,858,700
Net income				(47,166)
Ending balance, value at Sep. 30, 2022	$ 13,492	16,490,452	(11,066,306)	5,437,638
Ending balance, shares at Sep. 30, 2022	134,916,400
Beginning balance, value at Mar. 31, 2022	$ 11,986	16,068,449	(10,757,196)	5,323,239
Beginning balance, shares at Mar. 31, 2022	119,858,700
Private placement	$ 625	393,457		394,082
Private placement, shares	6,250,000
Warrant liability		(203,838)		(203,838)
Common stock issued for mineral property	$ 50	34,950		35,000
Common stock issued for mineral property, shares	500,000
Stock based compensation		11,888		11,888
Net income			(833,135)	(833,135)
Ending balance, value at Jun. 30, 2022	$ 12,661	16,304,906	(11,590,331)	4,727,236
Ending balance, shares at Jun. 30, 2022	126,608,700
Private placement	$ 831	499,925		500,756
Private placement, shares	8,307,700
Warrant liability		(369,723)		(369,723)
Stock based compensation		55,344		55,344
Net income			524,025	524,025
Ending balance, value at Sep. 30, 2022	$ 13,492	16,490,452	(11,066,306)	5,437,638
Ending balance, shares at Sep. 30, 2022	134,916,400
Beginning balance, value at Dec. 31, 2022	$ 13,609	16,652,603	(11,702,798)	4,963,414
Beginning balance, shares at Dec. 31, 2022	136,091,400
Stock based compensation		22,000		22,000
Net income			239,461	239,461
Ending balance, value at Mar. 31, 2023	$ 13,609	16,674,603	(11,463,337)	5,224,875
Ending balance, shares at Mar. 31, 2023	136,091,400
Beginning balance, value at Dec. 31, 2022	$ 13,609	16,652,603	(11,702,798)	4,963,414
Beginning balance, shares at Dec. 31, 2022	136,091,400
Net income				538,239
Ending balance, value at Sep. 30, 2023	$ 15,059	16,820,562	(11,164,559)	5,671,062
Ending balance, shares at Sep. 30, 2023	150,591,400
Beginning balance, value at Mar. 31, 2023	$ 13,609	16,674,603	(11,463,337)	5,224,875
Beginning balance, shares at Mar. 31, 2023	136,091,400
Private placement	$ 1,450	742,710		744,160
Private placement, shares	14,500,000
Warrant liability		(600,067)		(600,067)
Stock based compensation		1,658		1,658
Net income			(277,755)	(277,755)
Ending balance, value at Jun. 30, 2023	$ 15,059	16,818,904	(11,741,092)	5,092,871
Ending balance, shares at Jun. 30, 2023	150,591,400
Stock based compensation		1,658		1,658
Net income			576,533	576,533
Ending balance, value at Sep. 30, 2023	$ 15,059	$ 16,820,562	$ (11,164,559)	$ 5,671,062
Ending balance, shares at Sep. 30, 2023	150,591,400

v3.23.3

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) - USD ($)	9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022
Cash flows from operating activities
Net income (loss)	$ 538,239	$ (47,166)
Adjustments to reconcile net income (loss)   to net cash used in operating activities
Revaluation of warrant liability	(1,213,301)	(822,603)
Share based compensation	25,316	79,120
Change in operating assets and liabilities:
Prepaid expense	(13,800)	37,199
Accounts payable	(1,995)	71,279
Accounts payable - related party	24,777	0
Net cash used in operating activities	(640,764)	(682,171)
Cash flows from investing activities
Purchase of mineral properties	0	(29,214)
Net cash used in investing activities	0	(29,214)
Cash flows from financing activities
Proceeds from related parties	25,000	101,100
Payments on notes payable	(81,210)	0
Proceeds from private placement of stock	719,160	793,738
Net cash provided by financing activities	662,950	894,838
Net decrease in cash	22,186	183,453
Cash, beginning of period	15,075	72,822
Cash, end of period	37,261	256,275
Supplemental disclosure of cash flow information
Cash paid for interest	0	0
Cash paid for income taxes	0	0
Noncash investing and financing activities
Stock issued to payoff note payable	25,000	101,100
Common stock issued for mineral properties	0	35,000
Related party note payable for mineral property	0	125,000
Warrant liability	$ 600,067	$ 573,561

v3.23.3

Nature of Business and Summary of Significant Accounting Policies	9 Months Ended
	Sep. 30, 2023
Accounting Policies [Abstract]
Nature of Business and Summary of Significant Accounting Policies	Note 1 – Nature of Business and Summary of Significant Accounting Policies   Nature of Operations   Athena Gold Corporation (“we,” “our,” “us,” or “Athena”) is engaged in the acquisition and exploration of mineral resources. We were incorporated in Delaware on December 23, 2003 and began our mining operations in 2010.   In December 2009, we formed and organized a wholly-owned subsidiary, Athena Minerals, Inc. (“Athena Minerals”) which owns and operates mining interests and property in California. On December 31, 2020 we sold the subsidiary to Mr. John Gibbs, a related party, in a non-cash exchange.   The Company’s properties do not have any reserves. The Company plans to conduct exploration programs on these properties with the objective of ascertaining whether any of its properties contain economic concentrations of precious and base metals that are prospective for mining.     Basis of Presentation   We prepared these interim financial statements in accordance with accounting principles generally accepted in the United States (“GAAP”). The accompanying unaudited interim financial statements have been prepared in accordance with GAAP for interim financial information and in accordance with Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three-month and nine-month periods ended September 30, 2023 are not necessarily indicative of the results for the full year. While we believe that the disclosures presented herein are adequate and not misleading, these interim consolidated financial statements should be read in conjunction with the audited financial statements and the footnotes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2022.    Foreign Currency Translation   The Company is exposed to currency risk on transactions and balances in currencies other than the functional currency. The Company has not entered any contracts to manage foreign exchange risk.   The functional currency of the Company is the US dollar; therefore, the Company is exposed to currency risk from financial assets and liabilities denominated in Canadian dollars.   Recent Accounting Pronouncements   The Company is not aware of any recent accounting pronouncements expected to have a material impact on the consolidated financial statements.   Liquidity and Going Concern   Our financial statements have been prepared on a going concern basis, which assumes that we will be able to meet our obligations and continue our operations during the next fiscal year. Asset realization values may be significantly different from carrying values as shown in our consolidated financial statements and do not give effect to adjustments that would be necessary to the carrying values of assets and liabilities should we be unable to continue as a going concern.   As of September 30, 2023, we had not yet achieved profitable operations and we have accumulated losses of approximately $11,000,000 since our inception. We expect to incur further losses in the development of our business, all of which raise substantial doubt about our ability to continue as a going concern. Our ability to continue as a going concern depends on our ability to generate future profits and/or to obtain the necessary financing to meet our obligations arising from normal business operations when they come due.   Impairment of Long-lived Assets   We continually monitor events and changes in circumstances that could indicate that our carrying amounts of long-lived assets, including mineral rights, may not be recoverable. When such events or changes in circumstances occur, we assess the recoverability of long-lived assets by determining whether the carrying value of such assets will be recovered through their undiscounted expected future cash flows. If the future undiscounted cash flows are less than the carrying amount of these assets, we recognize an impairment loss based on the excess of the carrying amount over the fair value of the assets.   Notes Payable - Related Party   Related party payables are classified as current liabilities as the note holders are control persons and have the ability to control the repayment dates of the notes.   Exploration Costs   Mineral exploration costs are expensed as incurred. When it has been determined that it is economically feasible to extract minerals and the permitting process has been initiated, exploration costs incurred to further delineate and develop the property are considered pre-commercial production costs and will be capitalized and included as mine development costs in our consolidated balance sheets.   Stock-Based Compensation   Stock-based compensation is accounted for based on the requirements of the Share-Based Payment Topic of ASC 718 which requires recognition in the consolidated financial statements of the cost of employee and director services received in exchange for an award of equity instruments over the period the employee or director is required to perform the services in exchange for the award (presumptively, the vesting period). This ASC also requires measurement of the cost of employee and director services received in exchange for an award based on the grant-date fair value of the award.   The estimated fair value of each stock option as of the date of grant was calculated using the Black-Scholes pricing model. The Company estimates the volatility of its common stock at the date of grant based on Company stock price history. The Company determines the expected life based on the simplified method given that its own historical share option exercise experience does not provide a reasonable basis for estimating expected term. The Company uses the risk-free interest rate on the implied yield currently available on U.S. Treasury issues with an equivalent remaining term approximately equal to the expected life of the award. The Company has never paid any cash dividends on its common stock and does not anticipate paying any cash dividends in the foreseeable future. The shares of common stock subject to the stock-based compensation plan shall consist of unissued shares, treasury shares or previously issued shares held by any subsidiary of the Company, and such number of shares of common stock are reserved for such purpose.   Fair Value of Financial Instruments   Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair value:   Level 1 -  Valuation based on quoted market prices in active markets for identical assets and liabilities.   Level 2 -  Valuation based on quoted market prices for similar assets and liabilities in active markets.   Level 3 - Valuation based on unobservable inputs that are supported by little or no market activity, therefore requiring management’s best estimate of what market participants would use as fair value.   The fair value of cash, receivables and accounts payable approximates their carrying values due to their short term to maturity. The warrant liabilities are measured using level 3 inputs (Note 4).    Loss per Common Share   The Company incurred a net income for the three months ended September 30, 2023 and 2022, respectively, and a net income for the nine months ending September 30, 2023 and a net loss for the nine month ending September 30, 2022. In periods where the Company has a net loss, all common stock equivalents are excluded as they would be anti-dilutive. As of September 30, 2023, there were 5,230,000 options and 39,391,053 warrants. As of September 30, 2022, there were 2,730,000 options and 24,435,560 warrants.

v3.23.3

Mineral Rights - Excelsior Springs	9 Months Ended
	Sep. 30, 2023
Extractive Industries [Abstract]
Mineral Rights - Excelsior Springs	Note 2 – Mineral Rights - Excelsior Springs   Effective December 27, 2021 (“Effective Date”), the Company simultaneously executed and consummated a definitive Share Purchase Agreement (the “SPA”) with Nubian Resources, Ltd. (“Nubian”). The SPA was the result of a previously disclosed Option Agreement with Nubian dated as of December 11, 2020, as amended by First Amendment to Option Agreement dated November 10, 2021 (the “Option”). While the Option granted the Company the right to acquire up to a 100% interest in the mining claims comprising the Excelsior Springs Prospect (the “Property”) located in Esmerelda County, Nevada, the Company and Nubian agreed to restructure the transaction so that the Company purchased 100% of the issued and outstanding shares of common stock of Nubian Resources USA, Ltd (“Nubian USA”), a wholly-owned subsidiary of Nubian which held the Property. By purchasing 100% of Nubian USA, the Company effectively acquired the remaining 90% interest in the Property through the issuance of 45,000,000 shares, the Company having previously acquired a 10% interest in the Property in December 2020 with the issuance of 5,000,000 shares. The 50 million shares issued to Nubian were issued as “restricted securities” under the Securities Act of 1933, as amended (“Securities Act”).   The mineral property was valued at the December 31, 2021, the closing date for the SPA with a stock price of $0.13, resulting in a fair value consideration of $5,850,000 for the 45,000,000 shares issued. The transaction does not constitute a business combination in accordance with ASC 805, which defines a business as an integrated set of activities and assets capable of being conducted and managed for the purposes of providing a return to investors or other participants and that a business consists of inputs and processes applied to those inputs that have the ability to contribute to the creation of outputs. Management has determined that the acquired assets do not contain processes sufficient to constitute a business in accordance with ASC 805. The transaction represents the acquisition of assets in exchange for the assumption of liabilities and the issuance of share-based payments.   On June 9, 2022, the Company entered into an Acquisition Agreement (the “Agreement”) to purchase an undivided 100% interest in the Fortunatus and Prout patented lode mining claims in Esmeralda County, Nevada $185,000. The Agreement was completed in July 2022 with the following terms:      · $25,000 will be settled in cash (Paid July 2022)         · $35,000 of the purchase price settled by the issuance of 500,000 shares of the Company’s common stock (Issued); and         · $125,000 will be settled by a loan, repayable by the Company in quarterly installments of $25,000, beginning November 13, 2022 (paid), and continuing until October 13, 2023, at which time the entire remaining unpaid principal balance will be payable. As of September 30, 2023, the outstanding balance of this obligation was $25,000.

v3.23.3

Common Stock and Warrants	9 Months Ended
	Sep. 30, 2023
Equity [Abstract]
Common Stock and Warrants	Note 3 – Common Stock and Warrants   In April 2023 the Company completed a private placement in which we sold 14,500,000 units. Each unit was priced at C$0.07 and consisted of one share of the Company’s common stock and one stock purchase warrant granting the holder the right to purchase one additional share of common stock at a price of C$0.10. The warrants expire April 24, 2025. All securities issued in connection with the offering are subject to restrictions on resale in Canada and the United States pursuant to applicable securities laws and the policies of any applicable stock exchange. An additional 220,303 broker warrants were granted to a Canadian broker and C$7,921 as a placement fee. We realized total proceeds of $744,160 net of offering costs. During January 2023, the Company executed a promissory note with John Gibbs for $25,000. In April 2023, the Company issued 357,143 shares out of 1,428,571 shares of common stock in April 2023 at C$0.07 per share as a part of the private placement offering to settle $25,000 of notes payable to Mr. Gibbs.   During August, September and October 2022, the Company completed the private placement of four tranches (August 12, 2022; August 31, 2022; September 14, 2022; October 28, 2022) in which we sold 8,807,700 units. Each unit was priced at C$0.08 and consisted of one share of the Company’s common stock and one stock purchase warrant granting the holder the right to purchase one additional share of common stock at a price of C$0.12. The warrants expire 24 months from issue date. All securities issued in connection with the offering are subject to restrictions on resale in Canada and the United States pursuant to applicable securities laws and the policies of any applicable stock exchange. An additional 184,350 broker warrants were granted along with C$14,748 to brokers as a placement fee. We realized total proceeds of C$689,868 net of offering costs. In June 2022, the Company executed a promissory note with John Gibbs for $26,100 at 6% that is payable on demand as part payment for mineral property in escrow. In September 2022, the Company issued 443,110 shares of common stock as a part of the private placement offering to settle $26,100 of notes payable and $463 of accrued interest to Mr. Gibbs.   In April 2022 the Company completed a private placement in which we sold 6,250,000 units. Each unit was priced at C$0.08 and consisted of one share of the Company’s common stock and one stock purchase warrant granting the holder the right to purchase one additional share of common stock at a price of C$0.15. The warrants expire April 13, 2025. All securities issued in connection with the offering are subject to restrictions on resale in Canada and the United States pursuant to applicable securities laws and the policies of any applicable stock exchange. An additional 70,000 broker warrants were granted to a Canadian broker as a placement fee. We realized total proceeds of $394,082 net of offering costs. During March 2022, the Company executed two promissory notes with John Gibbs for $50,000 and $25,000 at 6% that is payable on demand. In April 2022, the Company issued 1,181,250 shares out of 3,375,000 shares of common stock in April 2022 at C$0.08 per share as a part of the private placement offering to settle $75,000 of notes payable to Mr. Gibbs.   The warrants have an exercise price in Canadian dollars while the Company’s functional currency is US dollars. Therefore, in accordance with ASU 815 - Derivatives and Hedging, the warrants have a derivative liability value. Outstanding subscription warrants were valued as of September 30, 2023, with various inputs using a Black Scholes model, broker warrants are valued at the time of issuance. The following is a summary of warrants issued and outstanding as of September 30, 2023: Schedule of warrants issued and outstanding                               Issue Date   Expiration Date   Exercise Price (CAD)   Valuation     Volatility   Warrants Issued                             Subscription Warrants                           5/25/2021   5/31/2024     0.15   $ 10,990     88%     6,250,000   9/30/2021   5/31/2024     0.15     5,410     88%     3,108,700   4/14/2022   4/13/2025     0.15     64,955     105%     6,250,000   8/12/2022   8/12/2024     0.12     13,624     85%     3,247,500   8/31/2022   8/31/2024     0.12     9,868     83%     2,300,000   9/14/2022   9/14/2024     0.12     16,544     93%     2,760,200   10/24/2022   10/24/2024     0.12     3,449     93%     500,000   4/24/2023   4/24/2025     0.10     261,746     104%     14,500,000                                   Broker Warrants                         4/14/2022   4/13/2025     0.15                 70,000   8/31/2022   8/31/2024     0.12                 104,250   9/14/2022   9/14/2024     0.12                 80,100   4/24/2023   4/24/2025     0.10                 220,303                                                 $ 386,586           39,391,053      The following is a summary of warrants exercised, issued and expired: Schedule of warrants exercised issued and expired             Total           Balance at December 31, 2021     9,623,510   Exercised     0   Issued     15,312,050   Expired     0   Balance at December 31, 2022     24,935,560   Exercised     0   Issued     14,720,303   Expired     (264,810 ) Balance at September 30, 2023     39,391,053

v3.23.3

Share Based Compensation	9 Months Ended
	Sep. 30, 2023
Share-Based Payment Arrangement [Abstract]
Share Based Compensation	Note 4 – Share Based Compensation    On January 16, 2023, the Company granted 250,000 options at a price of $0.0675 pursuant to the terms of the Company’s Stock Option Plan. The options were issued to a consultant to the Company. The options were valued at $13,267 on the grant date and 50% vested on grant date with the remaining 50% vesting one year from grant date. Stock-Based Compensation (SBC) expense totaled $11,054 for the nine months ending September 30, 2023.   On October 12, 2022, the Company granted 2,250,000 options at a price of $0.06 pursuant to the terms of the Company’s Stock Option Plan. The options were issued to five individuals, the CEO, CFO, and three Directors of the Company. The options were valued at $106,109 and charged to SBC expense on the grant date and 100% vested.   On August 24, 2022, the Company granted 730,000 options at a price of $0.06 pursuant to the terms of the Company’s Stock Option Plan. The options were issued to a consultant to the Company. The options were valued at $43,456 and charged to SBC expense on the grant date and 100% vested.   On March 22, 2021, the Company granted 2,000,000 options at a price of $0.09 to four individuals, three Directors of the Company, the other a consultant to the Company. The options vest 50% upon issuance, and 25% on each of the first and second anniversaries of the grant date. The options were valued at $190,202 on the grant date and 50% vested on grant date with 25% vesting one year from grant date and the remaining 25% vesting two years from grant date. SBC expense totaling $14,262 for the nine months ending September 30, 2023.   A summary of the stock options as of September 30, 2023, and changes during the periods are presented below: Schedule of share based compensation assumptions                                                                               SBC Expense -       Expiration   Exercise             Options     Expected   9 Months Ending   Grant Date   Date   Price   Valuation     Volatility   Granted     Life (Yrs)   9/30/2023     9/30/2022                                             3/22/2021   3/22/2026   $0.0900   $ 190,202     211%     2,000,000     3.4   $ 14,262     $ 35,664   8/24/2022   8/24/2032   $0.0600   $ 43,456     178%     730,000     5.5     0       43,456   10/12/2022   10/12/2032   $0.0600   $ 106,109     162%     2,250,000     5.5     0       0   1/16/2023   1/16/2028   $0.0675   $ 13,267     174%     250,000     3.3     11,054       0                                       $ 25,316     $ 79,120     Schedule of stock options activity                                                 Weighted                         Average                   Weighted     Remaining                   Average     Contractual     Aggregate       Number of     Exercise     Life     Intrinsic       Options     Price     (Years)     Value   Balance at December 31, 2021     2,000,000     $ 0.09       4.2     $ 80,000   Exercised     0       0       0       0   Issued     2,980,000       0.06       10.0       0   Canceled     0       0       0       0   Balance at December 31, 2022     4,980,000       0.07       7.1       0   Exercised     0       0       0       0   Issued     250,000       0.07       5.0       0   Canceled     0       0       0       0   Balance at September 30, 2023     5,230,000       0.07       6.3       0   Options exercisable at September 30, 2023     5,105,000       0.07       6.3       0

v3.23.3

Commitments and Contingencies	9 Months Ended
	Sep. 30, 2023
Commitments and Contingencies Disclosure [Abstract]
Commitments and Contingencies	Note 5 – Commitments and Contingencies   We are subject to various commitments and contingencies.

v3.23.3

Related Party Transactions	9 Months Ended
	Sep. 30, 2023
Related Party Transactions [Abstract]
Related Party Transactions	Note 6 – Related Party Transactions   Conflicts of Interests   Magellan Gold Corporation (“Magellan”) is a company under common control. Mr. John Gibbs is a significant shareholder in both Athena and Magellan. Athena and Magellan are both involved in the business of acquisition and exploration of mineral resources.   Silver Saddle Resources, LLC (“Silver Saddle”) is also a company under common control. Mr. Power and Mr. Gibbs are the owners and managing members of Silver Saddle. Athena and Silver Saddle are both involved in the business of acquisition and exploration of mineral resources.   There exists no arrangement or understanding with respect to the resolution of future conflicts of interest. The existence of common ownership and common management could result in significantly different operating results or financial position from those that could have resulted had Athena, Magellan and Silver Saddle been autonomous.    Management Fees   The Company is subject to a month-to-month management agreement with Mr. Power requiring a monthly payment of $2,500 as consideration for the day-to-day management of Athena, $22,500 was recorded as management fees and are included in general and administrative expenses for the nine-month period ended September 30, 2023 in the accompanying consolidated statements of operations.   Each of the four Board of Directors received a $7,500 annual director’s fee for a total of $30,000.   Advances Payable   Mr. Power has made advances to the Company with an outstanding balance as of September 30, 2023 of $54,783.   Note Payable   In January 2023, the Company executed a promissory note with John Gibbs for $25,000 at 6% that is payable on demand. The amount was converted into equity as part of the April 2023 private placement.

v3.23.3

Subsequent Events	9 Months Ended
	Sep. 30, 2023
Subsequent Events [Abstract]
Subsequent Events	Note 7 – Subsequent Events   None

v3.23.3

Nature of Business and Summary of Significant Accounting Policies (Policies)	9 Months Ended
	Sep. 30, 2023
Accounting Policies [Abstract]
Nature of Operations	Nature of Operations   Athena Gold Corporation (“we,” “our,” “us,” or “Athena”) is engaged in the acquisition and exploration of mineral resources. We were incorporated in Delaware on December 23, 2003 and began our mining operations in 2010.   In December 2009, we formed and organized a wholly-owned subsidiary, Athena Minerals, Inc. (“Athena Minerals”) which owns and operates mining interests and property in California. On December 31, 2020 we sold the subsidiary to Mr. John Gibbs, a related party, in a non-cash exchange.   The Company’s properties do not have any reserves. The Company plans to conduct exploration programs on these properties with the objective of ascertaining whether any of its properties contain economic concentrations of precious and base metals that are prospective for mining.
Basis of Presentation	Basis of Presentation   We prepared these interim financial statements in accordance with accounting principles generally accepted in the United States (“GAAP”). The accompanying unaudited interim financial statements have been prepared in accordance with GAAP for interim financial information and in accordance with Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three-month and nine-month periods ended September 30, 2023 are not necessarily indicative of the results for the full year. While we believe that the disclosures presented herein are adequate and not misleading, these interim consolidated financial statements should be read in conjunction with the audited financial statements and the footnotes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2022.
Foreign Currency Translation	Foreign Currency Translation   The Company is exposed to currency risk on transactions and balances in currencies other than the functional currency. The Company has not entered any contracts to manage foreign exchange risk.   The functional currency of the Company is the US dollar; therefore, the Company is exposed to currency risk from financial assets and liabilities denominated in Canadian dollars.
Recent Accounting Pronouncements	Recent Accounting Pronouncements   The Company is not aware of any recent accounting pronouncements expected to have a material impact on the consolidated financial statements.
Liquidity and Going Concern	Liquidity and Going Concern   Our financial statements have been prepared on a going concern basis, which assumes that we will be able to meet our obligations and continue our operations during the next fiscal year. Asset realization values may be significantly different from carrying values as shown in our consolidated financial statements and do not give effect to adjustments that would be necessary to the carrying values of assets and liabilities should we be unable to continue as a going concern.   As of September 30, 2023, we had not yet achieved profitable operations and we have accumulated losses of approximately $11,000,000 since our inception. We expect to incur further losses in the development of our business, all of which raise substantial doubt about our ability to continue as a going concern. Our ability to continue as a going concern depends on our ability to generate future profits and/or to obtain the necessary financing to meet our obligations arising from normal business operations when they come due.
Impairment of Long-lived Assets	Impairment of Long-lived Assets   We continually monitor events and changes in circumstances that could indicate that our carrying amounts of long-lived assets, including mineral rights, may not be recoverable. When such events or changes in circumstances occur, we assess the recoverability of long-lived assets by determining whether the carrying value of such assets will be recovered through their undiscounted expected future cash flows. If the future undiscounted cash flows are less than the carrying amount of these assets, we recognize an impairment loss based on the excess of the carrying amount over the fair value of the assets.
Notes Payable - Related Party	Notes Payable - Related Party   Related party payables are classified as current liabilities as the note holders are control persons and have the ability to control the repayment dates of the notes.
Exploration Costs	Exploration Costs   Mineral exploration costs are expensed as incurred. When it has been determined that it is economically feasible to extract minerals and the permitting process has been initiated, exploration costs incurred to further delineate and develop the property are considered pre-commercial production costs and will be capitalized and included as mine development costs in our consolidated balance sheets.
Stock-Based Compensation	Stock-Based Compensation   Stock-based compensation is accounted for based on the requirements of the Share-Based Payment Topic of ASC 718 which requires recognition in the consolidated financial statements of the cost of employee and director services received in exchange for an award of equity instruments over the period the employee or director is required to perform the services in exchange for the award (presumptively, the vesting period). This ASC also requires measurement of the cost of employee and director services received in exchange for an award based on the grant-date fair value of the award.   The estimated fair value of each stock option as of the date of grant was calculated using the Black-Scholes pricing model. The Company estimates the volatility of its common stock at the date of grant based on Company stock price history. The Company determines the expected life based on the simplified method given that its own historical share option exercise experience does not provide a reasonable basis for estimating expected term. The Company uses the risk-free interest rate on the implied yield currently available on U.S. Treasury issues with an equivalent remaining term approximately equal to the expected life of the award. The Company has never paid any cash dividends on its common stock and does not anticipate paying any cash dividends in the foreseeable future. The shares of common stock subject to the stock-based compensation plan shall consist of unissued shares, treasury shares or previously issued shares held by any subsidiary of the Company, and such number of shares of common stock are reserved for such purpose.
Fair Value of Financial Instruments	Fair Value of Financial Instruments   Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair value:   Level 1 -  Valuation based on quoted market prices in active markets for identical assets and liabilities.   Level 2 -  Valuation based on quoted market prices for similar assets and liabilities in active markets.   Level 3 - Valuation based on unobservable inputs that are supported by little or no market activity, therefore requiring management’s best estimate of what market participants would use as fair value.   The fair value of cash, receivables and accounts payable approximates their carrying values due to their short term to maturity. The warrant liabilities are measured using level 3 inputs (Note 4).
Loss per Common Share	Loss per Common Share   The Company incurred a net income for the three months ended September 30, 2023 and 2022, respectively, and a net income for the nine months ending September 30, 2023 and a net loss for the nine month ending September 30, 2022. In periods where the Company has a net loss, all common stock equivalents are excluded as they would be anti-dilutive. As of September 30, 2023, there were 5,230,000 options and 39,391,053 warrants. As of September 30, 2022, there were 2,730,000 options and 24,435,560 warrants.

v3.23.3

Common Stock and Warrants (Tables)	9 Months Ended
	Sep. 30, 2023
Equity [Abstract]
Schedule of warrants issued and outstanding	Schedule of warrants issued and outstanding                               Issue Date   Expiration Date   Exercise Price (CAD)   Valuation     Volatility   Warrants Issued                             Subscription Warrants                           5/25/2021   5/31/2024     0.15   $ 10,990     88%     6,250,000   9/30/2021   5/31/2024     0.15     5,410     88%     3,108,700   4/14/2022   4/13/2025     0.15     64,955     105%     6,250,000   8/12/2022   8/12/2024     0.12     13,624     85%     3,247,500   8/31/2022   8/31/2024     0.12     9,868     83%     2,300,000   9/14/2022   9/14/2024     0.12     16,544     93%     2,760,200   10/24/2022   10/24/2024     0.12     3,449     93%     500,000   4/24/2023   4/24/2025     0.10     261,746     104%     14,500,000                                   Broker Warrants                         4/14/2022   4/13/2025     0.15                 70,000   8/31/2022   8/31/2024     0.12                 104,250   9/14/2022   9/14/2024     0.12                 80,100   4/24/2023   4/24/2025     0.10                 220,303                                                 $ 386,586           39,391,053
Schedule of warrants exercised issued and expired	Schedule of warrants exercised issued and expired             Total           Balance at December 31, 2021     9,623,510   Exercised     0   Issued     15,312,050   Expired     0   Balance at December 31, 2022     24,935,560   Exercised     0   Issued     14,720,303   Expired     (264,810 ) Balance at September 30, 2023     39,391,053

v3.23.3

Share Based Compensation (Tables)	9 Months Ended
	Sep. 30, 2023
Share-Based Payment Arrangement [Abstract]
Schedule of share based compensation assumptions	Schedule of share based compensation assumptions                                                                               SBC Expense -       Expiration   Exercise             Options     Expected   9 Months Ending   Grant Date   Date   Price   Valuation     Volatility   Granted     Life (Yrs)   9/30/2023     9/30/2022                                             3/22/2021   3/22/2026   $0.0900   $ 190,202     211%     2,000,000     3.4   $ 14,262     $ 35,664   8/24/2022   8/24/2032   $0.0600   $ 43,456     178%     730,000     5.5     0       43,456   10/12/2022   10/12/2032   $0.0600   $ 106,109     162%     2,250,000     5.5     0       0   1/16/2023   1/16/2028   $0.0675   $ 13,267     174%     250,000     3.3     11,054       0                                       $ 25,316     $ 79,120
Schedule of stock options activity	Schedule of stock options activity                                                 Weighted                         Average                   Weighted     Remaining                   Average     Contractual     Aggregate       Number of     Exercise     Life     Intrinsic       Options     Price     (Years)     Value   Balance at December 31, 2021     2,000,000     $ 0.09       4.2     $ 80,000   Exercised     0       0       0       0   Issued     2,980,000       0.06       10.0       0   Canceled     0       0       0       0   Balance at December 31, 2022     4,980,000       0.07       7.1       0   Exercised     0       0       0       0   Issued     250,000       0.07       5.0       0   Canceled     0       0       0       0   Balance at September 30, 2023     5,230,000       0.07       6.3       0   Options exercisable at September 30, 2023     5,105,000       0.07       6.3       0

v3.23.3

Nature of Business and Summary of Significant Accounting Policies (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2022
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Retained Earnings (Accumulated Deficit)	$ 11,164,559		$ 11,702,798
Options Held [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount	5,230,000	2,730,000
Warrant [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount	39,391,053	24,435,560

v3.23.3

Mineral Rights - Excelsior Springs (Details Narrative) - USD ($)	Jun. 09, 2022	Dec. 31, 2021	Sep. 30, 2023
Nubian Resources [Member]
Restructuring Cost and Reserve [Line Items]
Stock issued for acquisition, value		$ 5,850,000
Stock issued for acquisition, shares		45,000,000
Fortunatus And Prout Lode Mining Claims [Member]
Restructuring Cost and Reserve [Line Items]
Stock issued for acquisition, value	$ 35,000
Stock issued for acquisition, shares	500,000
Purchase acqusition consideration	$ 185,000
Cash paid for acquisition	25,000
Loan payable for acquisition	$ 125,000
Note payable balance			$ 25,000

v3.23.3

Common Stock and Warrants (Details - Warrants issued and outstanding)	9 Months Ended
	Sep. 30, 2023 USD ($) $ / shares shares
Subscription Warrants 1 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	5/25/2021
Expiration date	5/31/2024
Exercise price | $ / shares	$ 0.15
Valuation | $	$ 10,990
Volatility	88.00%
Warrants issued	6,250,000
Subscription Warrants 2 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	9/30/2021
Expiration date	5/31/2024
Exercise price | $ / shares	$ 0.15
Valuation | $	$ 5,410
Volatility	88.00%
Warrants issued	3,108,700
Subscription Warrants 3 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	4/14/2022
Expiration date	4/13/2025
Exercise price | $ / shares	$ 0.15
Valuation | $	$ 64,955
Volatility	105.00%
Warrants issued	6,250,000
Subscription Warrants 4 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	8/12/2022
Expiration date	8/12/2024
Exercise price | $ / shares	$ 0.12
Valuation | $	$ 13,624
Volatility	85.00%
Warrants issued	3,247,500
Subscription Warrants 5 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	8/31/2022
Expiration date	8/31/2024
Exercise price | $ / shares	$ 0.12
Valuation | $	$ 9,868
Volatility	83.00%
Warrants issued	2,300,000
Subscription Warrants 6 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	9/14/2022
Expiration date	9/14/2024
Exercise price | $ / shares	$ 0.12
Valuation | $	$ 16,544
Volatility	93.00%
Warrants issued	2,760,200
Subscription Warrants 7 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	10/24/2022
Expiration date	10/24/2024
Exercise price | $ / shares	$ 0.12
Valuation | $	$ 3,449
Volatility	93.00%
Warrants issued	500,000
Subscription Warrants 8 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	4/24/2023
Expiration date	4/24/2025
Exercise price | $ / shares	$ 0.10
Valuation | $	$ 261,746
Volatility	104.00%
Warrants issued	14,500,000
Broker Warrants 1 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	4/14/2022
Expiration date	4/13/2025
Exercise price | $ / shares	$ 0.15
Warrants issued	70,000
Broker Warrants 2 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	8/31/2022
Expiration date	8/31/2024
Exercise price | $ / shares	$ 0.12
Warrants issued	104,250
Broker Warrants 3 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	9/14/2022
Expiration date	9/14/2024
Exercise price | $ / shares	$ 0.12
Warrants issued	80,100
Broker Warrants 4 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Issued date	4/24/2023
Expiration date	4/24/2025
Exercise price | $ / shares	$ 0.10
Warrants issued	220,303
Broker Warrants [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Valuation | $	$ 386,586
Warrants issued	39,391,053

v3.23.3

Common Stock and Warrants (Details - Warrants exercised, issued and expired) - shares	9 Months Ended	12 Months Ended
	Sep. 30, 2023	Dec. 31, 2022
Equity [Abstract]
Warrant outstanding at beginning, balance	24,935,560	9,623,510
Exercised	0	0
Issued	14,720,303	15,312,050
Expired	(264,810)	0
Warrant outstanding at ending, balance	39,391,053	24,935,560

v3.23.3

Common Stock and Warrants (Details Narrative)					1 Months Ended					3 Months Ended	9 Months Ended
	Oct. 28, 2022 shares	Sep. 14, 2022 shares	Aug. 31, 2022 shares	Aug. 12, 2022 shares	Apr. 30, 2023 USD ($) shares	Jan. 31, 2023 USD ($)	Sep. 30, 2022 USD ($) shares	Jun. 30, 2022 USD ($)	Apr. 30, 2022 USD ($) shares	Mar. 31, 2022 USD ($)	Sep. 30, 2023 USD ($) shares	Sep. 30, 2023 CAD ($) shares
John Gibbs [Member] | Mineral Property Payment [Member]
Class of Stock [Line Items]
Notes payable | $					$ 25,000		$ 26,100		$ 75,000
John Gibbs [Member] | Private Placement [Member]
Class of Stock [Line Items]
Accrued interest | $							$ 463
Promissory Note One [Member] | John Gibbs [Member]
Class of Stock [Line Items]
Note issued | $						$ 25,000				$ 50,000
Promissory Note [Member] | John Gibbs [Member]
Class of Stock [Line Items]
Note issued | $								$ 26,100
Promissory Note Two [Member] | John Gibbs [Member]
Class of Stock [Line Items]
Note issued | $										$ 25,000
Placement April 2023 [Member] | John Gibbs [Member]
Class of Stock [Line Items]
Debt conversion, shares issued | shares					1,428,571
Placement April 2023 [Member] | Common Stock and One Warrant Unit [Member]
Class of Stock [Line Items]
Stock issued new, shares | shares					14,500,000
Proceeds from issuance or sale of equity | $											$ 744,160
Placement April 2023 [Member] | Broker Warrants [Member]
Class of Stock [Line Items]
Broker warrants issued | shares											220,303	220,303
Mineral Property Payment [Member] | John Gibbs [Member]
Class of Stock [Line Items]
Debt conversion, shares issued | shares					357,143		443,110		1,181,250
Placement Sept 2022 [Member] | Common Stock and One Warrant Unit [Member] | Tranche Four [Member]
Class of Stock [Line Items]
Stock issued new, shares | shares	8,807,700	8,807,700	8,807,700	8,807,700
Placement Sept 2022 [Member] | Broker Warrants [Member]
Class of Stock [Line Items]
Broker warrants issued | shares											184,350	184,350
Placement Sep 2022 [Member] | Common Stock and One Warrant Unit [Member]
Class of Stock [Line Items]
Proceeds from issuance or sale of equity | $												$ 689,868
Payment of financing and stock issuance costs | $												$ 14,748
Placement April 2022 [Member] | John Gibbs [Member]
Class of Stock [Line Items]
Debt conversion, shares issued | shares									3,375,000
Placement April 2022 [Member] | Common Stock and One Warrant Unit [Member]
Class of Stock [Line Items]
Proceeds from issuance or sale of equity | $											$ 394,082
Placement April 2022 [Member] | Common Stock and One Warrant Unit [Member] | Tranche Four [Member]
Class of Stock [Line Items]
Stock issued new, shares | shares									6,250,000
Placement April 2022 [Member] | Broker Warrants [Member]
Class of Stock [Line Items]
Broker warrants issued | shares											70,000	70,000

v3.23.3

Share Based Compensation (Details - Assumptions) - USD ($)	9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022
Stock Option 1 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Grant date	3/22/2021
Expiration date	3/22/2026
Exercise price	$ 0.0900
Valuation	$ 190,202
Volatility	211.00%
Options granted	2,000,000
Expected life	3 years 4 months 24 days
Share based compensation expenses	$ 14,262	$ 35,664
Stock Option 2 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Grant date	8/24/2022
Expiration date	8/24/2032
Exercise price	$ 0.0600
Valuation	$ 43,456
Volatility	178.00%
Options granted	730,000
Expected life	5 years 6 months
Share based compensation expenses	$ 0	43,456
Stock Option 3 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Grant date	10/12/2022
Expiration date	10/12/2032
Exercise price	$ 0.0600
Valuation	$ 106,109
Volatility	162.00%
Options granted	2,250,000
Expected life	5 years 6 months
Share based compensation expenses	$ 0	0
Stock Option 4 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Grant date	1/16/2023
Expiration date	1/16/2028
Exercise price	$ 0.0675
Valuation	$ 13,267
Volatility	174.00%
Options granted	250,000
Expected life	3 years 3 months 18 days
Share based compensation expenses	$ 11,054	0
Equity Option [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Share based compensation expenses	$ 25,316	$ 79,120

v3.23.3

Share Based Compensation (Details - Stock option) - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2023	Dec. 31, 2022	Dec. 31, 2021
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Stock option exercised	0	0
Equity Option [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Outstanding at beginning	4,980,000	2,000,000
Weighted average exercise price outstanding at beginning	$ 0.07	$ 0.09
Weighted average remaining contractual life years	6 years 3 months 18 days	7 years 1 month 6 days	4 years 2 months 12 days
Aggregate intrinsic value option exercisable, beginning	$ 0	$ 80,000
Stock option exercised	0	0
Weighted average exercise price Exercised	$ 0	$ 0
Stock option Issued	250,000	2,980,000
Weighted average exercise price Issued	$ 0.07	$ 0.06
Weighted average remaining contractual life years Issued	5 years	10 years
Stock option Canceled	0	0
Weighted average exercise price Canceled	$ 0	$ 0
Outstanding at ending	5,230,000	4,980,000	2,000,000
Weighted average exercise price outstanding at ending	$ 0.07	$ 0.07	$ 0.09
Aggregate intrinsic value option exercisable, ending	$ 0	$ 0	$ 80,000
Option Exercisable at ending	5,105,000
Weighted average exercise price option exercisable	$ 0.07
Weighted average remaining contractual life years Exercisable	6 years 3 months 18 days

v3.23.3

Share Based Compensation (Details Narrative) - USD ($)					9 Months Ended
	Jan. 16, 2023	Oct. 12, 2022	Aug. 24, 2022	Mar. 22, 2021	Sep. 30, 2023	Sep. 30, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Stock based compensation expense					$ 25,316	$ 79,120
Equity Option [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Number of options granted	250,000	2,250,000	730,000	2,000,000
Share price	$ 0.0675	$ 0.06	$ 0.06	$ 0.09
Number of options granted, value	$ 13,267	$ 106,109	$ 43,456	$ 190,202
Stock based compensation expense					$ 11,054
Stock Option 1 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Number of options granted					2,000,000
Number of options granted, value					$ 190,202
Stock based compensation expense					$ 14,262

v3.23.3

Related Party Transactions (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2023	Jan. 31, 2023
Related Party Transaction [Line Items]
Directors fee	$ 30,000
Board Of Director Four [Member]
Related Party Transaction [Line Items]
Management fees received	7,500
Power [Member]
Related Party Transaction [Line Items]
Professional and contract services expense	22,500
Advance payable	$ 54,783
Gibbs [Member] | Promissory Note [Member]
Related Party Transaction [Line Items]
Note payable		$ 25,000
Interest rate		6.00%

---