UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K /A

Amendment No. 2

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2022
OR
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

[ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Fiscal Year Ended June 30, 2019

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

For the transition period from           ___________ to          ______________

Commission file number: 333-150028

BUNKER HILL MINING CORP.

(FORMERLY LIBERTY SILVER CORP.)

(Exact name of registrant as specified in its charter)

Nevada32-0196442

Nevada(State of other jurisdiction of

incorporation or organization)

333-150028

32-0196442(I.R.S. Employer

Identification No.)

(State or other jurisdiction of incorporation)

(Commission File Number)

(IRS Employer Identification Number)

401 Bay Street, Suite 2702 Toronto, Ontario, Canada

M5H 2Y4

82 Richmond Street East

Toronto, Ontario, CanadaM5C 1P1
(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: 416-477-7771

Securities registered under Section(416)477-7771

(Registrant’s Telephone Number, including area code)

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) of the Exchange Act:    OF THE ACT: None

Securities registered under Section

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) of the Exchange Act:    OF THE ACT: None

Indicate by check mark if the registrantRegistrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act []Act. Yes [X ] No

Indicate by check mark if the registrantRegistrant is not required to file reports pursuant to Section 13 or Section 15(d) of the [ ]Yes [X ] Exchange Act. Yes ☐ No

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 (“Exchange Act”) during the pastpreceding 12 months (or for such shorter period that the registrantRegistrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. [X] Yes [  ] No

Indicate by check mark whether the registrantRegistrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). [X] Yes [  ] No. ☒ No ☐

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the registrant’sRegistrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [  ]

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

Large accelerated filer [ ]

Accelerated filer [ ]

Non-accelerated filer [ X ]  

Smaller reporting company [ X ]

Emerging Growth 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 registrantRegistrant is a shell company, (asas defined in Rule 12b-2 of the Exchange Act). [ ]Act. Yes [X ] No

StateAs of December 31, 2022, the aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of the last business day of the registrant’s most recently completed second fiscal quarter CDN$6,869,022.

As of December 3, 2020 , the Issuer had 143,117,068 shares of common stock of the registrant issued and outstanding.outstanding on such date, excluding shares held by affiliates of the registrant as a group, was $28,804,983.


1


EXPLANATORY NOTENumber of shares of Common Stock outstanding as of April 17, 2023: 256,099,173.

 

This Amendment No.

TABLE OF CONTENTS

PART I4
ITEM 1. BUSINESS4
ITEM 1A. RISK FACTORS9
ITEM 1B. UNRESOLVED STAFF COMMENTS21
ITEM 2. PROPERTIES21
ITEM 3. LEGAL PROCEEDINGS30
ITEM 4. MINE SAFETY DISCLOSURES30
PART II31
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES31
ITEM 6. SELECTED FINANCIAL DATA31
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS31
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK35
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA36
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE68
ITEM 9A. CONTROLS AND PROCEDURES68
ITEM 9B. OTHER INFORMATION68
PART III69
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE69
ITEM 11. EXECUTIVE COMPENSATION71
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS75
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE76
ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES76
PART IV77
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES77
SIGNATURES78

2

Cautionary Note to the Form 10-K (this “Amendment”) amends the Annual Report on Form 10-KU.S. Residents Concerning Disclosure of Mineral Resources

Bunker Hill Mining Corp. (“Bunker Hill,” “we,” “us,” “our” or the “Company”) is a U.S. domestic issuer for U.S. Securities and Exchange Commission (“SEC”) purposes, it is required to report its financial results under U.S. Generally Accepted Accounting Principles (“U.S. GAAP”), and its shares of common stock trade on the year ended June 30, 2029 filed on October 22, 2019Canadian Securities Exchange (the “Form 10-K”“CSE”) and the OTCQB Venture Market. However, certain prior regulatory filings made in Canada contain or incorporate by reference therein certain disclosure that satisfies the additional requirements of Canadian securities laws, which differ from the requirements of United States’ securities laws. Unless otherwise indicated, all resource estimates included in those Canadian filings, and in the documents incorporated by reference therein, had been prepared in accordance with Canadian National Instrument 43-101 – Standards of Disclosure for Mineral Projects (“NI 43-101”) and the Canadian Institute of Mining, Metallurgy and Petroleum (“CIM”) classification system. NI 43-101 is a rule developed by the Canadian Securities Administrators which establishes standards for all public disclosure an issuer makes of scientific and technical information concerning mineral projects.

Canadian standards, including NI 43-101, may differ from the requirements of subpart 1300 of Regulation S-K (“S-K 1300”). Thus, resource information contained, or incorporated by reference, in the Company’s Canadian filings, and in the documents incorporated by reference therein, may not be comparable to similar information disclosed by companies reporting mineral reserve and mineral resource information under S-K 1300.

The purposeterms “mineral reserve,” “proven mineral reserve” and “probable mineral reserve” are Canadian mining terms as defined in accordance with NI 43-101 and CIM standards. Pursuant to S-K 1300, the SEC now recognizes estimates of this Amendment“measured mineral resources,” “indicated mineral resources” and “inferred mineral resources.” In addition, the SEC has amended its definitions of “proven mineral reserves” and “probably mineral reserves” to be substantially similar to the corresponding standards of the CIM.

Investors are cautioned that while terms are substantially similar to CIM standards, there are differences in the definitions and standards under S-K 1300 and the CIM standards. Accordingly, there is to restate and amend previously issued financial statements. In November 2020, it was determinedno assurance any mineral reserves or mineral resources that the Company may report as “proven reserves,” “probable reserves,” “measured mineral resources,” “indicated mineral resources” and “inferred mineral resources” under NI 43-101 will be the same as the reserve or resource estimates prepared under the standards adopted under S-K 1300.

Investors are also cautioned that while the SEC now recognizes “measured mineral resources,” “indicated mineral resources” and “inferred mineral resources,” investors should not assume that any part or all of mineral deposits in these categories will ever be converted into mineral reserves.

Mineralization described using these terms has underaccrued for invoices issueda great amount of uncertainty as to their existence, and great uncertainty as to their economic and legal feasibility. It cannot be assumed that all or any part of an “measured mineral resource,” “indicated mineral resource” or “inferred mineral resource” will ever be upgraded to a higher category. Under Canadian rules, estimates of inferred mineral resources may not form the basis of feasibility or pre-feasibility studies, except in rare cases. Investors are cautioned not to assume that all or any part of an inferred mineral resource exists or is economically or legally mineable. Disclosure of “contained ounces” in a resource is permitted disclosure under Canadian regulations; however, the SEC normally only permits issuers to report mineralization that does not constitute “reserves” by SEC standards as in place tonnage and grade without reference to unit measures.

3

PART I

ITEM 1. BUSINESS

Our Business

Overview

The Company’s sole focus is the United Statesdevelopment and restart of its 100% owned flagship asset, the Bunker Hill mine (the “Mine”) in Idaho, USA. The Mine remains the largest single producing mine by tonnage in the Silver Valley region of northwest Idaho, producing over 165 million ounces of silver and 5 million tons of base metals between 1885 and 1981. The Bunker Hill Mine is located within Operable Unit 2 of the Bunker Hill Superfund site (EPA National Priorities Listing IDD048340921), where cleanup activities have been completed.

In early 2020, a new management team comprised of former executives from Barrick Gold Corp. assumed leadership of the Company. Since that time, the Company conducted multiple exploration campaigns, published multiple economic studies and Mineral Resource Estimates, and advanced the rehabilitation and development of the Mine. In December 2021, it announced a project finance package with Sprott Private Resource Streaming & Royalty Corp. (“Sprott”), an amended Settlement Agreement with the U.S. Environmental Protection Agency ("EPA"(“the EPA”) for excess water treatment costs relating to years ended June 30, 2018, and 2019 and interest payable on the outstanding EPA balance, which resulted in an understatementpurchase of liabilities for 2018 and 2019, an understatement of opening deficit for 2019 and closing deficit for 2018 and 2019, and an understatement of exploration expenses and net losses for 2018 and 2019.


2


PART I

ITEM 1. BUSINESS

The Corporation

the Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.) (the “Company” orMine, setting the “Corporation”) was incorporated under the lawsstage for a rapid restart of the stateMine.

In January 2022, with the closing of Nevada, U.S.A on February 20, 2007 under the name Lincoln Mining Corp.  Pursuant topurchase of the Bunker Hill Mine, the funding of the $8,000,000 Royalty Convertible Debenture and $6,000,000 Series Convertible Debenture, and the announcement of an Memorandum (“MOU”)for the purchase of the Pend Oreille process plant from a Certificatesubsidiary of Amendment dated February 11, 2010,Teck Resources Limited, the Company changed its nameembarked on a program of activities with the goal of achieving a restart of the Mine. Key milestones and achievements from January 2022 onwards have included the closing of the purchase of the Pend Oreille process plant, the demobilization of the process plant to Liberty Silver Corp.  On September 29, 2017, the Company changed its name to Bunker Hill Mining Corp. The Company’s registered office is locatedsite, the completion of demolition activities at 1802 N. Carson Street, Suite 212, Carson City Nevada 89701,the Pend Oreille site, a Prefeasibility Study envisaging the restart of the Mine, and its head office is located at 401 Bay Street, Suite 2702, Toronto, Ontario, Canada, M5H 2Y4,the completion of the primary portion of the ramp decline connecting the 5 and its telephone number is 416-477-7771.6 Levels of the Bunker Hill Mine.

Current Operations

Overview

The Company was incorporated for the initial purpose of engaging in mineral exploration activities at the Mine. The Company has moved into the development stage concurrent with (i) purchasing the Mine and development activities.  On August 28, 2017,a process plant, (ii) completing successive technical and economic studies, including a Prefeasibility Study, (iii) delineating mineral reserves, and (iv) conducting the Company announced that it signed a definitive agreement (the “Agreement”) for the leaseprogram of activities outlined above.

Lease and option to purchasePurchase of the Bunker Hill Mine (the “Mine”)

The Company purchased the Bunker Hill Mine in Idaho. The “Bunker Hill Lease with OptionJanuary 2022, as described below.

Prior to Purchase” is betweenpurchasing the Mine, the Company andhad entered into a series of agreements with Placer Mining Corporation (“Placer Mining”), the currentprior owner, of the Mine.

On October 2, 2018, the Company announced that it was in default of its Lease with Option to Purchase Agreement with Placer Mining. The default arose as a result of missed lease and operating cost payments, totaling $400,000, which were due at the end of September and on October 1, 2018. As per the Agreement, the Company had 15 days, from the date notice of default was provided (September 28, 2018), to remediate the default by making the outstanding payment. While Management worked with urgency to resolve this matter, Management was ultimately unsuccessful in remedying the default, resulting infor the lease being terminated. On November 13, 2018, the Company announced that it was successful in renewing the lease.

The 24-month lease continues until October 31, 2019. The lease period can be extended by a further 12 months at the Company’s discretion.  Under the revised terms of its agreement, during the term of the lease, the Company must make $60,000 monthly mining lease payments.  A monthly amount of $140,000 is deferred and becomes payable if the Company exercises its purchase option, making the deferred amount payable.  The Company is accruing for these payments and includes them in accounts payable.

The Company has an option to purchase the Bunker Hill Mine assets (“Mine. The first of these agreements was announced on August 28, 2017, with subsequent amendments and/or extensions announced on November 1, 2019, July 7, 2020, and November 20, 2020.

Under the Bunker Assets”) at any time before the endterms of the lease and any extension forNovember 20, 2020 amended agreement (the “Amended Agreement”), a purchase price of $25 million$7,700,000 was agreed, with purchase payments$5,700,000 payable in cash (with an aggregate of $300,000 to be made over a ten-year period. Under termscredited toward the purchase price of the agreement, there is a 3% net smelter return royaltyMine as having been previously paid by the Company) and $2,000,000 in shares of common stock of the Company (“NSR”Common Shares”) on sales during the Lease and a 1.5% NSR on the sales after. The Company agreed to make an advance payment of $2,000,000, credited toward the purchase option is exercised,price of the Mine, which post-acquisition NSR is capped at $60 million.had the effect of decreasing the remaining amount payable to purchase the Mine to an aggregate of $3,400,000 payable in cash and $2,000,000 in Common Shares of the Company.

In addition to the

The Amended Agreement also required payments to Placer Mining, pursuant to an agreement with the United States Environmental Protection Agency (“EPA”)EPA whereby for so long as Bunkerthe Company leases, owns and/or occupies the Bunker Hill Mine, the Company willwould make payments to the EPA on behalf of the current ownerPlacer Mining in satisfaction of the EPA’s claim for historical water treatment cost recovery.  Theserecovery in accordance with the Settlement Agreement reached with the EPA in 2018. Immediately prior to the purchase of the Mine, the Company’s liability to EPA in this regard totaled $11,000,000.

The Company completed the purchase of the Bunker Hill Mine on January 7, 2022. The terms of the purchase price were modified to $5,400,000 in cash, from $3,400,000 of cash and $2,000,000 of Common Shares. Concurrent with the purchase of the Mine, the Company assumed incremental liabilities of $8,000,000 to the EPA, consistent with the terms of the amended Settlement Agreement with the EPA that was executed in December 2021 (see “EPA 2018 Settlement Agreement & 2021 Amended Settlement Agreement” section below).

4

EPA 2018 Settlement Agreement & 2021 Amended Settlement Agreement

Bunker Hill entered into a Settlement Agreement and Order on Consent with the EPA on May 15, 2018. This agreement limits the Company’s exposure to the Comprehensive Environmental Response, Compensation, and Liability Act (“CERCLA”) liability for past environmental damage to the mine site and surrounding area to obligations that include:

Payment of $20,000,000 for historical water treatment cost recovery for amounts paid by the EPA from 1995 to 2017
Payment for water treatment services provided by the EPA at the Central Treatment Plant (“CTP”) in Kellogg, Idaho until such time that Bunker Hill either purchases or leases the CTP or builds a separate EPA-approved water treatment facility
Conducting a work program as described in the Ongoing Environmental Activities section of this study

In December 2021, in conjunction with its intention to purchase the mine complex, the Company entered into an amended Settlement Agreement (the “Amendment”) between the Company, Idaho Department of Environmental Quality, US Department of Justice and the EPA modifying the payment schedule and payment terms for recovery of historical environmental response costs at Bunker Hill Mine incurred by the EPA. With the purchase of the mine in early 2022, the remaining payments if all are made, willof the EPA cost recovery liability were assumed by the Company, resulting in a total $20 million.of $19,000,000 liability to the Company, an increase of $8,000,000. The agreement calls for payments starting with $1 millionnew payment schedule included a $2,000,000 payment to the EPA within 30 days after a fully ratified agreementof execution of this amendment, which was signed (whichmade.

The remaining $17,000,000 will be paid on the following dates:

Date Amount 
November 1, 2024 $3,000,000 
November 1, 2025 $3,000,000 
November 1, 2026 $3,000,000 
November 1, 2027 $3,000,000 
November 1, 2028 $3,000,000 
November 1, 2029 $2,000,000 plus accrued interest 

The resumption of payments in 2024 was agreed in order to allow the Company to generate sufficient revenue from mining activities at the Bunker Hill Mine to address remaining payment was made) followed by $2 million on November 1, 2018obligations from free cash flow.

The changes in payment terms and $3 million on eachschedule were contingent upon the Company securing financial assurance in the form of performance bonds or letters of credit deemed acceptable to the EPA totaling $17,000,000, corresponding to the Company’s cost recovery obligations to be paid in 2024 through 2029 as outlined above. Should the Company fail to make its scheduled payment, the EPA can draw against this financial assurance. The amount of the next 5 anniversariesbonds or letters of credit will decrease over time as individual payments are made. If the Company failed to post the final financial assurance within 180 days of the execution of the Amendment, the terms of the original agreement would be reinstated.

In June 2022, the Company was successful in obtaining financial assurance. Specifically, a $9,999,000 payment bond and a $7,001,000 letter of credit were secured and provided to the EPA. This milestone provides for the Company to recognize the effects of the change in terms of the EPA liability as outlined in the December 20, 2021, agreement. Once the financial assurance was put into place, the restructuring of the payment stream under the Amendment occurred with the entire $17,000,000 liability being recognized as long-term in nature. The aforementioned payment bond and letter of credit were secured by $2,475,000 and $7,001,000 of cash deposits, respectively as of September 30, 2022.

In October 2022, the Company reported that it had been successful in securing a final $2 millionnew payment bond to replace the aforementioned $7,001,000 letter of credit, in two stages. Initially, the letter of credit was reduced to $2,000,001 as a result of a new $5,000,000 payment bond obtained through an insurance company. The collateral for the new payment bond is comprised of a $2,000,000 letter of credit and land pledged by third parties, with whom the Company has entered into a financing cooperation agreement that contemplates a monthly fee of $20,000 (payable in cash or common shares of the Company, at the Company’s election). The new payment bond is scheduled to increase to $7,001,000 (from $5,000,000) upon the advance of the multi-metals stream from Sprott Private Resource Streaming & Royalty Corp.

5

Project Finance Package with Sprott Private Resource Streaming & Royalty Corp.

On December 20, 2021, the Company executed a non-binding term sheet outlining a $50,000,000 project finance package with Sprott Private Resource Streaming and Royalty Corp. (“Royalty”). The non-binding term sheet with SRSR outlined a project financing package that the Company expects to fulfill the majority of its funding requirements to restart the Mine. The term sheet consisted of an $8,000,000 royalty convertible debenture (the “RCD”), a $5,000,000 convertible debenture (the “CD1”), and a multi-metals stream of up to $37,000,000 (the “Stream”). The CD1 was subsequently increased to $6,000,000, increasing the project financing package to $51,000,000.

On June 17, 2022, the Company consummated a new $15,000,000 convertible debenture (the “CD2”). As a result, total potential funding from SRSR was further increased to $66,000,000 including the RCD, CD1, CD2 and the Stream (together, the “Project Financing Package”).

The Company closed the $8,000,000 RCD on November 1,January 7, 2022. The RCD bears interest at an annual rate of 9.0%, payable in cash or Common Shares at the Company’s option, until such time that SRSR elects to convert a royalty, with such conversion option expiring at the earlier of advancement of the Stream or July 7, 2023 (subsequently amended as described below). In the event of conversion, the RCD will cease to exist and the Company will grant a royalty for 1.85% of life-of-mine gross revenue from mining claims considered to be historically worked, contiguous to current accessible underground development, and covered by the Company’s 2021 ground geophysical survey (the “SRSR Royalty”). A 1.35% rate will apply to claims outside of these areas. The RCD was initially secured by a share pledge of the Company’s operating subsidiary, Silver Valley, until a full security package was put in place concurrent with the consummation of the CD1. In the event of non-conversion, the principal of the RCD will be repayable in cash.

Concurrent with the funding of the CD2 in June 2022, the Company and SRSR agreed to a number of amendments to the terms of the RCD, including an amendment of the maturity date from July 7, 2023, to March 31, 2025. The parties also agreed to a Royalty Put Option such that in the event the RCD is converted into a royalty as described above, the holder of the royalty will be entitled to resell the royalty to the Company for $8,000,000 upon default under the CD1 or CD2 until such time that the CD1 and CD2 are paid in full.

The Company closed the $6,000,000 CD1 on January 28, 2022, which was increased from the previously announced $5,000,000. The CD1 bears interest at an annual rate of 7.5%, payable in cash or shares at the Company’s option, and matures on July 7, 2023 (subsequently amended, as described below). The CD1 is secured by a pledge of the Company’s properties and assets. Until the closing of the Stream, the CD1 was to be convertible into Common Shares at a price of C$0.30 per Common Share, subject to stock exchange approval (subsequently amended, as described below). Alternatively, SRSR may elect to retire the CD1 with the cash proceeds from the Stream. The Company may elect to repay the CD1 early; if SRSR elects not to exercise its conversion option at such time, a minimum of 12 months of interest would apply.

Concurrent with the funding of the CD2 in June 2022, the Company and SRSR agreed to a number of amendments to the terms of the CD1, including that the maturity date would be amended from July 7, 2023, to March 31, 2025, and that the CD1 would remain outstanding until the new maturity date regardless of whether the Stream is advanced, unless the Company elects to exercise its option of early repayment. The Company determined that amendments to the terms should not be treated as an extinguishment of CD1, but as a debt modification.

The Company closed the $15,000,000 CD2 on June 17, 2022. The CD2 bears interest at an annual rate of 10.5%, payable in cash or shares at the Company’s option, and matures on March 31, 2025. The CD2 is secured by a pledge of the Company’s properties and assets. The repayment terms include 3 quarterly payments of $2,000,000 each beginning June 30, 2024, and $9,000,000 on the maturity date. Concurrent with the funding of the CD2 in June 2022, the Company and SRSR agreed that the minimum quantity of metal delivered under the Stream, if advanced, will increase by 10% relative to the amounts noted above.

On December 6, 2022, the Company closed a new $5,000,000 loan facility with Sprott (the “Bridge Loan”). The Bridge Loan, which was primarily utilized to pay outstanding water treatment payables to the EPA, is secured by the same security package that is in place with respect to the RCD, CD1, and CD2. The Bridge Loan bears interest at a rate of 10.5% per annum and matures at the earlier of (i) the advance of the Stream, or (ii) June 30, 2024. In addition, the minimum quantity of metal delivered under the Stream, if advanced, would increase by 5% relative to these payments,amounts previously announced.

A minimum of $27,000,000 and a maximum of $37,000,000 (the “Stream Amount”) will be made available under the companyStream, at the Company’s option, once the conditions of availability of the Stream have been satisfied including confirmation of full project funding by an independent engineer appointed by SRSR. If the Company draws the maximum funding of $37,000,000, the Stream will apply to 10% of payable metals sold until a minimum quantity of metal is delivered consisting of, individually, 63.5 million pounds of zinc, 40.4 million pounds of lead, and 1.2 million ounces of silver (including amendments agreed concurrent with closing of the CD2 and Bridge Loan, as described above). Thereafter, the Stream would apply to make semi-annual payments2% of $480,000payable metals sold. If the Company elects to draw less than $37,000,000 under the Stream, the percentage and quantities of payable metals streamed will adjust pro-rata. The delivery price of streamed metals will be 20% of the applicable spot price. The Company may buy back 50% of the Stream Amount at a 1.40x multiple of the Stream Amount between the second and third anniversary of the date of funding, and at a 1.65x multiple of the Stream Amount between the third and fourth anniversary of the date of funding.

6

As of December 31, 2022, the Stream had not been advanced. The Company is finalizing discussions with Sprott regarding the advance of the Stream, which is conditional on June 1satisfactory conclusion of the definitive documentation relating to the Stream, full project funding for the Bunker Hill Mine and December 1certain other conditions precedent.

Concurrent with discussions with Sprott regarding the advance of each year, to cover the EPA’s costs of maintaining the water treatment facility.  The November 1 and December 1, 2018 payments were not made, andStream, the Company is having discussionsadvancing efforts to secure offtake financing of up $20 million from third parties to complement the Stream in financing the restart of the Bunker Hill Mine.

Process Plant

On January 25, 2022, the Company announced that it had entered into a non-binding Memorandum of Understanding (“MOU”) with the EPA to amend and defer payments.

The Company also has received invoices from the EPA for water treatment chargesTeck Resources Limited (“Teck”) for the periodspurchase of a comprehensive package of equipment and parts inventory from December 2017 to October 2019. This was for a total of $3,269,388, with $1,209,530 additional accruals required as at June 30, 2019. The Company is having discussions withits Pend Oreille site (the “Process Plant”) in eastern Washington State, approximately 145 miles from the EPA to review and, where appropriate, have the additional water treatment charges amended. The unpaid EPA balance is subject to interest at the rate specified for interest on investments of the EPA Hazardous Substance Superfund.

Management believes this amended lease and option will provide the Company time to complete exploratory drilling, produce a mine plan and raise the money needed to move forward.  Management continues to push forward and advance the time line to realizing shareholder value.

The Bunker Hill Mine wasby road. The package comprises substantially all processing equipment of value located at the largest producing mine in the Coeur d'Alene zinc, leadsite, including complete crushing, grinding and silver mining district in northern Idaho.  Historically, the mine produced over 35M tonnesflotation circuits suitable for a planned ~1,500 ton-per-day operation at Bunker Hill, and total inventory of ore grading on average 8.76% lead, 3.67% zinc,nearly 10,000 components and 155 g/t silver (Bunker Hill Mines Annual Report 1980). 

parts for mill, assay lab, conveyer, field instruments, and electrical spares. The Company believespaid a $500,000 non-refundable deposit in January 2022.

On March 31, 2022, the Company announced that there are numerous targets of opportunity left in the mine from top to bottom, and particularly on a strike to the west where more recent past drilling has resulted in major discoveries such as the Quill body of mineralized material.


1


The Bunker Hill Mine is the Company’s only focus,it had reached an agreement with a viewsubsidiary of Teck to raising capitalsatisfy the remaining purchase price for the Process Plant by way of an equity issuance of the Company. Teck will receive 10,416,667 units of the Company (the “Teck Units”) at a deemed issue price of C$0.30 per unit. Each Teck Unit consists of one Common Share and one Common Share purchase warrant (the “Teck Warrants”). Each whole Teck Warrant entitles the holder to rehabilitateacquire one Common Share at a price of C$0.37 per Common Share for a period of three years. The equity issuance and purchase of the mine and put it backProcess Plant occurred on May 13, 2022.

On August 30, 2022, the Company entered into production.an agreement to purchase a ball mill from D’Angelo International LLC for $675,000. The purchase of the mill is to be made in three cash payments. The first two payments were made as follows:

Products

$100,000 on September 15, 2022, as a non-refundable deposit
$100,000 on October 13, 2022, as a refundable deposit

The Bunker HillCompany has not made the final payment of $475,000 as of the issuance of this report.

Business Operations

The Mine is a Zinc-Silver-Leadzinc-lead-silver Mine. When back in production, the Company willintends to mill mineralized materialmineral resources on-site or at a local third-party mill and plans to produce both zinc and lead-silver concentrates towhich will then be shipped to third party smeltersa third-party smelter for processing.

Infrastructure

The Company will continue to explore the property with a view to proving resources.

Infrastructure

The acquisition of the Bunker Hill mineMine includes all mining rights and claims, surface rights, fee parcels, mineral interests, easements, existing infrastructure at Milo Gulch, and the majority of machinery and buildings at the Kellogg Tunnel portal level, as well as all equipment and infrastructure anywhere underground at the Bunker Hill Mine Complex. The acquisitionIt also includes all current and historic data relating to the Bunker Hill Mine Complex, such as drill logs, reports, maps, and similar information located at the mineMine site or any other location.

For further detail, please refer to the “Project Infrastructure” section in Item 2 below.

7

Government Regulation and Approval

The current exploration

Exploration and development activities, and any future mining operations, are subject to extensive laws and regulations governing the protection of the environment, waste disposal, worker safety, mine construction, and protection of endangered and protected species. The Company has made, and expects to make in the future, significant expenditures to comply with such laws and regulations. Future changes in applicable laws, regulations and permits or changes in their enforcement or regulatory interpretation could have an adverse impact on the Company’s financial condition or results of operations.

It is anticipated that it may be necessary to obtain the following environmental permits or approved plans prior to commencement of mine operations:

Ÿ

Reclamation and Closure Plan
Water Discharge Permit
Air Quality Operating Permit
Industrial Artificial (tailings) pond permit
Obtaining Water Rights for Operations

If these permits are required, there can be no assurance that the Company will be able to obtain them in a timely manner or at all. For further detail, please refer to the “Environmental Studies and Closure Plan Permitting” section of the “Technical Report Summary” in Item 2 below.

ŸWater Discharge Permit   

ŸAir Quality Operating Permit 

ŸIndustrial Artificial (tailings) pond permit 

ŸObtaining Water Rights for Operations 

Property Description

The Company’s agreement with Placer Mining Corporation includesCompany has mineral rights to 434approximately 440 patented mining claims covering 5769.467 acres of thoseover 5700 acres. Of these claims, 35 include surface ownership overof approximately 259.1259 acres. The transactionIt also includeshas certain parcels of fee property which includesinclude mineral and surface rights but are not patented mining claims. Mining claims and fee properties are located in Townships 47, 48 North, Range 2 East, Townships 47, 48 North, Range 3 East, Boise Meridian, Shoshone County, Idaho. The agreement specifically excludes the following: the Machine Shop Building and Parcel, including all fixed equipment located inside the building and personal property located upon the parcel; unmilled ore on deck and residual lead/zinc ore mined and broken, but not removed from the Bunker Hill Mine; the historic Caledonia Mine; the Crystal Vug; and the Silver Ridge exploration property.

Surface rights were originally owned by various previous owners of the claims until the acquisition of the properties by Bunker Limited Partners (“BLP”).  BLP sold off surface rights to various parties over the years while maintaining access to conduct mining operations and exploration activities as well as easements to a cross over and access other of its properties containing mineral rights. Said rights were reserved to its assigns and successors in continuous perpetuity. Idaho Law also allows mineral right holders access to mine and explore for minerals on properties to which they hold minerals rights.

Title to all patented mining claims included in the transaction was transferred from Bunker Hill Mining Co. (U.S.) Inc. by Warranty Deed in 1992. The sale of the property was properly approved of by the U.S. Trustee and U.S. Bankruptcy Court.  

Over 90% of surface ownership of patented mining claims not owned by Placer Mining Corp. is owned by different landowners. These include: Stimpson Lumber Co.; Riley Creek Lumber Co.; Powder LLC.; Golf LLC.; C & E Tree Farms; and Northern Lands LLC.

Patented mining claims in the State of Idaho do not require permits for underground mining activities to commence on private lands. Other permits associated with underground mining may be required, such as water discharge and site disturbance permits. The water discharge is being handled by the EPA at the existing water treatment plant.CTP. The Company expects to take on the water treatment responsibility in the future and obtain an appropriate discharge permit.  If

For further detail, please refer to the Company is able to purchase“Property Description and Ownership” section of the EPA’s water treatment plant the water discharge permit comes along with the water treatment plant.


“Technical Report Summary” in Item 2


below.

Competition

The Company competes with other mining and exploration companies in connection with the acquisition of mining claims and leases on zinc and other base and precious metals prospects as well as in connection with the recruitment and retention of qualified employees. Many of these companies are much larger than the Company, have greater financial resources and have been in the mining business for much longer than it has. As such, these competitors may be in a better position through size, finances and experience to acquire suitable exploration and development properties. The Company may not be able to compete against these companies in acquiring new properties and/or qualified people to work on its current project, or any other properties that may be acquired in the future.

Given the size of the world market for base precious metals such as silver, lead and zinc, relative to the number of individual producers and consumers, it is believed that no single company has sufficient market influence to significantly affect the price or supply of these metals in the world market.

Employees

Employees

The Company has ten employees. The balance of the Company’s operations is currently managed by John Ryan, President and CEO and Wayne Parsons, Chief Financial Officer.contracted for as consultants.

Reports to Security Holders

The Company files reports with the SEC under section 15d of the Securities Exchange Act of 1934.1934 (the “Exchange Act”). The reports will be filed electronically. All copies of any materials filed with the SEC may be read at the SEC'sSEC’s Public Reference Room at 100 F Street, NE, Room 1580, Washington, D.C. 20549. Information on the operation of the Public Reference Room may be obtained by calling the SEC at 1-800-SEC-0330. The SEC also maintains an Internet site that will contain copies of the reports that are filed electronically. The address for the SEC Internet site is http://www.sec.gov.www.sec.gov.

8

ITEM 1A. RISK FACTORS

Not Applicable.

As a Smaller Reporting Company, this item is not required under SEC rules. However, the Company believes that it is important to have an understanding of the risks associated with an investment in the Company. In addition, these risk factors are incorporated by reference in press releases and other Company publications for purposes of the Private Securities Reform Act of 1995.

General Risk Factors

The Company’s ability to operate as a going concern is in doubt.

The audit opinion and notes that accompany the Company’s Financial Statements disclose a going concern qualification to its ability to continue in business. The accompanying Financial Statements have been prepared under the assumption that the Company will continue as a going concern. The Company is an exploration and development stage company and has incurred losses since its inception. The Company has incurred losses resulting in an accumulated deficit of $71,592,559 as of December 31, 2022 and further losses are anticipated in the development of its business.

The Company currently has no historical recurring source of revenue and its ability to continue as a going concern is dependent on its ability to raise capital to fund its future exploration and working capital requirements or its ability to profitably execute its business plan. The Company’s plans for the long-term return to and continuation as a going concern include financing its future operations through sales of its Common Shares and/or debt and the eventual profitable exploitation of the Mine. Additionally, the volatility in capital markets and general economic conditions in the U.S. and elsewhere can pose significant challenges to raising the required funds. These factors raise substantial doubt about the Company’s ability to continue as a going concern.

The Company’s consolidated financial statements do not give effect to any adjustments required to realize its assets and discharge its liabilities in other than the normal course of business and at amounts different from those reflected in the accompanying Financial Statements.

The Company will require significant additional capital to fund its short-term obligations, continue its operations and remain in compliance with its debt agreements.

Neither the Company nor any of the directors of the Company nor any other party can provide any guarantee or assurance that the Company will be able to raise sufficient capital to satisfy the Company’s short-term obligations. The Company does not have sufficient funds to satisfy its short-term financial obligations, even after consideration of its recently completed equity financing. As at December 31, 2022, the Company had $708,105 in cash and total current liabilities of $10,155,582 and total liabilities of $59,106,835. The Company will likely require additional capital by the end of the second quarter of 2023 in order to continue its operations. Further, if the Company does not raise sufficient additional capital, the Company will be in breach of its debt agreements, including under the RCD, CD1, CD2 and Bridge Loan.

The Company may not be able to secure the Stream or alternative funding from Sprott or another capital provider.

Neither the Company nor any of the directors of the Company nor any other party can provide any guarantee or assurance that the Stream, the final contemplated tranche of the full $66,000,000 project financing package, will be finalized or close, or any other funding from Sprott. The Stream remains subject to Sprott internal approvals, full project funding, further technical and other due diligence and satisfactory documentation. If the Stream, or a portion thereof, does not close there is no guarantee that alternative capital can be raised on terms favorable to the Company, or at all.

Any additional equity funding, for which there can be no guarantee or assurance with regard to any amount or terms thereof, will dilute existing shareholders.

A concentrate offtake agreement with Teck Resources may not be reached, which could result in less favorable commercial terms for the sale of concentrates envisaged to be produced by the Bunker Hill Mine and could also impact the Company’s ability to secure offtake financing. Regardless of actions taken by Teck, there can be no assurance that the Company will be able to secure or close offtake financing, which could have an adverse effect on the Company’s financial position and negative impact the Company’s ability to secure additional funding from Sprott or an alternative capital provider.

The Company may not be able to execute a concentrate offtake agreement for the sale of concentrates to Teck Resources at its Trail smelter, as contemplated with Teck’s option to acquire 100% of zinc and lead concentrate produced in the first five years at the Bunker Hill Mine. If such an agreement cannot be reached, the Company may not be able to sell its zinc and lead concentrate to Teck, which could result in difficulties securing alternative commercial arrangements for the sale of concentrate, less favorable commercial terms in the event that alternative commercial arrangements can be secured, and/or higher transportation and other costs. In addition, the Company may not be able to secure or close offtake financing, regardless of whether an agreement is reached with Teck; the terms of any offtake financing might not be favorable to the Company; and/or the Company may incur substantial fees and costs related to such financing. The Company’s inability to secure or close offtake financing, or arrange a suitable alternative, may have an adverse effect on the Company’s operations and financial position, including its ability to secure the Stream from Sprott.

9

The Bunker Hill Mine restart is now expected to take place in 2024, with first concentrate production targeted for mid-2024. Changes to this timeline, or other factors impacting the restart project budget, could increase the Company’s required capital needs through the completion of the project, which would adversely affect the Company’s ability to secure additional funding, thereby adversely affecting its financial condition.

On February 28, 2023, the Company announced that primarily due to the inability to procure certain long-lead items that were planned to be ordered by February 2023, and longer estimated delivery times thereof, the Company now expects the Bunker Hill Mine restart to be achieved in 2024. On March 10, 2023, the Company announced that it has maintained the integrity of its total pre-production budget, under the assumption of first concentrate production in the second quarter of 2024.

In the event that the Company is unable to secure sufficient funding to materially advance the restart of the Mine in the second quarter of 2023, from Sprott or an alternative capital provider, it is likely that the restart timeline will be further delayed with a potentially materially adverse effect on the pre-production budget.

Notwithstanding financing-related risks, the Company’s pre-production budget estimates are subject to change based on factors beyond its control, including but not limited to cost inflation and supply chain dynamics. An increase in the Company’s pre-production budget estimates could have a materially adverse impact on its ability to secure project financing. This could have a material adverse effect on its financial condition, results of operations, or prospects. Sales of substantial amounts of securities may have a highly dilutive effect on the Company’s ownership or share structure. Sales of a large number of shares of the Company’s Common Shares in the public markets, or the potential for such sales, could decrease the trading price of the Common Shares and could impair the Company’s ability to raise capital through future sales of Common Shares. The Company has not yet commenced commercial production at any of its properties and, therefore, has not generated positive cash flows to date and has no reasonable prospects of doing so unless successful commercial production can be achieved at the Mine. The Company expects to continue to incur negative investing and operating cash flows until such time as it enters into successful commercial production. This will require the Company to deploy its working capital to fund such negative cash flow and to seek additional sources of financing. There is no assurance that any such financing sources will be available or sufficient to meet the Company’s requirements, or if available, available upon terms acceptable to the Company. There is no assurance that the Company will be able to continue to raise equity capital or to secure additional debt financing, or that the Company will not continue to incur losses.

Payment bonds securing $17,000,000 due by the Company to the EPA for cost recovery may not be renewable or may only be renewable on terms that are unfavorable to the Company, which would adversely affect its financial condition or cause a default under the revised settlement agreement with the EPA and Sprott.

In 2022, the Company secured financial assurance in the form of payment bonds in accordance with the revised settlement agreement with the EPA, in relation to $17,000,000 of payments due to the EPA for cost recovery between 2024-2029. These bonds are renewed annually, and currently require $6,476,000 of collateral in the form of letters of credit. To the extent that the parties providing the payment bonds demand additional collateral beyond the current requirements, or other unfavorable terms or conditions, the Company may not be able to renew the payment bonds on favorable conditions, or at all. This could have a materially adverse impact on the Company, including a potential default under the revised settlement agreement with the EPA.

The Company has a limited operating history on which to base an evaluation of its business and prospects.

Since its inception, the Company has had no revenue from operations. The Company has no history of producing products from the Bunker Hill property. The Mine is a historic, past producing mine with very little recent exploration work. Advancing the Mine through the development stage will require significant capital and time, and successful commercial production from the Mine will be subject to completing the requisite studies, permitting and re-commissioning of the Mine, constructing a processing plant, and other related works and infrastructure. As a result, the Company is subject to all of the risks associated with developing and establishing new mining operations and business enterprises, including:

completion of studies to verify reserves and commercial viability, including the ability to find sufficient ore reserves to support a commercial mining operation;
the timing and cost, which can be considerable, of further exploration, preparing feasibility studies, permitting and construction of infrastructure, mining and processing facilities;
the availability and costs of drill equipment, exploration personnel, skilled labor, and mining and processing equipment, if required;
the availability and cost of appropriate smelting and/or refining arrangements, if required;
compliance with stringent environmental and other governmental approval and permit requirements;
the availability of funds to finance exploration, development, and construction activities, as warranted;
potential opposition from non-governmental organizations, local groups or local inhabitants that may delay or prevent development activities;
potential increases in exploration, construction, and operating costs due to changes in the cost of fuel, power, materials, and supplies; and
potential shortages of mineral processing, construction, and other facilities related supplies.

10

The costs, timing, and complexities of exploration, development, and construction activities may be increased by the location of its properties and demand by other mineral exploration and mining companies. It is common in exploration programs to experience unexpected problems and delays during drill programs and, if commenced, development, construction, and mine start-up. In addition, the Company’s management and workforce will need to be expanded, and sufficient housing and other support systems for its workforce will have to be established. This could result in delays in the commencement of mineral production and increased costs of production. Accordingly, the Company’s activities may not result in profitable mining operations, and it may not succeed in establishing mining operations or profitably producing metals at any of its current or future properties, including the Mine.

The Company has a history of losses and expects to continue to incur losses in the future.

The Company has incurred losses since inception, has had negative cash flow from operating activities, and expects to continue to incur losses in the future. The Company has incurred the following losses from operations during each of the following periods:

$16,487,161 for the year ended December 31, 2022; and
$18,752,504 for the year ended December 31, 2021

The Company expects to continue to incur losses unless and until such time as the Mine enters into commercial production and generates sufficient revenues to fund continuing operations. The Company recognizes that if it is unable to generate significant revenues from mining operations and dispositions of its properties, the Company will not be able to earn profits or continue operations. At this early stage of its operation, the Company also expects to face the risks, uncertainties, expenses, and difficulties frequently encountered by smaller reporting companies. The Company cannot be sure that it will be successful in addressing these risks and uncertainties and its failure to do so could have a materially adverse effect on its financial condition.

Epidemics, pandemics or other public health crises, including COVID-19, could adversely affect the Company’s business.

The Company’s operations could be significantly adversely affected by the effects of a widespread outbreak of epidemics, pandemics or other health crises, including the recent outbreak of respiratory illness caused by the novel coronavirus (“COVID-19”), which was declared a pandemic by the World Health Organization on March 12, 2020. The Company cannot accurately predict the impact COVID-19 or some future variant would have on its operations and the ability of others to meet their obligations with the Company, including uncertainties relating to the ultimate geographic spread of the virus, the severity of the disease, the duration of the outbreak, and the length of travel and quarantine restrictions imposed by governments of affected countries. In addition, a significant outbreak of contagious diseases in the human population could result in a widespread health crisis that could adversely affect the economies and financial markets of many countries, resulting in an economic downturn that could further affect the Company’s operations and ability to finance its operations.

The Russia/Ukraine crisis, including the impact of sanctions or retributions thereto, could adversely affect the Company’s business.

The Company’s operations could be adversely affected by the effects of the escalating Russia/Ukraine crisis and the effects of sanctions imposed against Russia or that country’s retributions against those sanctions, embargos or further-reaching impacts upon energy prices, food prices and market disruptions. The Company cannot accurately predict the impact the crisis will have on its operations and the ability of contractors to meet their obligations with the Company, including uncertainties relating the severity of its effects, the duration of the conflict, and the length and magnitude of energy bans, embargos and restrictions imposed by governments. In addition, the crisis could adversely affect the economies and financial markets of the United States in general, resulting in an economic downturn that could further affect the Company’s operations and ability to finance its operations. Additionally, the Company cannot predict changes in precious metals pricing or changes in commodities pricing which may alternately affect the Company either positively or negatively.

Risks Related to Mining and Exploration

The Company is in the development stage.

11

The nature of mineral exploration and production activities involves a high degree of risk and the possibility of uninsured losses.

Exploration for and the production of minerals is highly speculative and involves much greater risk than many other businesses. Most exploration programs do not result in the discovery of mineralization, and any mineralization discovered may not be of sufficient quantity or quality to be profitably mined. The Company’s operations are, and any future development or mining operations the Company may conduct will be, subject to all of the operating hazards and risks normally incidental to exploring for and development of mineral properties, including, but not limited to:

economically insufficient mineralized material;
fluctuation in production costs that make mining uneconomical;
labor disputes;
unanticipated variations in grade and other geologic problems;
environmental hazards;
water conditions;
difficult surface or underground conditions;
industrial accidents;
metallurgic and other processing problems;
mechanical and equipment performance problems;
failure of dams, stockpiles, wastewater transportation systems, or impoundments;
unusual or unexpected rock formations; and
personal injury, fire, flooding, cave-ins and landslides.

Any of these risks can materially and adversely affect, among other things, the development of properties, production quantities and rates, costs and expenditures, potential revenues, and production dates. If the Company determines that capitalized costs associated with any of its mineral interests are not likely to be recovered, the Company would incur a write-down of its investment in these interests. All these factors may result in losses in relation to amounts spent that are not recoverable, or that result in additional expenses.

Commodity price volatility could have dramatic effects on the results of operations and the Company’s ability to execute its business plan.

The price of commodities varies on a daily basis. The Company’s future revenues, if any, will likely be derived from the extraction and sale of base and precious metals. The price of those commodities has fluctuated widely, particularly in recent years, and is affected by numerous factors beyond its control including economic and political trends, expectations of inflation, currency exchange fluctuations, interest rates, global and regional consumptive patterns, speculative activities and increased production due to new extraction developments and improved extraction and production methods. The effect of these factors on the price of base and precious metals, and therefore the economic viability of the Company’s business, could negatively affect its ability to secure financing or its results of operations.

The Company’s development and production plans, and cost estimates, in the Technical Report Summary may vary and/or not be achieved.

There is no certainty that the Technical Report Summary will be realized. The decision to implement the Mine restart scenario to be included in the Technical Report Summary will not be based on a feasibility study of mineral reserves demonstrating economic and technical viability, and therefore there is increased risk that the Technical Report Summary results will not be realized. If the Company is unable to achieve the results in the Technical Report Summary, it may have a material negative impact on the Company and its capital investment to implement the restart scenario may be lost.

Costs charged to the Company by the Idaho Department of Environmental Quality (“IDEQ”) for treatment of wastewater fluctuate a great deal and are not within the Company’s control.

The Company is billed annually for water treatment activities performed by the IDEQ for the EPA. The water treatment costs that Bunker Hill is billed for are partially related to the EPA’s direct cost of treating the water emanating from the Bunker Hill Mine, which are comprised of lime and flocculant usage, electricity consumption, maintenance and repair, labor and some overhead. Rate of discharge of effluent from the Bunker Hill Mine is largely dependent on the level of precipitation within a given year and how close in the calendar year the Company is to the spring run-off. Increases in water infiltrations and gravity flows within the mine generally increase after winter and result in a peak discharge rate in May. Increases in gravity flow and consequently the rate of water discharged by the mine have a highly robust correlation with metal concentrations and consequently metals loads of effluent.

Hydraulic loads (quantities of water per unit of time) and metal loads (quantities of metals per unit of volume of effluent per unit of time) are the two main determinants of cost of water treatment by the EPA in the relationship with the Bunker Hill Mine because greater metal loads consume more lime and more flocculent and more electricity to remove the increased levels of metals and make the water clean. The scale of the treatment plant is determined by how much total water can be processed (hydraulic load) at any one point in time. This determines how much labor is required to operate the plant and generally determines the amount of overhead required to run the EPA business.

12

The EPA has completed significant upgrades to the water treatment capabilities of the CTP and is now capable of producing treated water than can meet a much higher discharge standard (which Bunker Hill will be forced to meet beyond May 2023). While it was understood that improved performance capability would increase the cost of operating the plant, it was unclear to EPA, and consequently to Bunker Hill, how much the costs would increase by.

These elements described above, and others, impact the direct costs of water treatment. A significant portion of the total amount invoiced by EPA each year is indirect cost that is determined as a percentage of the direct cost. Each year the indirect costs percentage changes within each region of the EPA. Bunker Hill has no ability to impact the percentage of indirect cost that is set by the EPA regional office. Bunker Hill also has no advanced notice of what the percentage of indirect cost will be until it receives its invoice in June of the year following the billing period. The Company remains unable to estimate EPA billings to a high degree of accuracy.

Estimates of mineral reserves and resources are subject to evaluation uncertainties that could result in project failure.

Its exploration and future mining operations, if any, are and would be faced with risks associated with being able to accurately predict the quantity and quality of mineral resources/reserves within the earth using statistical sampling techniques. Estimates of any mineral resource/reserve on the Mine would be made using samples obtained from appropriately placed trenches, test pits, underground workings, and intelligently designed drilling. There is an inherent variability of assays between check and duplicate samples taken adjacent to each other and between sampling points that cannot be reasonably eliminated. Additionally, there also may be unknown geologic details that have not been identified or correctly appreciated at the current level of accumulated knowledge about the Mine. This could result in uncertainties that cannot be reasonably eliminated from the process of estimating mineral resources/reserves. If these estimates were to prove to be unreliable, the Company could implement an exploitation plan that may not lead to commercially viable operations in the future.

Any material changes in mineral resource/reserve estimates and grades of mineralization will affect the economic viability of placing a property into production and a property’s return on capital.

As the Company has not commenced actual production, mineral resource estimates may require adjustments or downward revisions. In addition, the grade of ore ultimately mined, if any, may differ from that indicated by future feasibility studies and drill results. Minerals recovered in small scale tests may not be duplicated in large scale tests under on-site conditions or in production scale.

The Company’s exploration activities may not be commercially successful, which could lead the Company to abandon its plans to develop the Mine and its investments in exploration.

The Company’s long-term success depends on its ability to identify mineral deposits on the Mine and other properties the Company may acquire, if any, that the Company can then develop into commercially viable mining operations. Mineral exploration is highly speculative in nature, involves many risks, and is frequently non-productive. These risks include unusual or unexpected geologic formations, and the inability to obtain suitable or adequate machinery, equipment, or labor. The success of commodity exploration is determined in part by the following factors:

the identification of potential mineralization based on surficial analysis;
availability of government-granted exploration permits;
the quality of its management and its geological and technical expertise; and
the capital available for exploration and development work.

Substantial expenditures are required to establish proven and probable reserves through drilling and analysis, to develop metallurgical processes to extract metal, and to develop the mining and processing facilities and infrastructure at any site chosen for mining. Whether a mineral deposit will be commercially viable depends on a number of factors that include, without limitation, the particular attributes of the deposit, such as size, grade, and proximity to infrastructure; commodity prices, which can fluctuate widely; and government regulations, including, without limitation, regulations relating to prices, taxes, royalties, land tenure, land use, importing and exporting of minerals, and environmental protection. The Company may invest significant capital and resources in exploration activities and may abandon such investments if the Company is unable to identify commercially exploitable mineral reserves. The decision to abandon a project may have an adverse effect on the market value of the Company’s securities and the ability to raise future financing.

13

The Company is subject to significant governmental regulations that affect its operations and costs of conducting its business and may not be able to obtain all required permits and licenses to place its properties into production.

The Company’s current and future operations, including exploration and, development of the Mine, do and will require permits from governmental authorities and will be governed by laws and regulations, including:

laws and regulations governing mineral concession acquisition, prospecting, development, mining, and production;
laws and regulations related to exports, taxes, and fees;
labor standards and regulations related to occupational health and mine safety; and
environmental standards and regulations related to waste disposal, toxic substances, land use reclamation, and environmental protection.

Specifically, it may be necessary to obtain the following environmental permits or approved plans prior to commencement of mine operations:

Reclamation and Closure Plan
Water Discharge Permit
Air Quality Operating Permit
Industrial Artificial (tailings) pond permit
Obtaining Water Rights for Operations

If these permits are required, there can be no assurance that the Company will be able to obtain them in a timely manner or at all.

Companies engaged in exploration activities often experience increased costs and delays in production and other schedules as a result of the need to comply with applicable laws, regulations, and permits. Failure to comply with applicable laws, regulations, and permits may result in enforcement actions, including the forfeiture of mineral claims or other mineral tenures, orders issued by regulatory or judicial authorities requiring operations to cease or be curtailed, and may include corrective measures requiring capital expenditures, installation of additional equipment, or costly remedial actions. The Company cannot predict if all permits that it may require for continued exploration, development, or construction of mining facilities and conduct of mining operations will be obtainable on reasonable terms, if at all. Costs related to applying for and obtaining permits and licenses may be prohibitive and could delay its planned exploration and development activities. The Company may be required to compensate those suffering loss or damage by reason of the mineral exploration or its mining activities, if any, and may have civil or criminal fines or penalties imposed for violations of, or its failure to comply with, such laws, regulations, and permits.

Existing and possible future laws, regulations, and permits governing operations and activities of exploration companies, or more stringent implementation of such laws, regulations and permits, could have a material adverse impact on the Company’s business and cause increases in capital expenditures or require abandonment or delays in exploration. The Mine is located in Northern Idaho and has numerous clearly defined regulations with respect to permitting mines, which could potentially impact the total time to market for the project.

The Company’s activities are subject to environmental laws and regulations that may increase its costs of doing business and restrict its operations.

Both mineral exploration and extraction require permits from various federal, state, and local governmental authorities and are governed by laws and regulations, including those with respect to prospecting, mine development, mineral production, transport, export, taxation, labor standards, occupational health, waste disposal, toxic substances, land use, environmental protection, mine safety and other matters. There can be no assurance that the Company will be able to obtain or maintain any of the permits required for the exploration of the mineral properties or for the construction and operation of the Mine at economically viable costs. If the Company cannot accomplish these objectives, its business could fail. The Company believes that it is in compliance with all material laws and regulations that currently apply to its activities but there can be no assurance that the Company can continue to remain in compliance. Current laws and regulations could be amended, and the Company might not be able to comply with them, as amended. Further, there can be no assurance that the Company will be able to obtain or maintain all permits necessary for its future operations, or that it will be able to obtain them on reasonable terms. To the extent such approvals are required and are not obtained, the Company may be delayed or prohibited from proceeding with planned exploration or development of the mineral properties.

The Company’s activities are subject to extensive laws and regulations governing environmental protection. The Company is also subject to various reclamation-related conditions. Although the Company closely follows and believes it is operating in compliance with all applicable environmental regulations, there can be no assurance that all future requirements will be obtainable on reasonable terms. Failure to comply may result in enforcement actions causing operations to cease or be curtailed and may include corrective measures requiring capital expenditures. Intense lobbying over environmental concerns by non-governmental organizations has caused some governments to cancel or restrict development of mining projects. Current publicized concern over climate change may lead to carbon taxes, requirements for carbon offset purchases or new regulation. The costs or likelihood of such potential issues to the Company cannot be estimated at this time.

The legal framework governing this area is constantly developing, therefore the Company is unable to fully ascertain any future liability that may arise from the implementation of any new laws or regulations, although such laws and regulations are typically strict and may impose severe penalties (financial or otherwise). The proposed activities of the Company, as with any exploration company, may have an environmental impact which may result in unbudgeted delays, damage, loss and other costs and obligations including, without limitation, rehabilitation and/or compensation. There is also a risk that the Company’s operations and financial position may be adversely affected by the actions of environmental groups or any other group or person opposed in general to the Company’s activities and, in particular, the proposed exploration and mining by the Company within the state of Idaho and the United States.

Environmental hazards unknown to the Company, which have been caused by previous or existing owners or operators of the Mine, may exist on the properties in which the Company holds an interest. Many of the properties in which the Company has ownership rights are located within the Coeur d’Alene Mining District, which is currently the site of a Federal Superfund cleanup project. It is possible that environmental cleanup or other environmental restoration procedures could remain to be completed or mandated by law, causing unpredictable and unexpected liabilities to arise.

14

Regulations and pending legislation governing issues involving climate change could result in increased operating costs, which could have a material adverse effect on the Company’s business.

A number of governments or governmental bodies have introduced or are contemplating legislative and/or regulatory changes in response to concerns about the potential impact of climate change. Legislation and increased regulation regarding climate change could impose significant costs on the Company, on its future venture partners, if any, and on its suppliers, including costs related to increased energy requirements, capital equipment, environmental monitoring and reporting, and other costs necessary to comply with such regulations. Any adopted future climate change regulations could also negatively impact the Company’s ability to compete with companies situated in areas not subject to such limitations. Given the emotional and political significance and uncertainty surrounding the impact of climate change and how it should be dealt with, the Company cannot predict how legislation and regulation will ultimately affect its financial condition, operating performance, and ability to compete. Furthermore, even without such regulation, increased awareness and any adverse publicity in the global marketplace about potential impacts on climate change by the Company or other companies in its industry could harm the Company’s reputation. The potential physical impacts of climate change on its operations are highly uncertain, could be particular to the geographic circumstances in areas in which the Company operates and may include changes in rainfall and storm patterns and intensities, water shortages, changing sea levels, and changing temperatures. These impacts may adversely impact the cost, production, and financial performance of the Company’s operations.

There are several governmental regulations that materially restrict mineral exploration. The Company will be subject to the federal regulations (environmental) and the laws of the State of Idaho as the Company carries out its exploration program. The Company may be required to obtain additional work permits, post bonds and perform remediation work for any physical disturbance to the land in order to comply with these laws. While the Company’s planned exploration program budgets for regulatory compliance, there is a risk that new regulations could increase its costs of doing business and prevent it from carrying out its exploration program.

Land reclamation requirements for the Company’s properties may be burdensome and expensive.

Although variable depending on location and the governing authority, land reclamation requirements are generally imposed on mineral exploration companies (as well as companies with mining operations) in order to minimize long-term effects of land disturbance.

Reclamation may include requirements to:

control dispersion of potentially deleterious effluents;
treat ground and surface water to drinking water standards; and
reasonably re-establish pre-disturbance landforms and vegetation.

To date, the Company has not been subject to reclamation or bonding obligations in connection with its past or potential future development activities. If these obligations were to occur in the future, or if the Company is required to carry out reclamation work, the Company must allocate financial resources that might otherwise be spent on further exploration and development programs.

Social and environmental activism may have an adverse effect on the reputation and financial condition of the Company or its relationship with the communities in which it operates.

There is an increasing level of public concern relating to the effects of mining on the nature landscape, in communities and on the environment. Certain non-governmental organizations, public interest groups and reporting organizations (“NGOs”) who oppose resource development can be vocal critics of the mining industry. In addition, there have been many instances in which local community groups have opposed resource extraction activities, which have resulted in disruption and delays to the relevant operation. While the Company seeks to operate in a socially responsible manner and believes it has good relationships with local communities in the regions in which it operates, NGOs or local community organizations could direct adverse publicity against and/or disrupt the operations of the Company in respect to one or more of its properties, regardless of its successful compliance with social and environmental best practices, due to political factors, activities of unrelated third parties on lands in which the Company has an interest or the Company’s operations specifically. Any such actions and the resulting media coverage could have an adverse effect on the reputation and financial condition of the Company or its relationships with the communities in which it operates, which could have a material adverse effect on the Company’s business, financial condition, results of operations, cash flows or prospects.

15

The mineral exploration and mining industry is highly competitive.

The mining industry is intensely competitive in all of its phases. As a result of this competition, some of which is with large established mining companies with substantial capabilities and with greater financial and technical resources than the Company’s, the Company may be unable to acquire additional properties, if any, or financing on terms it considers acceptable. The Company also competes with other mining companies in the recruitment and retention of qualified managerial and technical employees. If the Company is unable to successfully compete for qualified employees, its exploration and development programs may be slowed down or suspended. The Company competes with other companies that produce its planned commercial products for capital. If the Company is unable to raise sufficient capital, its exploration and development programs may be jeopardized or it may not be able to acquire, develop, or operate additional mining projects.

The silver industry is highly competitive, and the Company is required to compete with other corporations and business entities, many of which have greater resources than it does. Such corporations and other business entities could outbid the Company for potential projects or produce minerals at lower costs, which would have a negative effect on the Company’s operations.

Metal prices are highly volatile. If a profitable market for its metals does not exist, the Company may have to cease operations.

Mineral prices have been highly volatile and are affected by numerous international economic and political factors over which the Company has no control. The Company’s long-term success is highly dependent upon the price of silver, as the economic feasibility of any ore body discovered on its current property, or on other properties the Company may acquire in the future, would, in large part, be determined by the prevailing market price of the minerals. If a profitable market does not exist, the Company may have to cease operations.

A shortage of equipment and supplies could adversely affect the Company’s ability to operate its business.

The Company is dependent on various supplies and equipment to carry out its mining exploration and, if warranted, development operations. Any shortage of such supplies, equipment, and parts could have a material adverse effect on the Company’s ability to carry out its operations and could therefore limit, or increase the cost of, production.

Joint ventures and other partnerships, including offtake arrangements, may expose the Company to risks.

The Company may enter into joint ventures, partnership arrangements, or offtake agreements, with other parties in relation to the exploration, development, and production of the properties in which the Company has an interest. Any failure of such other companies to meet their obligations to the Company or to third parties, or any disputes with respect to the parties’ respective rights and obligations, could have a material adverse effect on the Company, the development and production at its properties, including the Mine, and on future joint ventures, if any, or their properties, and therefore could have a material adverse effect on its results of operations, financial performance, cash flows and the price of its Common Shares.

The Company may experience difficulty attracting and retaining qualified management to meet the needs of its anticipated growth, and the failure to manage its growth effectively could have a material adverse effect on its business and financial condition.

The success of the Company is currently largely dependent on the performance of its directors and officers. The loss of the services of any of these people could have a materially adverse effect on the Company’s business and prospects. There is no assurance the Company can maintain the services of its directors, officers or other qualified personnel required to operate its business. As the Company’s business activity grows, the Company will require additional key financial, administrative and mining personnel as well as additional operations staff. There can be no assurance that these efforts will be successful in attracting, training and retaining qualified personnel as competition for people with these skill sets increase. If the Company is not successful in attracting, training and retaining qualified personnel, the efficiency of its operations could be impaired, which could have an adverse impact on the Company’s operations and financial condition. In addition, the COVID-19 pandemic may cause the Company to have inadequate access to an available skilled workforce and qualified personnel, which could have an adverse impact on the Company’s financial performance and financial condition.

The Company is dependent on a relatively small number of key employees, including its Chief Executive Officer (the “CEO”) and Chief Financial Officer (the “CFO”). The loss of any officer could have an adverse effect on the Company. The Company has no life insurance on any individual, and the Company may be unable to hire a suitable replacement for them on favorable terms, should that become necessary.

16

The Company may be subject to potential conflicts of interest with its directors and/or officers.

Certain directors and officers of the Company are or may become associated with other mining and/or mineral exploration and development companies which may give rise to conflicts of interest. Directors who have a material interest in any person who is a party to a material contract or a proposed material contract with the Company are required, subject to certain exceptions, to disclose that interest and generally abstain from voting on any resolution to approve such a contract. In addition, directors and officers are required to act honestly and in good faith with a view to the best interests of the Company. Some of the directors and officers of the Company have either other full-time employment or other business or time restrictions placed on them and accordingly, the Company will not be the only business enterprise of these directors and officers. Further, any failure of the directors or officers of the Company to address these conflicts in an appropriate manner or to allocate opportunities that they become aware of to the Company could have a material adverse effect on the Company’s business, financial condition, results of operations, cash flows or prospects.

The Company’s results of operations could be affected by currency fluctuations.

The Company’s properties are currently all located in the U.S. and while most costs associated with these properties are paid in U.S. dollars, a significant amount of its administrative expenses are payable in Canadian dollars. There can be significant swings in the exchange rate between the U.S. dollar and the Canadian dollar. There are no plans at this time to hedge against any exchange rate fluctuations in currencies.

Title to the Company’s properties may be subject to other claims that could affect its property rights and claims.

There are risks that title to the Company’s properties may be challenged or impugned. The Mine is located in Northern Idaho and may be subject to prior unrecorded agreements or transfers and title may be affected by undetected defects.

The Company may be unable to secure surface access or purchase required surface rights.

Although the Company obtains the rights to some or all of the minerals in the ground subject to the mineral tenures that the Company acquires, or has the right to acquire, in some cases the Company may not acquire any rights to, or ownership of, the surface to the areas covered by such mineral tenures. In such cases, applicable mining laws usually provide for rights of access to the surface for the purpose of carrying on mining activities; however, the enforcement of such rights through the courts can be costly and time consuming. It is necessary to negotiate surface access or to purchase the surface rights if long-term access is required. There can be no guarantee that, despite having the right at law to access the surface and carry on mining activities, the Company will be able to negotiate satisfactory agreements with any such existing landowners/occupiers for such access or purchase of such surface rights, and therefore the Company may be unable to carry out planned mining activities. In addition, in circumstances where such access is denied, or no agreement can be reached, the Company may need to rely on the assistance of local officials or the courts in such jurisdiction, the outcomes of which cannot be predicted with any certainty. The Company’s inability to secure surface access or purchase required surface rights could materially and adversely affect its timing, cost, or overall ability to develop any mineral deposits the Company may locate.

The Company’s properties and operations may be subject to litigation or other claims.

From time to time the Company’s properties or operations may be subject to disputes that may result in litigation or other legal claims. The Company may be required to take countermeasures or defend against these claims, which will divert resources and management time from operations. The costs of these claims or adverse filings may have a material effect on its business and results of operations.

Mineral exploration and development is subject to extraordinary operating risks. The Company currently insures against these risks on a limited basis. In the event of a cave-in or similar occurrence, the Company’s liability may exceed its resources and insurance coverage, which would have an adverse impact on the Company.

Mineral exploration, development and production involve many risks. The Company’s operations will be subject to all the hazards and risks inherent in the exploration for mineral resources and, if the Company discovers a mineral resource in commercially exploitable quantity, its operations could be subject to all of the hazards and risks inherent in the development and production of resources, including liability for pollution, cave-ins or similar hazards against which the Company cannot insure or against which the Company may elect not to insure. Any such event could result in work stoppages and damage to property, including damage to the environment. As of the date hereof, the Company currently maintains commercial general liability insurance and umbrella liability insurance against these operating hazards, in connection with its exploration program. The payment of any liabilities that arise from any such occurrence that would not otherwise be covered under the current insurance policies would have a material adverse impact on the Company.

17

Mineral exploration and development are dependent on adequate infrastructure.

Exploration, development and processing activities depend, to one degree or another, on adequate infrastructure. Reliable roads, bridges, power sources and water supply are important elements of infrastructure, which affect access, capital and operating costs. The lack of availability of acceptable terms or the delay in the availability of any one or more of these items could prevent or delay exploration or development of the Company’s mineral properties. If adequate infrastructure is not available in a timely manner, there can be no assurance that the exploration or development of the Company’s mineral properties will be commenced or completed on a timely basis, if at all. Furthermore, unusual or infrequent weather phenomena, sabotage, government or other interference in the maintenance or provision of necessary infrastructure could adversely affect its operations.

Exploration operations depend on adequate infrastructure. In particular, reliable power sources, water supply, transportation and surface facilities are necessary to explore and develop mineral projects. Failure to adequately meet these infrastructure requirements or changes in the cost of such requirements could affect the Company’s ability to carry out exploration and future development operations and could have a material adverse effect on the Company’s business, financial condition, results of operations, cash flows or prospects.

The Company may purchase additional mining properties.

If the Company loses or abandons its interests in its mineral properties, there is no assurance that it will be able to acquire another mineral property of merit or that such an acquisition would be approved by the CSE, OTCQB or any other applicable security exchanges. There is also no guarantee that the CSE, OTCQB or any other applicable security exchanges, will approve the acquisition of any additional properties by the Company, whether by way of an option or otherwise, should the Company wish to acquire any additional properties.

The Company’s operations are dependent on information technology systems that may be subject to network disruptions

The Company’s operations depend on information technology (“IT”) systems. These IT systems could be subject to network disruptions caused by a variety of sources, including computer viruses, security breaches and cyber-attacks, as well as disruptions resulting from incidents such as cable cuts, damage to physical plants, natural disasters, terrorism, fire, power loss, vandalism and theft. The Company’s operations also depend on the timely maintenance, upgrade and replacement of networks, equipment, IT systems and software, as well as pre-emptive expenses to mitigate the risks of failures. Any of these and other events could result in information system failures, delays and/or increase in capital expenses. The failure of information systems or a component of information systems could, depending on the nature of any such failure, adversely impact the Company’s reputation and results of operations.

Although to date the Company has not experienced any material losses relating to cyber-attacks or other information security breaches, there can be no assurance that the Company will not incur such losses in the future. The Company’s risk and exposure to these matters cannot be fully mitigated because of, among other things, the evolving nature of these threats. As a result, cyber security and the continued development and enhancement of controls, processes and practices designed to protect systems, computers, software, data and networks from attack, damage or unauthorized access remain a priority. As cyber threats continue to evolve, the Company may be required to expend additional resources to continue to modify or enhance protective measures or to investigate and remediate any security vulnerabilities.

The Company is a reporting issuer and reporting requirements under applicable securities laws may increase legal and financial compliance costs

The Company is subject to reporting requirements under applicable securities law, the listing requirements of the CSE, the OTCQB, the SEC and other applicable securities rules and regulations. Compliance with these requirements can increase legal and financial compliance costs, make some activities more difficult, time-consuming or costly, and increase demand on existing systems and resources. Among other things, the Company is required to file annual, quarterly and current reports with respect to its business and results of operations and maintain effective disclosure controls and procedures and internal controls over financial reporting. In order to maintain and, if required, improve disclosure controls and procedures and internal controls over financial reporting to meet this standard, significant resources and management oversight is required. As a result, management’s attention may be diverted from other business concerns, which could harm the Company’s business and results of operations. The Company may need to hire additional employees to comply with these requirements in the future, which would increase its costs and expenses.

Risks Related to the Common Shares

The Company’s Common Share price may be volatile and as a result, investors could lose all or part of their investment.

In addition to volatility associated with equity securities in general, the value of an investor’s investment could decline due to the impact of any of the following factors upon the market price of the Common Shares:

disappointing results from the Company’s exploration efforts;
decline in demand for its Common Shares;
downward revisions in securities analysts’ estimates or changes in general market conditions;
technological innovations by competitors or in competing technologies;
investor perception of the Company’s industry or its prospects; and
general economic trends.

18

The Company’s Common Share price on the CSE has experienced significant price and volume fluctuations. Stock markets in general have experienced extreme price and volume fluctuations, and the market prices of securities have been highly volatile. These fluctuations are often unrelated to operating performance and may adversely affect the market price of the Common Shares. As a result, an investor may be unable to sell any Common Shares such investor acquires at a desired price.

Potential future sales under Rule 144 may depress the market price for the Company’s Common Shares.

In general, under Rule 144, a person who has satisfied a minimum holding period of between 6 months and one-year and any other applicable requirements of Rule 144, may thereafter sell such shares publicly. A significant number of the Company’s currently issued and outstanding Common Shares held by existing shareholders, including officers and directors and other principal shareholders, are currently eligible for resale pursuant to and in accordance with the provisions of Rule 144. The possible future sale of the Company’s Common Shares by its existing shareholders, pursuant to and in accordance with the provisions of Rule 144, may have a depressive effect on the price of its Common Shares in the over-the-counter market.

The Company’s Common Shares are currently deemed a “penny stock”, which may make it more difficult for investors to sell their Common Shares.

The SEC has adopted regulations which generally define “penny stock” to be any equity security that has a market price less than $5.00 per Common Share or an exercise price of less than $5.00 per Common Share, subject to certain exceptions. The Company’s s securities are covered by the penny stock rules, which impose additional sales practice requirements on broker-dealers who sell to persons other than established customers and “accredited investors”. The term “accredited investor” refers generally to institutions with assets in excess of $5,000,000 or individuals with a net worth in excess of $1,000,000, exclusive of their principal residence, or annual income exceeding $200,000 or $300,000 jointly with their spouse. The penny stock rules require a broker-dealer, prior to a transaction in a penny stock not otherwise exempt from the rules, to deliver a standardized risk disclosure document in a form prepared by the SEC which provides information about penny stocks and the nature and level of risks in the penny stock market. The broker-dealer also must provide the customer with current bid and offer quotations for the penny stock, the compensation of the broker-dealer and its salesperson in the transaction and monthly account statements showing the market value of each penny stock held in the customer’s account. The bid and offer quotations, and the broker-dealer and salesperson compensation information, must be given to the customer orally or in writing prior to effecting the transaction and must be given to the customer in writing before or with the customer’s confirmation. In addition, the penny stock rules require that prior to a transaction in a penny stock not otherwise exempt from these rules, the broker-dealer must make a special written determination that the penny stock is a suitable investment for the purchaser and receive the purchaser’s written agreement to the transaction. These disclosure requirements may have the effect of reducing the level of trading activity in the secondary market for the stock that is subject to these penny stock rules. Consequently, these penny stock rules may affect the ability of broker-dealers to trade its securities. The Company believes that the penny stock rules may discourage investor interest in and limit the marketability of its Common Shares.

The Company has never paid dividends on its Common Shares.

The Company has not paid dividends on its Common Shares to date, and it does not expect to pay dividends for the foreseeable future. The Company intends to retain its initial earnings, if any, to finance its operations. Any future dividends on Common Shares will depend upon the Company’s earnings, its then-existing financial requirements, and other factors, and will be at the discretion of the Board.

FINRA has adopted sales practice requirements, which may also limit an investor’s ability to buy and sell the Company’s Common Shares.

In addition to the “penny stock” rules described above, FINRA has adopted rules that require that in recommending an investment to a customer, a broker-dealer must have reasonable grounds for believing that the investment is suitable for that customer. Prior to recommending speculative low-priced securities to their non-institutional customers, broker-dealers must make reasonable efforts to obtain information about the customer’s financial status, tax status, investment objectives and other information. Under interpretations of these rules, FINRA believes that there is a high probability that speculative low-priced securities will not be suitable for at least some customers. FINRA requirements make it more difficult for broker-dealers to recommend that their customers buy the Company’s Common Shares, which may limit an investor’s ability to buy and sell its stock and have an adverse effect on the market for the Common Shares.

19

Investors’ interests in the Company will be diluted and investors may suffer dilution in their net book value per share of Common Shares if the Company issues additional employee/director/consultant options or if the Company sells additional Common Shares and/or warrants to finance its operations.

In order to further expand the Company’s operations and meet its objectives, any additional growth and/or expanded exploration activity will likely need to be financed through sale of and issuance of additional Common Shares, including, but not limited to, raising funds to explore the Mine. Furthermore, to finance any acquisition activity, should that activity be properly approved, and depending on the outcome of its exploration programs, the Company likely will also need to issue additional Common Shares to finance future acquisitions, growth, and/or additional exploration programs of any or all of its projects or to acquire additional properties. The Company will also in the future grant some or all of its directors, officers, and key employees and/or consultants options to purchase Common Shares as non-cash incentives. The issuance of any equity securities could, and the issuance of any additional Common Shares will, cause the Company’s existing shareholders to experience dilution of their ownership interests.

If the Company issues additional Common Shares or decides to enter into joint ventures with other parties in order to raise financing through the sale of equity securities, investors’ interests in the Company will be diluted and investors may suffer dilution in their net book value per share of Common Shares depending on the price at which such securities are sold.

The issuance of additional shares of Common Shares may negatively impact the trading price of the Company’s securities.

The Company has issued Common Shares in the past and will continue to issue Common Shares to finance its activities in the future. In addition, newly issued or outstanding options, warrants, and broker warrants to purchase Common Shares may be exercised, resulting in the issuance of additional Common Shares. Any such issuance of additional Common Shares would result in dilution to the Company’s shareholders, and even the perception that such an issuance may occur could have a negative impact on the trading price of the Common Shares.

The Common Shares could be influenced by research and reports that industry or securities analyst may be published.

The trading market for the Common Shares could be influenced by research and reports that industry and/or securities analysts may publish about the Company, its business, the market or its competitors. The Company does not have any control over these analysts and cannot assure that such analysts will cover the Company or provide favorable coverage. If any of the analysts who may cover the Company’s business change their recommendation regarding the Company’s stock adversely, or provide more favorable relative recommendations about its competitors, the stock price would likely decline. If any analysts who may cover the Company’s business were to cease coverage or fail to regularly publish reports on the Company, it could lose visibility in the financial markets, which in turn could cause the stock price or trading volume to decline.

The Company is subject to the continued listing or trading criteria of the CSE and the OTCQB, and its failure to satisfy these criteria may result in delisting or removal of trading of its Common Shares from the CSE and the OTCQB.

The Company’s Common Shares are currently listed for trading on the CSE and quoted on the OTCQB. In order to maintain the listing on the CSE and the quotation on the OTCQB or any other securities exchange the Company may trade on, the Company must maintain certain financial and share distribution targets, including maintaining a minimum number of public shareholders. In addition to objective standards, these exchanges may delist the securities of any issuer if, in the exchange’s opinion: its financial condition and/or operating results appear unsatisfactory; if it appears that the extent of public distribution or the aggregate market value of the security has become so reduced as to make continued listing inadvisable; if the Company sells or disposes of its principal operating assets or ceases to be an operating company; if the Company fails to comply with the listing requirements; or if any other event occurs or any condition exists which, in their opinion, makes continued listing on the exchange inadvisable.

If the CSE, the OTCQB or any other exchange or quotation service were to delist or remove the trading of the Common Shares, investors may face material adverse consequences, including, but not limited to, a lack of trading market for the Common Shares, reduced liquidity, decreased analyst coverage, and/or an inability for the Company to obtain additional financing to fund its operations.

The Company faces risks related to compliance with corporate governance laws and financial reporting standards.

The Sarbanes-Oxley Act of 2002, as well as related new rules and regulations implemented by the SEC and the Public Company Accounting Oversight Board, require changes in the corporate governance practices and financial reporting standards for public companies. These laws, rules and regulations, including compliance with Section 404 of the Sarbanes-Oxley Act of 2002 relating to internal control over financial reporting, referred to as Section 404, materially increase the Company’s legal and financial compliance costs and make certain activities more time-consuming and burdensome.

20

ITEM 1B. UNRESOLVED STAFF COMMENTS

Not Applicable.

ITEM 2. PROPERTIES PROPERTIES.

Office Space

Effective June 1, 2017,The Company’s sole focus is the Company has a lease agreement for office space at 401 Bay Street, Suite 2702, Toronto, Ontario, Canada, M5H 2Y4.development and restart of its 100% owned flagship asset, the Bunker Hill mine (the “Mine”) in Idaho, USA. The 5-year lease provides for a monthlyMine remains the largest single producing mine by tonnage in the Silver Valley region of northwest Idaho, producing over 165 million ounces of silver and 5 million tons of base rent of CDN$12,964 for the first two years, increasing to CDN$13,504 per month for years three through five.  The Company has signed sub-leases with other companies that cover 69% of the monthly lease amount.

metals between 1885 and 1981. The Bunker Hill Mine is located within Operable Unit 2 of the Bunker Hill Superfund site (EPA National Priorities Listing IDD048340921), where cleanup activities have been completed.

The Bunker Hill Mine

The Mine is one of the most storiedwell-known base metal and silver mines in American history. Initial discovery and development of the Bunker Hill Mine property began in 1885, and from that time until the mineMine closed in 1981 it produced over 35.8 million tons of ore at an average mined grade of 8.76% lead, 4.52 ounces per ton silver, and 3.67% zinc, which represented 162Moz of silver, 3.16M lbs. of lead and 1.35M lbs. of zinc (Bunker Limited Partnership,1985)Partnership, 1985). Throughout the long95-year operating history of the mine, there were over 40 different orebodies discovered and mined, primarily consisting of Zinc-Lead-Silverlead-silver-zinc mineralization. Although known for its significant lead and zinc production, 45-50% of the Net Smelter Value of its historical production came from its silver. The Bunker HillCompany and Sullivan Mining Company had a strong history of regular dividend payments to shareholders from the time the Company went public in 1905 until it was acquired in a hostile takeover by Gulf Resources in 1968.

When the mineMine first closed in 1981, it was estimated to still contain significant resources (Bunker Limited Partnership, 1985). The Mine and Smelter Complex were closed in 1981 when Gulf Resources was not able to continue to comply with new regulatory structures brought on by the passage of environmental statutes and as then enforced by the Environmental Protection Agency (the “EPA”).EPA. The Bunker Hill Lead Smelter, Electrolytic Zinc Plant and historic milling facilities were demolished about 25 years ago, and the area became part of the “National Priority List” for cleanup under EPA regulations, thereby pausing development of the Bunker Hill Mine for over 30 years.

The majority of the cleanup of the old smelter, zinc plant, and associated sites has now been completed and management believes the Mine is now poisedwell positioned for further development and an eventual return to production.  The

A more detailed description of the Mine can be found in the “Technical Report Summary” section of this report, including the current Mineral Resource Estimate, Mineral Reserves, an economic summary, property description and ownership, geology and mineralization, environmental studies and permitting, metallurgical testing, mining method, recovery methods, and current exploration and development.

Restart Project Activities

In early 2020, a new management team comprised of former executives from Barrick Gold Corp. assumed leadership of the Company. Since that time, the Company has been in contactconducted multiple exploration campaigns, published multiple economic studies and Mineral Resource Estimates, and advanced the rehabilitation and development of the Mine. In December 2021, it announced a project finance package with government officials who have expressed strong supportSprott Private Resource Streaming & Royalty Corp., an amended Settlement Agreement with the EPA, and cooperationthe purchase of the Bunker Hill Mine, setting the stage for a rapid restart of the Mine.

In January 2022, with the closing of the purchase of the Bunker Hill Mine, the funding of the $8,000,000 Royalty Convertible Debenture and $6,000,000 Series Convertible Debenture, and the announcement of an MOU for the purchase of the Pend Oreille process plant from a subsidiary of Teck Resources Limited, the Company effortsembarked on a program of activities with the goal of achieving a restart of the Mine. Key milestones and achievements from January 2022 onwards have included the closing of the purchase of the Pend Oreille process plant, the demobilization of the process plant to return the mineBunker Hill site, the completion of demolition activities at the Pend Oreille site, a Prefeasibility Study envisaging the restart of the Mine, and the completion of the primary portion of the ramp decline connecting the 5 and 6 Levels of the Bunker Hill Mine.

Technical Report Summary

The following summary is extracted from the S-K 1300 Technical Report Summary, Bunker Hill Mine Pre-Feasibility Study, Coeur D’ Alene Mining District Shoshone County, Idaho, USA with a Report Date of April 14, 2023 and an Effective Date of August 29, 2022 (the “TRS”). The following information does not purport to beingbe a productivecomplete summary of the Technical Report Summary, is subject to all the assumptions, qualifications and procedures set out in the Technical Report and is qualified in its entirety with reference to the full text of the Technical Report Summary. Each of the Qualified Persons of the Technical Report Summary is an independent qualified person under the definitions of §229.1300 (Item 1300 of Regulation S-K) (each a “Qualified Person”, and together the “Qualified Persons”) and have approved the summary of the Technical Report Summary below.

21

Summary

The Technical Report Summary describes the mining asset. and processing operations at the Company’s 100% owned Bunker Hill Mine located near the town of Kellogg, Idaho.


3


The Technical Report Summary considers a processing approach at Bunker where Pb, Ag and Zn mineralization is mined underground. Mineralized material will be conventionally milled and then concentrated by flotation of lead and silver (Pb/Ag) followed by flotation of zinc (Zn). Metal rich concentrates will then be sold to smelters in North America or overseas. Mill tailings will be deposited underground in the historic mining voids located throughout the Project.

Economic and Life of Mine highlights of the Technical Report Summary are listed in Table 1-3 and Table 1-4. Table 1-1 lists the Mineral Resource Estimate for the Bunker Hill Mine and Table 1-2 lists the Mineral Reserves for the Bunker Hill Mine. Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability. There is no certainty that all or any part of the Mineral Resources will be converted into Mineral Reserves.

Mineral Resource Estimate

Geostatistics and estimates of mineralization were prepared by Resource Development Associates Inc. Industry accepted grade estimation techniques were used to develop global mineralization block models for the Newgard, Quill and UTZ zones. The Mineral Resource Estimate considers underground mining and mill processing as a basis for reasonable prospects of eventual economic extraction. The total Mineral Resource estimate for the Bunker Hill Mine is listed in Table 1-1 at a cutoff grade of NSR 70 $/ton. Mineral Resources are classified according to §229.1302(d)(1)(iii)(A) (Item 1302(d)(1)(iii)(A) of Regulation S-K).

Table 1-1 Bunker Hill Mine Mineral Resource Estimate (Exclusive of Mineral Reserves), August 29, 2022 – Resource Development Asociates Inc.

(1) The Mineral Resource Estimate was prepared by Resource Development Associates Inc.

History(2) Measured, Indicated and Inferred classifications are classified according to §229.1302(d)(1)(iii)(A) (Item 1302(d)(1)(iii)(A) of Regulation S-K).

(3) Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability

(4) Net smelter return (NSR) is defined as the return from sales of concentrates, expressed in US$/t, i.e.: NSR = (Contained metal) * (Metallurgical recoveries) * (Metal Payability %) * (Metal prices) – (Treatment, refining, transport and other selling costs). For the Mineral Resource Estimate, NSR values were calculated using updated open-cycle metallurgical results including recoveries of 85.1%, 84.2% and 88.2% for Zn, Ag and Pb respectively, and concentrate grades of 58% Zn in zinc concentrate, and 67% Pb and 12.13 oz/ton Ag in lead concentrate.

(5) Mineral Resources are estimated using a zinc price of $1.20 per pound, silver price of $20.00 per ounce, and lead price of $1.00 per pound.

(6) Historic mining voids, stopes and development drifting have been depleted from the Mineral Resource Estimate

(7) Totals may not add up due to rounding

(8) Mineral Resources are reported exclusive of Mineral Reserves. The reserves disclosed in the report represent measured mineral resources and indicated resources that were evaluated with modifying factors related to underground mining.

Mineral Reserves

Mineral Reserves have been estimated for the Quill, Newgard and UTZ sections of the Project. Measured and Indicated (M & I) Mineral Resources were converted to Probable Mineral Reserves for the mine. Measured Mineral Resources were converted to Probable Mineral Reserves because of uncertainties associated with modifying factors that were taken into account in the conversion from Mineral Resources to Mineral Reserves.

Measured and Indicated Resources were converted to Probable Mineral Reserves by evaluating operating cost, projected metal revenues and estimated stope shapes and geometries. The general widths, plunge and shape of the Quill and Newgard mineralization lends itself well to transverse (perpendicular to strike) long hole open stoping (LHOS) with fill utilizing rubber tire equipment. The UTZ deposit is more amenable to cut-and-fill (CF) methods due to its shape and geometry. Extraction of the planned mine shapes is assumed to be 100% of the NSR $80/ton plan. Breakeven NSR is $70/ton for LHOS and $75/ton for cut-and-fill stopes.

22

Mineral Reserves were classified in accordance with §229.1302(e)(2) (Item 1302(e)(2) of Regulation S-K). The mineral reserve statement is presented in Table 1-2. Mineral Reserves are estimated at an NSR value cutoff of $80/short ton at the reference point of saleable mill concentrates with an effective date of August 29, 2022.

Table 1-2 Bunker Hill Mineral Reserve Estimate, August 29, 2022 – Minetech, USA, LLC

(1) Plan Dilution is zero grade waste included in the designed stope shapes and probable tonnages

(2) Unplanned dilution is 5% external dilution added at zero grade

(3) Mineral Reserves stated are inclusive of all above mentioned dilutions and are factored for ore loss due to mining activities

(4) Net smelter return (NSR) is defined as the return from sales of concentrates, expressed in US$/t, i.e.: NSR = (Contained metal) * (Metallurgical recoveries) * (Metal Payability %) * (Metal prices) – (Treatment, refining, transport and other selling costs). For the Mineral Reserve Estimate, NSR values were calculated using updated open-cycle metallurgical results including recoveries of 85.1%, 84.2% and 88.2% for Zn, Ag and Pb respectively, and concentrate grades of 58% Zn in zinc concentrate, and 67% Pb and 12.13 oz/ton Ag in lead concentrate.

(5) Mineral Reserves are estimated using a zinc price of $1.20 per pound, silver price of $20.00 per ounce, and lead price of $1.00 per pound.

(6) Historic mining voids, stopes and development drifting have been depleted from the Mineral Reserve Estimate

(7) Totals may not add up due to rounding

23

Economic Summary

The summary of the current projected financial performance of the Bunker Hill Mine is listed in Table 1-3. Sensitivities are summarized in Table 1-4.

Table 1-3 Bunker Hill Project Economic Summary

Year 

Initial

Capex

  1  2  3  4  5  TOTAL  

ANNUAL

AVERAGE

 
                         
Metal Prices                                
Zinc ($/lb)  1.5   1.4   1.3   1.25   1.25   1.25   1.29   1.29 
Lead ($/lb)  0.95   0.95   0.95   0.95   0.95   0.95   0.95   0.95 
Silver ($/oz)  22   22   22   21.5   21.5   21.5   21.7   21.7 
Mine plan                                
Ore mined (kt)  77   652   655   655   655   665   3,360   657 
Zinc grade (%)  5.90%  5.60%  4.70%  5.70%  5.70%  5.90%  5.50%  5.50%
Lead grade (%)  2.10%  2.40%  2.70%  2.90%  2.40%  1.90%  2.50%  2.50%
Silver grade (oz/t)  0.5   0.7   1.3   1.4   1.2   0.8   1.1   1.1 
Zinc eq grade (%)  7.70%  8.00%  8.10%  9.40%  8.80%  8.20%  8.50%  8.50%
Production                                
Zinc concentrate (t)  6,671   53,504   44,852   54,997   55,061   57,909   272,995   53,265 
Lead concentrate (t)  2,091   20,945   23,577   25,078   20,955   16,605   109,251   21,432 
Zn grade - Zn conc (%)  58.00%  58.00%  58.00%  58.00%  58.00%  58.00%  58.00%  58.00%
Pb grade - Pb conc (%)  67.00%  67.00%  67.00%  67.00%  67.00%  67.00%  67.00%  67.00%
Ag grade - Pb conc (oz/t)  14.4   18.6   31.5   30.1   31   27.4   27.6   27.7 
Zn prod. - Zn conc (klbs)  7,738   62,065   52,029   63,796   63,871   67,174   316,674   61,787 
Pb prod. - Pb conc (klbs)  2,802   28,067   31,593   33,605   28,080   22,251   146,397   28,719 
Ag prod. - Pb conc (koz)  30   390   742   754   649   455   3,020   598 
Zinc eq produced (klbs)  9,954   87,233   87,679   102,310   96,375   91,909   475,460   93,101 
Cost metrics                                
Mining ($/t)      35   38   37   35   41   37   37 
Processing ($/t)      21   21   21   21   21   21   21 
G&A ($/t)      9   9   9   9   6   9   9 
Opex - total ($/t)      65   68   67   65   69   67   67 
Sustaining capex ($/t)      18   22   19   41   8   21   21 
Cash costs: by-prod. ($/lb Zn payable)      0.61   0.42   0.36   0.45   0.64   0.5   0.5 
AISC: by-prod. ($/lb Zn payable)      0.82   0.74   0.59   0.95   0.73   0.77   0.77 
FCF & Valuation ($000’s)                                
Zinc revenue      73,857   57,492   67,784   67,863   71,373   338,368   67,674 
Lead revenue      25,330   28,513   30,328   25,342   20,081   129,595   25,919 
Silver revenue      7,900   15,515   15,406   13,256   9,260   61,337   12,267 
Gross revenue      107,087   101,520   113,518   106,461   100,714   529,300   105,860 
TC - Zinc conc      -16,257   -11,138   -13,657   -13,673   -14,380   -69,105   -13,821 
TC - Lead conc      -3,698   -4,162   -4,428   -3,700   -2,932   -18,919   -3,784 
RC - Lead conc      -449   -882   -896   -771   -538   -3,535   -707 
Land freight      -2,193   -2,019   -2,360   -2,239   -2,192   -11,002   -2,200 
Net smelter return      84,491   83,319   92,178   86,079   80,672   426,739   85,348 
Mining costs      -22,828   -24,592   -23,971   -22,927   -27,454   -121,772   -24,354 
Processing costs      -13,766   -13,842   -13,842   -13,842   -14,053   -69,346   -13,869 
G&A costs      -6,050   -6,063   -6,063   -6,063   -4,257   -28,496   -5,699 
EBITDA      41,847   38,822   48,302   43,247   34,908   207,126   41,425 
Sustaining capex      -11,475   -14,127   -12,651   -26,982   -5,215   -70,450   -14,090 
Initial capex  -54,853                       -54,853   - 
Land & salvage value                      12,281   12,281   12,281 
Pre-tax free cash flow  -54,853   30,372   24,695   35,650   16,266   41,974   94,103   29,791 
Taxes  -511   -1,394   -1,382   -2,218   -1,155   -1,224   -7,884   -1,475 
Free cash flow  -55,364   28,978   23,313   33,432   15,111   40,750   86,219   28,317 
NPV (5%)  62,826                             
NPV (8%)  51,813                             
IRR (%)  36.00%                            
Payback (years)  2.1                            

Table 1-4 Sensitivity Analysis

24

Property Description and Ownership

The Bunker Hill lodeMine is located in NorthernShoshone County, Idaho with portions of the mine located within the cities of Kellogg and Wardner, Idaho in northwestern USA. The Kellogg Tunnel, which is the main access to the mine, is located at 47.53611°N latitude, 116.1381W longitude. The approximate elevation for the above cited coordinates is 2366 ft.

On December 15, 2021 BHMC signed a Purchase and Sale Agreement (PSA) with Placer Mining Corporation and both William and Shirley Pangburn to acquire full ownership of the subsequently listed mineral titles in addition to other Surface Rights and Real Property associated with land and structures of the Bunker Hill Mine.

On January 7, 2022, the Company closed the purchase of the Bunker Hill Mine. Mine assets were purchased for $7,700,000, with $300,000 of previous lease payments and a deposit of $2,000,000 applied to the purchase, resulting in cash paid at closing of approximately $5,400,000. The EPA obligation of $19,000,000 was discovered on September 9, 1885assumed by prospectors who had journeyed to IdahoBunker Hill as part of a gold rushthe acquisition.

Geology and Mineralization

The Northern Idaho Panhandle Region in the nearby Murray District. Early development was completed by Jim Wardner, a local mine developer who constructed the first milling facility.

In 1887 Simeon G. Reed purchased the claims and mill and incorporatedwhich the Bunker Hill Mine is located is underlain by the Middle Proterozoic-aged Belt-Purcell Supergroup of fine-grained, dominantly siliciclastic sedimentary rocks which extends from western Montana (locally named the Belt Supergroup) to southern British Columbia (locally named the Purcell Supergroup) and Sullivan Mining and Concentrating Company.is collectively over 23,000 feet in total stratigraphic thickness.

As the tonnage of ore in the mine increased, it became apparent that a mill of larger capacity was needed, and in 1891 a new mill of 400-ton capacity was built in the main valley below the confluence of Milo Creek with the South Fork of the Coeur d'Alene River. To transport ore to this mill, an aerial tramway with a horizontal length of 10,000 feet was constructed from Milo Gulch. This tramway served to transport all mine ore until the two-mile long Kellogg Tunnel was completed in 1902.

Two men stand out in the early history of the company. They are Frederick W. Bradley and Stanly A. Easton. Bradley first became associated with the company as a young engineer in 1890. In 1893 he was named general manager of the operation, and in 1897 he became the company's fourth president, a position he held until his death in 1933. He brought to Kellogg another young California engineer, Stanly Easton, who became general manager in 1903 and succeeded Bradley as President. Under the guidance of these two menMineralization at the Bunker Hill Company grew from a small mining and concentrating venture to a large, integrated mining and smelting operation with a national presence.

On May 25, 1917, Bunker Hill and Sullivan joined with the Hecla Mining Company in forming the Sullivan Mining Company, which purchased and operated the Star mine near Mullan, Idaho, approximately 15 miles to the east. The ore from the Star mine had a relatively high zinc content and necessitated the construction of an electrolytic zinc plant which was the first plant constructed of this type. The technological process that was devised for the plant was recognized as a significant new developmentMine is hosted almost exclusively in the metallurgical fieldUpper Revett formation of the Ravalli Group, a part of the Belt Supergroup of Middle Proterozoic-aged, fine-grained sediments. Geologic mapping and made possibleinterpretation progressed by leaps and bounds following the widespread userecognition of zinc in such applications as galvanizing.

From its early days and through two major world warsa predictable stratigraphic section at the Bunker Hill Company operatedMine and enabled the measurement of specific offsets across major faults, discussed in the following section. From an exploration and mining perspective, there were two critical conclusions from this research: all significant mineralized shoots are hosted in quartzite units where they are cut by vein structures, and the location of the quartzite units can be projected up and down section, and across fault offsets, to target extensions and offsets of known mineralized shoots and veins.

Mineralization at Bunker Hill Mine falls in four categories, described below from oldest to youngest events:

Bluebird Veins (BB): W—NW striking, SW-dipping, variable ratio of sphalerite-pyrite-siderite mineralization. Thick, tabular cores with gradational margins bleeding out along bedding and fractures.

Stringer/Disseminated Zones: Disseminated, fracture controlled and bedding controlled blebs and stringer mineralization associated with Bluebird Structures, commonly as an independenthalos to vein-like bodies or as isolated areas where brecciated quartzite beds are intersected by the W-NW structure and well-knownfold fabrics.

Galena-Quartz Veins (GQ): E to NE striking, S to SE dipping, quartz-argentiferous galena +/-siderite-sphalerite-chalcopyrite-tetrahedrite veins, sinuous-planar with sharp margins, cross-cut Bluebird Veins.

Hybrid Zones: Formed at intersections where GQ veins cut BB veins, with open space deposition of sulfides and quartz in the vein refraction in quartzite beds, and replacement of siderite in the BB vein structure by argentiferous galena from the GQ Vein.

25

Environmental Studies and Permitting

Because the mine is on patented mining claims (privately-owned land), only a limited number of permits are required for mining and smelting companymilling operations. These relate to: (1) air quality and was listed onemissions from crushing, milling and processing and (2) any refurbishment of surface buildings that may require construction permits.

The Bunker Hill Mine is located within the New York Stock Exchange. On June l, 1968,Bunker Hill Superfund site (EPA National Priorities Listing IDD048340921). Cleanup activities have been completed in oneOperable Unit 2 of the earliest leveraged buyouts, Bunker Hill becameSuperfund Site where the mine is located, though water treatment continues at the Central Treatment Plant (the “CTP”) located near Bunker Hill Mine. The CTP is owned by the EPA and is operated by its contractors.

BHMC entered into a wholly owned subsidiary of Gulf Resources & Chemical Corp.

Growing public concernSettlement Agreement and Order on Consent with the environmentUS Environmental Protection Agency (“US EPA”) and the US Department of Justice (“DOJ”) on May 14, 2018. Section 9, Paragraph 33 of that agreement stipulates that BHMC must obtain a National Pollutant Discharge Elimination System (“NPDES”) permit for effluent discharged by Bunker Hill Mine by May 14, 2023. This obligation exists and the deadline will occur at a point in time where restart activities are planned to occur.

BHMC will initiate a voluntary Environmental, Social and Health Impact Assessment (“ESHIA”) for the activities described in the 1970s compelled Bunker HillTechnical Report Summary and for its business model as a whole. This study is projected for completion in 2024 and will conform to spend large sumsISO, IFC and GRI standards.

Metallurgical Testing

Resource Development Inc. (Rdi) initiated metallurgical test work on plant improvements in order to complythree samples designated Newgard, Quill and Utz with newly enacted federal air and water pollution laws. The Company also made major efforts to reclaim surrounding hillsides which had been denuded by the effectsprimary objective of decades of airborne smelter effluents and timbering for mining purposes.

Ultimatelydetermining the costs of environmental complianceprocess flowsheet and the deep recessionmetal recoveries and concentrate grades. Flotation testing was completed through locked-cycle testing, the results of 1981 with resulting declineswhich are displayed in metal prices led to Gulf Resources' decisiontable 1-5

Table 1-5 Summary of Locked-Cycle Flotation Test Results

The open-cycle and locked-cycle tests were completed at a primary grind of P80 270 mesh for rougher flotation. Rougher scavenger flotation was included in August 1981 to close its Bunker Hill operations and put the company up for sale. In 1982 the company was sold to the Bunker Limited Partnership (“BLP”) whose principal owners were Harry Magnuson, Duane Hagadone, Jack Kendrick and Simplot Development Company (the Simplot company dropped out of the partnership in 1987). Although the new company ultimately reopened the mine,both the lead and zinc smeltingcircuits to increase the amount of value sent to the cleaner stages. Regrind of the lead rougher concentrate with a pebble mill was completed to a particle size of approximately P80 400 mesh for cleaner flotation. No regrind was completed with the zinc rougher concentrate.

26

BHMC has contracted SGS Canada Inc (SGS) to conduct a metallurgical study to further evaluate and refiningoptimize metal recovery for the Bunker Hill Project. The primary objective of the test program is to complete metallurgical test work to improve met results over the Pre-feasibility Study (PFS) performed by Rdi for the Bunker Hill Project.

Figure 1-1 Locked-Cycle Test Process Flowsheet

 

Mining Method

Long-hole stoping with fill (LHOS), cut-and-fill and possibly room-and-pillar mining with fill are the only methods viable for sustained operations remained closed.today. LHOS is the preferred mining method with limited cut-and-fill mining at Bunker Hill Mine. Room-and-pillar mining is not in the current plan. Timbered ground support has been replaced with newer ground support technology of rock bolts, mesh, shotcrete and steel sets as required.

As noted,

Beginning in October of 2021 and completed in April of 2022, BHMC conducted a geotechnical investigation of the underground conditions at the Bunker Hill Mine. Data collection involved a data analysis of RQD values logged with previous exploration drilling, geotechnical logging of recently drilled rock cores and an extensive investigation of pre-existing underground excavations and development. Ground conditions are generally good to excellent at Bunker Hill Mine and the rest of the mines in the Silver Valley. Bunker Hill Mine does not have a history of rock burst events that are frequent in the deeper mines to the east.

Recovery Methods

Bunker Hill plans to re-construct a crush-grind-flotation-concentration mill from the nearby Pend Oreille (PO) mine was briefly reopened from 1988 to 1990 by BLP. This reopening resulted in northern Washington on the Bunker Hill Kellogg Mine Yard. There currently is a large effort being madebuilding that housed the historic machine shop at the Bunker Hill mine that will first need to drillbe dismantled and define the zinc-rich Quill ore body and to expand and improve the ramp systemremoved for modern rubber-tired mining methods. Although exceptional progress was made in defining new mineralization and in meeting other goals, the operations were underfunded and targeted production goals were not met. Combined with low metal prices dueaccess to the recessionexisting slab. The future structures to house the grind-flotation-concentration circuit, as well as the secondary crushing circuit and concentrate storage facilities will need to be constructed.

The process consists of the early 1990s, BLP closed the mine in January, 1991a primary and shortly thereafter filed for bankruptcy. On May 1, 1992,secondary ore crushing circuit, then a primary grinding circuit followed by two separate flotation circuits to recover lead, zinc, silver and gold into two separate concentrate products; a lead, silver, gold concentrate and a zinc concentrate. Approximately 648,000, short tons of ore will be processed a year at a rate of 1,800 stpd, or 79 stph at 95% availability.

27

Figure 1-2 Bunker Hill Process Flowsheet

Current Exploration and Development

Bunker Hill has a rare exploration opportunity available at the Bunker Hill Mine and has embarked on a new path to fully maximize the potential. A treasure trove of geologic and production data has been organized and preserved in good condition in the mine office since the shutdown of major mine operations in the early 1980s. This data represents 70+ years of proper scientific data and sample collection, with high standards of accuracy and precision that were generally at or above industry standards at the time.

The Company saw the wealth of information that was soldavailable but not readily usable and embarked on a scanning and digitizing program. From this they were able to Placer Mining Co.,build a Nevada corporation. This sale was3D digital model of the mine only,workings and Pintlar, Inc., a subsidiary3D surfaces and solids of Gulf Resources & Chemical, remained responsible for the EPA Superfund cleanupimportant geologic features. To add to this, all of the smelter site.historic drill core lithology logs and assay data (>2900 holes) was entered into a database and imported with the other data into Maptek Vulcan 3D software.

The

In addition to both continued geologic digitization and the completed 2021 exploration drill program, the Company has signedperformed a lease with option to purchase with Placer Mining on approximatelygeophysical survey over the same land package and mine infrastructuresummer of 2021. The survey was conducted as a ground geophysical 3DIP survey through DIAS Geophysical Ltd out of Saskatoon, SK.

28

Conclusions

The Pre-Feasibility level analyses demonstrates that was transferred to Placer Mining approximately 25 years ago.

Geology and Mineralization

Geology

The Coeur d’Alene Mining District is one of the most prolific mining districts in North America. It has been in constant production since its discovery in the 1880s, historically is the second largest silver-producing area in the world, and is one of the largest zinc and lead producers as well. Over 100 mines historically have reached commercial production in the District and currently hosts two major mines, the Lucky Friday/Gold Hunter owned by Hecla Mining Company, and the Galena Mine, owned by America’s Silver. A number of other mines including the Sunshine, the Crescent, and the Coeur Mine have the potential to be re-started should silver prices rise sufficiently to justify reactivation.

The District is underlain by members of the Precambrian Belt Super Group. The metasedimentary rocks are predominantly fine-grained quartzite, siltites and argillites. The District is structurally complex with multiple folding and faulting events being evident.  The WNW-trending Osburn fault runs through the district and has about 15 miles of right lateral displacement.


4


Mineralized zones in the district are generally parallel to sub-parallel to the Osburn fault. Numerous mines, including the Bunker Hill, are located south of the Osburn fault and occupy the steeply dipping to overturned north limb of a WNW-trending fold.

Mineralization

The mineralization at Bunker Hill is hosted in localized, structurally controlled shear zones and strati-form zones of significant width. The mineral bodies are grouped into three different types.

The NW trending Bluebird mineral zones are zinc rich and consist of sphalerite in excess of galena with variable amount of pyrite in a gangue of greyish quartz and minor siderite. This mineralized material is commonly localized in smaller parasitic folds, broken by reverse shears (Meyer, 1982).

The Jersey type mineral bodies consist principally of veins containing galena with lesser amounts of sphalerite, chalcopyrite and tetrahedrite (Meyer, 1981).  These NE to N trending veins are referred to as “link” veins as they extend between the NW trending Cate and Dull faults, or other faults in the mine. Gangue minerals are primarily white quartz with lesser siderite.

“Hybrid” mineral bodies comprise the third type and are associated with zones of brecciation located at the junctions of major faults. These are multi-stage systems where “Bluebird” type fracture zones were reopened and brecciated prior to flooding by galena from the newly opened ‘link’ veins. The galena penetrated and partially replaced the previous minerals and filled remaining open spaces (Meyer, 1981).

Mine and Mill Operations

Starting with the original Bunker Hill and Sullivan claims, the Bunker Hill Mine eventually encompassed 620 patented mining claims totaling 6,200 acres. From the discovery cuts some 3600 feet above sea level, over 20 major ore zones were mined to nearly 1600 feet below sea level, a vertical distance of about one mile.

Four major mining methods were historically employed in the Bunker Hill Mine. The oldest is square set or cut and fill. These methods employ support of the stope where the vein is mined with sets of timbers and/or rock bolts, and then sand-fill is pumped from the surface as the mining activity moves to a higher elevation. The broken ore was scraped into chutes by compressed air powered slushers and dropped into ore pockets on the level below.

The second method called shrink stoping is similar to the above, but no ground support is required. Instead the broken ore is used as both ground support and a mining floor and the full mining cut is completed prior to withdrawing the ore from the stope. Air powered slushers or compressed air operated mucking machines on rubber tires were historically used.

A third mining method is known as room and pillar mining. In this operation, no timber is required but pillars of ore are left in place as supports until the stoping moves to a higher elevation, at which time sand fill is pumped in to provide the floor for the next cut. As the ore is broken, rubber tired, compressed air operated mucking machines picked it up putting it into a box on the back of the loader. It was then transported to a chute in the stope where it dropped into the ore pocket on a lower level.

The fourth method is sublevel blasthole stoping. Diesel powered equipment cuts horizontal slices every forty feet in the ore zones. Then long holes are drilled in the pillars between horizontal slices. The holes are blasted allowing the ore to fall to the bottom slice and scooped up by diesel powered loaders and transported to ore passes. This method was used above the Kellogg Tunnel, and ore was transported by gravity to the tunnel and hauled out by train to the surface.

From the ore pockets on the various levels of the mine below the Kellogg Tunnel, ore trains powered by battery driven locomotives transported the ore to ore pockets located at the shaft. In the shaft, large steel buckets, called skips, were loaded and hoisted to the Kellogg Tunnel level where the ore was dumped into two large concrete bins. Drawn from these storage areas by gravity, the ore was next transported two miles to the surface in 22-car ore trains pulled by trolley and diesel locomotives.

Blasthole stoping, cut and fill, and shrinkage stoping methods are likely to be employed in the restart of the Bunker Hill Mine. mine can reasonably be expected to generate a positive return on investment with an after-tax IRR of 36% based on the reserves presented. It is reasonable to expect the conversion of Inferred resources to Indicated resources and indicated resources to measured resources to continue. Inferred Mineral Resources are considered too geologically speculative to have economic considerations applied to them to be classified as a Mineral Reserve.

The main improvementTechnical Report Summary is based on all available technical and productivity gain over historic operations will be the widespread usescientific data available as of rubber-tired equipment, which will be used for mucking and transport of the broken mineralized material. The upper part of the mine is largely already developed with ramps, which will be usedAugust 29, 2022. Mineral Resources are considered by the Company for rubber-tired access. MostQP to meet the reasonable prospects of these ramps were completed by the Bunker Hill Companyeventual economic extraction due two main factors; 1) cut-off grades are based on scientific data and ramp expansion also occurred during the Bunker Limited Partnership mine reopening.

Company engineers have already inspected many portions of the ramp system in the upper part of the mine and the ramps are generally in very good shape and will only require minor repair and clean-up.

Historically the Bunker Hill ore was milled in the milling facility located approximately 2000 yards from the main Kellogg Tunnel portal and the concentrate was treated at the nearby smelting and refining complex which was located approximately one mileassumptions related to the westproject and 2) Mineral Resources are estimated only within blocks of the mill. The milling facility and smelting complexmineralization that have all been razed and remediation of these sites has been largely completed.


5


An existing water treatment plant which was originally built by the Bunker Hill Company remains in operation and is operated by the United States Environmental Protection Agency (the “E.P.A.”) through a local contractor. This plant has received numerous upgrades and capacity improvements in the last twenty-five years. All mine water which is discharged from the Bunker Hill Mine has been treated by the E.P.A. during the ownership of the mine by Placer Mining.

Index of Geologic and Mining Terms

TERM

DEFINITION

Adularia

A variety of transparent or translucent orthoclase.

Air-fall tuffs

Ash exploded out of a volcano, which falls through the air and settles in beds, called tuffs when consolidated.

Alluvium

Loose, unconsolidated (not cemented together into a solid rock) soil or sediments

Aphanitic

Igneous rock in which the grain or crystalline structure is too fine to be seen by the unaided eye

Argillite

A fine-grained sedimentary rock composed predominantly of indurated muds and oozes.

Argillization

The replacement or alteration of feldspars to form clay minerals.  

Arsenopyrite

The most prevalent mineral containing the element arsenic.

Breccia

A rock composed of broken fragments of minerals or rock cemented together by a fine-grained matrix, which can be either similar to or different from the composition of the fragments.

Cenozoic

The current and most recent geological era and covers the period from 65.5 million years ago to the present

Chalcopyrite

A major ore mineral containing copper, iron, and sulfur.

Cretaceous

A geologic period from 145 to 65 million years ago.

Deltaic

Pertaining to, or like a delta.

Dikes

A type of sheet intrusion referring to any geologic body that cuts discordantly across rock structures.

Domes

A roughly circular mound-shaped protrusion resulting from the slow extrusion of viscous lava from a volcano.

Epiclastic

Formed at the surface of the earth by consolidation of fragments of preexisting rocks.

Freibergite

A complex sulfosalt mineral of silver, copper, iron, antimony, arsenic, and sulfur.

Galena

The natural mineral form of lead sulfide.

Grandiorite

A visibly crystalline plutonic rock composed chiefly of sodic plagioclase, alkali feldspar, quartz, and subordinate dark-colored minerals.

Hydrothermal

Relating to or produced by hot water, especially water heated underground by the Earth's internal heat.  

Jurassic

The geologic period that extends from about 200 to 145 million years ago.

Lacustrine

Of or relating to lakes.

Metal Sulfides

A group of minerals containing both metals and sulfur.

Mesozoic

A geologic era that extends from 251 to 65 million years ago

Mineral

A mineral is a naturally occurring solid chemical substance having characteristic chemical composition, highly ordered atomic structure, and specific

Mineralization

The act or process of mineralizing.

Miocene

A geological epoch that extends from about 23.8 to 5.3 million years ago.

Nevadan Orogeny

A major mountain building event that took place along the western edge of ancient North America between the mid to late Jurassic.

Ore

Mineralized material that can be mined and processed at a positive cash flow.

Orthoclase

A variety of feldspar, essentially potassium aluminum silicate, which forms igneous rock.

Oxidized

A process whereby the sulfur in a mineral has been removed and replaced by oxygen.

Phyllite,

A type of foliated metamorphic rock primarily composed of quartz, muscovite mica, and chlorite

Pliocene

The geologic epoch that extends from about 5.3 million to 1.8 million years ago.

Porphyry

A variety of igneous rock consisting of large-grained crystals suspended in a fine grained matrix

Pyrargyrite

A sulfosalt mineral consisting of silver, arsenic, and sulfur.

Pyrite

A very common sulfide mineral consisting of iron and sulfur found in a wide variety of geological occurrences.  Commonly known as “Fools Gold”

Pyrrhotite

An unusual iron sulfide mineral with a variable iron content.

Quartzite

A hard metamorphic rock which was originally sandstone

Rhyolite

A fine-grained volcanic rock, similar to granite in composition

Sercitization

A hydrothermal or metamorphic process involving the introduction of, alteration to, or replacement by white, fine-grained potassium mica.


6


Silicification

A hydrothermal or metamorphic process involving the introduction of, alteration to, or replacement by silica.

Sills

A tabular sheet intrusion that has intruded between older layers of sedimentary rock, beds of volcanic lava or tuff.

Sphalerite

A mineral containing zinc and sulfur.

Stannite

A mineral containing copper, iron, tin, and sulfur.

Sulfides

Sulfide minerals are a class of minerals containing sulfur with sulfide (S2−) as the major anion.

Tetrahedrite

A sulfosalt mineral containing  copper, antimony, and sulfur.

Triassic

A geologic period that extends from about 251 to 200 million years ago.

Volcanic

A rock formed from magma erupted from a volcano.

Volcaniclastic

Volcanic material which been transported and reworked through mechanical action, such as by wind or water.

Welded tuffs

Rock composed of compacted volcanic ejected materials.

Completed Work and Future Plan of Operations

The Company has undertaken a due diligence program to assure itself of the viability of a restart of the Bunker Hill Mine. This necessitated an extensive review of the records that were present primarily at the Bunker Hill Mine offices. At those offices there are tens of thousands of pages of reports and records which detail the operations of the mine from its earliest days to the time of the shutdown in 1991 by BLP.

In addition to reports, there are several thousand historical maps of all scales and sizes as well as historical mineral diagrams which detail the mineral bodies that remained in the mine at the time of closure in January, 1991. These reports are not compliant with Canada National Instrument 43-101 and cannot be used for the purposes of establishing reserves pursuant to that standard.

The Company has satisfied itself that there is a large amount of remaining zinc/lead/silver mineralization in numerous zones within the Bunker Hill Mine. The Company is now developing a plan to bring a number of these zones into N.I. 43-101 compliance through new sampling and drilling programs. The Company has identified several zones as having highest priority. The Company has prioritized zones capable of providing production in the near term, these being the UTZ Zone, the Newgard Zone and the Quill Zone. These three mineral zones will be the first to be N.I. 43-101 verified and will provide the majority of the early feed upon mine start-up.

The Bunker Hill Mine main level is termed the nine level and is the largest level in the mine and is connected to the surface by the approximately 12,000 foot-long Kellogg Tunnel. Three major inclined shafts with associated hoists and hoistrooms are located on the nine level. These are the No. 1 shaft, which is used for primary muck hoisting in the main part of the mine; the No. 2 shaft, which is a primary shaft for men and materials in the main part of the mine; and the No. 3 Shaft, which is used for men, materials and muck hoisting for development in the northwest part of the mine.

The top stations of these shafts and the associated hoistrooms and equipment have all been examined by Company personnel and are in moderately good condition. The Company believes that all three shafts remain in a condition that they are repairable and can be bought back into good working order over the next few years.

The water level in the mine is held at approximately the ten level of the mine, roughly 200 feet below the nine level. The mine was historically developed to the 27 level, although the 25 level was the last major level that underwent significant development and past mining. Each level is approximately 200 feet vertically apart.

The southeastern part of the mine was historically serviced by the Cherry Raise, which consisted of a two-compartment shaft with double drum hoisting capability that ran at an incline up from the nine level to the four level. The central part of the mine was serviced upward by the Last Chance Shaft from the nine level to the historic three or four level. Neither the Cherry Raise or the Last Chance shaft are serviceable at this time. However, the upper part of the mine from eight level up to the four level has been developed by past operators by a thorough-going rubber tire ramp system, which is judged to be about 65% complete.

The Company has already repaired the first several thousand feet of the Russell Tunnel, which is a large rubber tire capable tunnel with an entry point at the head of Milo Gulch. This tunnel will provide early access to the UTZ Zone. The Company has inspected a great deal of the ramp system between the eight level and the four level, and the ramps are in good shape with only minor repair and rehabilitation needed. The Company has made development plans to provide interconnectivity of the ramp system from the Russell Tunnel at the four level down to the eight level, with further plans to extend the ramp down to the nine level. Thus rubber-tired equipment will be used for mining and haulage throughout the upper mine mineral zones, which have already been identified, and for newly found zones.


7


The Kellogg Tunnel will be used as a tracked rail haulage tunnel for supply of men and materials into the mine and for haulage of mined material out of the mine. Historically the Kellogg Tunnel (or “KT” for short) was used in this manner when the mine was producing upwards of 3000 tons per day of mined material. The Company has inspected the KT for its entire length and has determined that significant timbered sections of the tunnel will need extensive repairs. These are areas that intersect various faults passing through the KT at normal to oblique angles and create unstable ground.

The Company has also determined that all of the track, as well as spikes, plates and ties holding the track will need to be replaced. Additionally, the water ditch that runs parallel to the track will need to be thoroughly cleaned out and new timber supports and boards that keep the water contained in its path will need to be installed. All new water lines, compressed air lines and electric power feeds will also need to be installed. The total cost estimate for this KT work is still in process at the time of the date of this report, but the time estimate for these repairs is approximately eighteen months.

It is anticipated that earliest production will come from the upper levels of the mine where company personnel have observed mining faces of mineralized material that are readily mineable, as they were left behind by past operators in a more or less fully developed state.

The Company anticipates constructing its own milling facility near the mouth of the Kellogg Tunnel. Initially the mill capacity will be 1500 tons per day, and the mill will be designed for ready expansion when needed.

The Company has identified multiple tailings disposal sites to the west-northwest of where the mill will be located.

As noted above, the EPA for several decades has provided mine water treatment services for the Bunker Hill Mine. When the Company begins its lease of the mine, it is planned that the EPA will be providing water treatment services under contract with the Company and such services will continue for at least five years or more. Although no firm agreement has yet been reached, recent discussions with the EPA also indicate that overflows from the mill or decant from the tailings facilities could also be treated at the water treatment plant under the same treatment contract.

If all of the mine water, mill outflows, and tailings discharges can be treated by the EPA treatment plant as currently contemplated, the Company will be initially relieved of the need to obtain a water discharge permit. Upon initiating mine production from the UTZ, Newgard, and Quill zones at rates of approximately 1500 tons per day, the Company would anticipate mining approximately 540,000 tons per year of material. The three aforementioned zones are believed to have sufficient mineral to supply the Company mining needs for approximately 8 years.

Once the repairs are completed to the Kellogg Tunnel, mineralized material haulage will be able to immediately occur out of this tunnel, which will enhance the production capabilities of the mine by several magnitudes. Some mineralized material will continue to be transported by rubber-tired equipment directly out the Russel Tunnel, but the majority of mineralized material will be dropped down existing internal passes and be hauled out of the KT on rail. By this time in the restart program the Company would expect to be in production at around 1500 tons per day, which is approximately the planned mill capacity. If all items proceed as planned, the Company believes a steady state production of 1500 tons per day is achievable in approximately 36 months from the time of takeover of operations.

Additionally, once the KT repairs are completed, work on the repairs of the shafts and hoists can proceed with greater speed and the lower levels of the mine can be dewatered. The shaft work and pumping should commence at about year two of mine operations.

Numerous other past-producing mineral bodies will begin to be revealed as the water levels are lowered and the mine is drained to the fullest. Some of these mineral bodies are lead-silver rich zones such as the Emery, Shea, Veral and the “J”, while others will add more material containing zinc such as the Tallon, Rosco, or Tony, while still others are best described as polymetallic such as the New Landers or the Francis.

The Company geologists and engineering personnel have studied the past records thoroughly and conclude that very good exploration and discovery potential exists at depth on downward rakes of known structures. Strata-bound zones such as the Newgard, Quill and Tallon await drilling to the west, while both the southeast and northwest limits of the main original Bunker Hill structure, in the heart of the Cate/Dull fault system, still remain viable as targets for future discovery of new mineral bodies or extensions of past mined structures.

Technical Report

On September 6, 2018, the Company filed on SEDAR a National Instrument 43-101 (“NI 43-101”) technical report on its Bunker Hill property.

The technical report included:

1.A 10-12 million ton Exploration Target comprised of the Quill/Newgard zones.  For comparison purposes, the historical resource estimate for the whole Bunker Hill property is 9.1 million tons grading 5.08% Zn, 2.35% Pb and 40 g/t Ag (or 1.29 ounces per ton); 

2.Results of Independent Sampling showing grades for the Quill/Newgard zones (Levels 9 & 10) averaging 20% Zn, 14%  


8


Pb and 247 g/t Ag (or 7.90 ounces per ton), which exceed average historic grades; and

3.a Plan for a US$7.7 million Exploration Program to upgrade the historic resources to a NI 43-101 Indicated Resource. 

Additionally, as noted, the Company currently has in its possession, and has had access to, numerous historical technical reports that were completedaccessible in the past by highly qualified parties.mining operations as well as by using generally accepted mining and processing costs that are similar to many projects in Idaho.

Recommendations

Continued analysis and interpretation of the geophysical survey results should aid to guide future exploration activities outside of historical mine working areas. Additional exploration drilling with the advancement of underground mine development is also advised due to the proximity of future development to under-explored areas of historical workings. Continued digitization and interpretation of historical mapping and research will aid to guide future underground and surface exploration activities.

Completion of issued for construction (IFC) level drawings for the mineral processing facilities is recommended.

Completion of IFC level engineering drawings related to the paste backfill plant are recommended. Final tails product material generated from additional metallurgical testing will work to optimize binder compositions and have the potential to reduce backfill OPEX costs.

Additional geotechnical studies are recommended with the advancement of underground development. Continued geotechnical diamond drilling associated with future resource delineation and exploration drilling activities will provide a better sample set for rock strength testing and geotechnical logging. Future underground development will also allow for the investigation of previously mined areas and association of historical span allowances based on previous ground support methods.

Additional resource delineation and conversion drilling and mine block modeling should continue to increase the conversion of Inferred to Indicated Resources.

Table 1-6 Proposed Work Program to Advance Bunker Hill

ActivityAmount
Geophysical Interpretation and Additional Geophysics$0.05M
Environmental Studies$0.03M
Geotechnical Studies$0.15M
Mill and Process Plant Engineering$1.70M
Hydraulic Backfill and Tailing Placement Engineering$0.50M
Total Recommended Budget$2.43M

Project Infrastructure

The Bunker Hill complex is a mature mine with much of the underground infrastructure and development still in place. The mill, smelter and tailing impoundment have been removed and these sites have been reclaimed. Part of the reclamation included surface water diversion structures which are still in use and are maintained in good condition. The original Bunker Hill mine offices, car and maintenance shops, and change house are located near the Kellogg Tunnel (KT) portal and are in serviceable condition.

Bunker Hill is located in Kellogg Idaho along the Interstate 90 corridor on the west side of what is traditionally known as the Silver Valley. It is 60 miles from the Spokane, WA airport to the west and 125 miles to the Missoula, MT airport to the east. The Silver Valley of north Idaho is a desirable place to live and is home to an enthusiastic and talented underground mining work force.

29

Mine power requirements will be met with the Avista Kellogg substation, located next to the Bunker Hill main offices supplying power to the mine and other local consumers. There are two existing distribution lines now supplying the mine from the Kellogg Avista substation. One feeds the surface mine facilities and the underground loads from the Kellogg side, the other feeds the Wardner mine yard and facilities. The current 3-phase 2.5kV mine distribution system on the Kellogg side is in the process of being upgraded to 3-phase 13.2kV.

Mine discharge water now gravity drains out the 9-level through the Kellogg Tunnel via a ditch adjacent to the rail line to the portal. It is then routed to a water treatment plant constructed by the EPA and currently operated by the Idaho Department of Environmental Quality (IDEQ).

BHMC commissioned Patterson & Cooke North America to perform tradeoff studies for costing and operating the mine backfill and tailing placement facilities. Results from the tradeoff studies led to the location of the plant on surface, both adjacent to the mill and at Wardner. Tailings thickening will take place inside the mill/process facility building, with the underflow being pumped to the tailings filtration plant located adjacent to the mill/process building. Vacuum filtration will take the thickened tailings and produce a filter cake material which will be deposited and stored in a load-out facility at the plant. A surface loader will transfer the filter cake tailings into overland haul trucks to deliver the material up to the Wardner side of operations along the return route from ROM ore haulage. Once delivered to the storage facility at Wardner, material will be loaded into the paste plant, combined with an ordinary cement binder, and subsequently pumped underground via a reticulated piping system.

ITEM 3. LEGAL PROCEEDINGS. PROCEEDINGS

NeitherOther than as described below, neither the Company nor its property is the subject of any current, pending, or pendingthreatened legal proceedings, and no other such proceeding is known to be contemplated by any governmental authority.proceedings. The Company is not aware of any other legal proceedings in which any director, officer or affiliate of the Company, any owner of record or beneficially of more than 5% of any class of the Company’s voting securities, or any associate of any such director, officer, affiliate or security holder of the Company, is a party adverse to the Company or any of its subsidiaries or has a material interest adverse to the Company or any of its subsidiaries.

On July 28, 2021, a lawsuit was filed in the US District Court for the District of Idaho brought by Crescent Mining, LLC (“Crescent”). The named defendants include Placer Mining, Robert Hopper Jr., and the Company. The lawsuit alleges that Placer Mining and Robert Hopper Jr. intentionally flooded the Crescent Mine during the period from 1991 and 1994, and that the Company is jointly and severally liable with the other defendants for unspecified past and future costs associated with the presence of AMD in the Crescent Mine. The plaintiff has requested unspecified damages. On September 20, 2021, the Company filed a motion to dismiss Crescent’s claims against it, contending that such claims are facially deficient.  On March 2, 2022, Chief US District Court Judge, David C. Nye granted in part and denied in part the Company’s motion to dismiss. The court granted the Company’s motion to dismiss Crescent’s Cost Recovery claim under CERCLA Section 107(a), Declaratory Judgment, Tortious Interference, Trespass, Nuisance and Negligence claims. These claims were dismissed without prejudice. The court denied the motion to dismiss filed by Placer Mining Corp. for Crescent’s trespass, nuisance and negligence claims. Crescent later filed an amended complaint on April 1, 2022. Placer Mining Corp. and Bunker Hill Mining Corp are named as co-defendants. Bunker Hill responded to the amended filing, refuting and denying all allegations made in the complaint except those that are assertions of fact as a matter of public record. The Company believes Crescent’s lawsuit is without merit and intends to vigorously defend itself, as well as Placer Mining Corp. pursuant to the Company’s indemnification of Placer Mining Corp in the Sale and Purchase agreement executed between the companies for the Mine on December 15, 2021.

On October 26, 2021, the Company asserted claims against Crescent in a separate lawsuit. Bunker Hill Mining Corporation v. Venzee Technologies Inc. et al, Case No. 2:21-cv-209-REP, filed in the same court on May 14, 2021. The Company has subsequently executed a tolling agreement with Venzee in exchange for dropping its lawsuit. The Company originally filed this lawsuit on May 14, 2021 against other parties but has since filed an amended complaint to include its claims against Crescent. This lawsuit has been consolidated into the lawsuit Crescent filed on July 28, 2021.

ITEM 4.MINE SAFETY DISCLOSURES.DISCLOSURES

The enacted Dodd-Frank Wall Street Reform and Consumer Protection Act (“the Act”) requires the operators of mines to include in each periodic report filed with the Securities and Exchange CommissionSEC certain specified disclosures regarding the Company’s history of mine safety. The Company currently does not operate any mines and, as such, is not subject to disclosure requirements regardinginformation concerning mine safety that were imposeddisclosures required by the Act.


9


Act and this Item is included in Exhibit 95 to this report.

30

PART II

ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.SECURITIES

Effective May 19, 2017, the Company’sMarket Information

Our common shares were listed for tradingare traded on the Canadian Securities Exchange under the symbol “LSL”.

Until August 5, 2014, the Company’s common stock was quoted“BNKR” and on the Toronto Stock Exchange under the Symbol “LSL” and on occasion traded by appointment on the Grey Market under the Symbol "LBSV". Prior to October 15, 2012, the Company’s shares were traded on the OTC Bulletin Board (“OTCBB”).

On October 5, 2012, Liberty Silver Corp. was named in an Order of Suspension of Trading (the “Order”) from the US Securities and Exchange Commission.  Pursuant to the Order, trading in the Company’s securities was suspended from October 5, 2012 through October 18, 2012.  Furthermore, effective October 11, 2012, the Company had its stock quotationOTCQB under the symbol “LBSV” removed from“BHLL”.

Stockholders

As of April 17, 2023, there were approximately 157 stockholders of record of our common shares and, according to our estimates, approximately 500 beneficial owners of our common shares.

Unregistered Sales of Securities

On April 1, 2022, the OTC Bulletin Board (the “OTCBB”) as it became ineligibleCompany closed a private placement of 37,849,325 special warrants of the Company and a non-brokered private placement of 1,471,664 units of the Company for quotation on OTCBB due to quoting inactivity under Securitiesaggregate gross proceeds of approximately $9,384,622 (C$11,796,297). Related parties, including management, directors, and Exchange Commission Rule 15c2-11.  The Company continues to consider its circumstances and review the requirements necessary to permit its stock to resume trading on the OTCBB or a stock exchangeconsultants, participated in the United States and, in due course, will determine the most appropriate coursespecial warrant private placement for a total of action.  There is no assurance as to when or whether the Company’s stock will resume trading4,809,160 shares (included in the United States.

On October 12, 2012, the Ontario Securities Commission issued a cease trade order providing that trading in the securities of Liberty Silver Corp. (excepting issuances from treasury) shall cease until 11:59 pm EST on October 18, 2012 (the “OSC Order”)total above). The OSC Order was effective for the same time frame as the Orderspecial warrants of Suspension of Trading imposed by the SEC.  Trading in the Company’s shares on the TSX in Canada resumed on October 22, 2012.   

On July 2, 2014, the Company announced that the Toronto Stock Exchange (“TSX”) had decided to delist the Company’s common shares effective the closewere issued at a price of business on August 5, 2014 as a resultC$0.30 per special warrant. Each special warrant of the failure byCompany became automatically exercisable on June 3, 2022. Each unit of the Company to meet the continued listing requirements of the TSX.  The Company appealed that decision, and on August 11, 2014, it was announced that the Appeals Committee of the TSX determined that the Company’s shares would not be relisted.

The quotations set forth below reflect inter-dealer prices, without retail mark-up, markdown or commission and may not represent actual transactions.  As a result of the Company’s common stock being delisted from the TSX and the OTCBB, there is no trading information available for almost three years.  The high and low closing prices of the Company’s common stock on the Toronto Stock Exchange and the OTC Bulletin Board or the Grey Market for the periods indicated below are as follows:

 

 

CANADIAN SECURITIES EXCHANGE (2)

 

 

OTCBB/GREY MARKET

PERIOD

 

HIGH BID
CAD$

 

 

LOW BID
CAD$

 

 

HIGH BID
US$

 

 

LOW BID
US$

 

April 1, 2019 through June 30, 2019

$

0.30

 

$

0.03

 

$

N/A

 

$

N/A

 

January 1, 2019 through March 31, 2019

$

0.20

 

$

0.05

 

$

N/A

 

$

N/A

 

October 1, 2018 through December 31, 2018

$

0.29

 

$

0.04

 

$

N/A

 

$

N/A

 

July 1, 2018 through September 30, 2018

$

0.77

 

$

0.20

 

$

N/A

 

$

N/A

 

July 1, 2017 through June 30, 2018

$

3.15

 

$

0.47

 

$

N/A

 

$

N/A

 

May 19, 2017 through June 30, 2017

$

3.00

 

$

1.70

 

$

N/A

 

$

N/A

 

 

 

TSX (1)

 

 

 

 

 

 

 

April 1, 2014 through June 30, 2014

$

0.10

 

$

0.02

 

$

N/A

 

$

N/A

 

January 1, 2014 through March 31, 2014

$

0.04

 

$

0.03

 

$

N/A

 

$

N/A

 

October 1, 2013 through December 31, 2013

$

0.06

 

$

0.03

 

$

N/A

 

$

N/A

 

July 1, 2013 through September 30, 2013

$

0.12

 

$

0.03

 

$

N/A

 

$

N/A

 

April 1, 2013 through June 30, 2013

$

0.36

 

$

0.11

 

$

0.36

 

$

0.09

 

January 1, 2013 through March 31, 2013

$

0.73

 

$

0.18

 

$

0.70

 

$

0.15

 

October 1, 2012 through December 31, 2012

$

1.58

 

$

0.39

 

$

1.55

 

$

0.15

 

July 1, 2012 through September 30, 2012

$

1.49

 

$

0.60

 

$

1.54

 

$

0.60

 

(1) Common stock traded on the TSX on December 22, 2011 until July 2, 2014.

(2) Common stock commenced trading on the CSE on May 19, 2017.

On May 17, 2019, the Company consolidated its common shares on the basisconsists of one (1) post-consolidation common share for each ten (10) pre-consolidation common shares. The shares began trading on a consolidated basis on May 23, 2019.

On July 19, 2019, the Company amended its articles of incorporation to change the total authorized capital and the par values.


10


As of September 30, 2019, there were 69,817,196 shares of common stock issued and outstanding.  There have been no cash dividends declared or paid on the shares of common stock and management does not anticipate paymentone warrant of dividendsthe Company. Each warrant entitles the holder to acquire one share of common stock of the Company for C$0.37 until April 1, 2025. The offering of special warrants of the Company was led by Echelon Wealth Partners Inc. and included BMO Nesbitt Burns Inc. and Laurentian Bank Securities Inc. (collectively, the “Agents”). In connection with the private placement, the Agents and other eligible parties received (i) cash commission in the foreseeable future.amount of $563,968 and (ii) compensation options exercisable to acquire an aggregate of 1,879,892 units of the Company (each, a “Compensation Unit”) at C$0.30 per unit until April 1, 2024. Each Compensation Unit consists of one share of common stock and one warrant of the Company. Each warrant entitles the holder thereof to acquire one warrant share at a price of $0.37 per warrant share until April 1, 2024. The Company relied on the exemption from registration under Section 4(a)(2) of the U.S. Securities Act of 1933, as amended, or Rule 506 of Regulation D, or Regulation S, and in reliance on similar exemptions under applicable state laws, for purposes of the private placement.

Issuer Purchases of Equity Securities

None.

ITEM 6. SELECTED FINANCIAL DATA.DATA

Not Applicable.

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. OPERATIONS

SPECIAL NOTE OF CAUTION REGARDING FORWARD-LOOKING STATEMENTS

 

CERTAIN STATEMENTS IN THIS REPORT, INCLUDING STATEMENTS IN THE FOLLOWING DISCUSSION, ARE WHAT ARE KNOWN AS “FORWARD LOOKING STATEMENTS”Certain statements in this report, including statements in the following discussion, are what are known as “forward looking statements”, WHICH ARE BASICALLY STATEMENTS ABOUT THE FUTURE. FOR THAT REASON, THESE STATEMENTS INVOLVE RISK AND UNCERTAINTY SINCE NO ONE CAN ACCURATELY PREDICT THE FUTURE. WORDS SUCH AS “PLANS,which are basically statements about the future. For that reason, these statements involve risk and uncertainty since no one can accurately predict the future. Words such as “plans,“INTENDS,“intends,“WILL,“will,“HOPES,“hopes,“SEEKS,“seeks,“ANTICIPATES,“anticipates,“EXPECTS “AND THE LIKE OFTEN IDENTIFY SUCH FORWARD LOOKING STATEMENTS, BUT ARE NOT THE ONLY INDICATION THAT A STATEMENT IS A FORWARD-LOOKING STATEMENT. SUCH FORWARD LOOKING STATEMENTS INCLUDE STATEMENTS CONCERNING OUR PLANS AND OBJECTIVES WITH RESPECT TO THE PRESENT AND FUTURE OPERATIONS OF THE COMPANY, AND STATEMENTS WHICH EXPRESS OR IMPLY THAT SUCH PRESENT AND FUTURE OPERATIONS WILL OR MAY PRODUCE REVENUES, INCOME OR PROFITS. NUMEROUS FACTORS AND FUTURE EVENTS COULD CAUSE THE COMPANY TO CHANGE SUCH PLANS AND OBJECTIVES OR FAIL TO SUCCESSFULLY IMPLEMENT SUCH PLANS OR ACHIEVE SUCH OBJECTIVES, OR CAUSE SUCH PRESENT AND FUTURE OPERATIONS TO FAIL TO PRODUCE REVENUES, INCOME OR PROFITS. THEREFORE, THE READER IS ADVISED THAT THE FOLLOWING DISCUSSION SHOULD BE CONSIDERED IN LIGHT OF THE DISCUSSION OF RISKS AND OTHER FACTORS CONTAINED IN THIS REPORT ON FORM 10-K AND IN THE COMPANY’S OTHER FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION. NO STATEMENTS CONTAINED IN THE FOLLOWING DISCUSSION SHOULD BE CONSTRUED AS A GUARANTEE OR ASSURANCE OF FUTURE PERFORMANCE OR FUTURE RESULTS.“expects “and the like often identify such forward looking statements, but are not the only indication that a statement is a forward-looking statement. Such forward looking statements include statements concerning the Company’s plans and objectives with respect to the present and future operations of the Company, and statements which express or imply that such present and future operations will or may produce revenues, income or profits. Numerous factors and future events could cause the Company to change such plans and objectives or fail to successfully implement such plans or achieve such objectives, or cause such present and future operations to fail to produce revenues, income or profits. Therefore, the reader is advised that the following discussion should be considered in light of the discussion of risks and other factors contained in this report and in the Company’s other filings with the SEC. No statements contained in the following discussion should be construed as a guarantee or assurance of future performance or future results.

31

Background and Overview

On August 28, 2017,The Company’s sole focus is the development and restart of its 100% owned flagship asset, the Bunker Hill mine (the “Mine”) in Idaho, USA. The Mine remains the largest single producing mine by tonnage in the Silver Valley region of northwest Idaho, producing over 165 million ounces of silver and 5 million tons of base metals between 1885 and 1981. The Bunker Hill Mine is located within Operable Unit 2 of the Bunker Hill Superfund site (EPA National Priorities Listing IDD048340921), where cleanup activities have been completed.

The Company purchased the Bunker Hill Mine on January 7, 2022 for $5,400,000 in cash. Prior to purchasing the Mine, the Company announced that it signedhad entered into a definitive agreement (the “Agreement”series of agreements with Placer Mining Corporation (“Placer Mining”), the prior owner, for the lease and option to purchase the Mine. The first of these agreements was announced on August 28, 2017, with subsequent amendments and/or extensions announced on November 1, 2019, July 7, 2020, and November 20, 2020.

Under the most recent of these agreements, the Company was required to make payments pursuant to an agreement with the U.S. Environmental Protection Agency (“EPA”) whereby for so long as the Company leases, owns and/or occupies the Mine, the Company would make payments to the EPA on behalf of Placer Mining in satisfaction of the EPA’s claim for historical water treatment cost recovery in accordance with the Settlement Agreement reached with the EPA in 2018. Immediately prior to the purchase of the Mine, the Company’s liability to EPA in this regard totaled $11,000,000. Concurrent with the purchase of the Mine, the Company assumed incremental liabilities of $8,000,000 to the EPA, consistent with the terms of the amended Settlement Agreement with the EPA that was executed in December 2021 (see “EPA 2018 Settlement Agreement & 2021 Amended Settlement Agreement” in the “Our Business” section above).

In early 2020, a new management team comprised of former executives from Barrick Gold Corp. assumed leadership of the Company. Since that time, the Company conducted multiple exploration campaigns, published multiple economic studies and Mineral Resource Estimates, and advanced the rehabilitation and development of the Mine. In December 2021, it announced a project finance package with Sprott Private Resource Streaming & Royalty Corp., an amended Settlement Agreement with the EPA, and the purchase of the Bunker Hill Mine, (the “Mine”) in Idaho. The “Bunkersetting the stage for a rapid restart of the Mine.

In January 2022, with the closing of the purchase of the Bunker Hill Lease with Option to Purchase” is betweenMine, the funding of the $8,000,000 Royalty Convertible Debenture and $6,000,000 Series Convertible Debenture, and the announcement of an MOU for the purchase of the Pend Oreille process plant from a subsidiary of Teck Resources Limited, the Company and Placer Mining Corporation (“Placer Mining”),embarked on a program of activities with the current ownergoal of achieving a restart of the Mine.

Highlights Key milestones and achievements from January 2022 onwards have included the closing of the Agreement are as follows:

*Effective date: November 1, 2017; 

*Initial lease term: 24 months; 

*The Company shall pay Placer Mining US$100,000 monthly mining lease payments, which shall be paid quarterly; 

*The lease can be extended for another 12 months at any time bypurchase of the Company by paying Placer Mining a US$600,000 bonus payment and by continuingPend Oreille process plant, the demobilization of the process plant to pay the monthly US$100,000 lease payments; 

*The option to purchase is exercisableBunker Hill site, the completion of demolition activities at the Company’s discretion; and 

*Purchase byPend Oreille site, a Prefeasibility Study envisaging the Company can be made at any time during lease period and any extension thereto. 

On October 2, 2018, the Company announced that it was in default of its Lease with Option to Purchase Agreement with Placer Mining. The default arose as a result of missed lease and operating cost payments, totaling $400,000, which were due at the end of September and on October 1, 2018. As per the Agreement, the Company had 15 days, from the date notice of default was provided (September 28, 2018), to remediate the default by making the outstanding payment. While Management worked with urgency to resolve this matter, Management was ultimately unsuccessful in remedying the default, resulting in the lease being terminated.

On November 13, 2018, the Company announced that it was successful in renewing the lease, effectively with the original Agreement intact, except that monthly payments are reduced to $60,000 per month for 12 months, with the accumulated reduction in payments of $140,000 per month (“deferred payments”) added to the purchase pricerestart of the mine shouldMine, and the Company choose to exercise its option.


11


completion of the primary portion of the ramp decline connecting the 5 and 6 Levels of the Bunker Hill Mine.

Results of Operations

The following discussion and analysis provide information that is believed to be relevant to an assessment and understanding of the results of operation and financial condition of the Company for the fiscal yearyears ended June 30, 2019, as compared to the fiscal year ended June 30, 2018.December 31, 2021 and 2022. Unless otherwise stated, all figures herein are expressed in U.S. dollars, which is the Company’s functional currency.

Comparison of the fiscal yearsyear ended June 30, 2019December 31, 2022 and June 30, 2018the year ended December 31, 2021

Revenue

During the fiscal yearsyear ended June 30, 2019 and June 30, 2018,December 31, 2022, the Company generated no revenue.revenue (year ended December 31, 2021 - $nil).

Expenses

During the fiscal year ended June 30, 2019,December 31, 2022, the Company reported total operating expenses of $ 8,113,926$16,487,161 as compared to $ 9,648,434 duringtotal operating expenses of $18,752,504 for the fiscal year ended June 30, 2018; a decrease of $ 1,534,508 or approximately 16 %.  December 31, 2021.

The decrease in total operating expenses is primarily duewas impacted by a shift in focus by the company from exploration related activities prior to a decreasethe purchase of the Mine and process plant (purchased in operationJanuary 2022 and administration expense by $1,530,520 ($1,189,226June 2022 respectively) in 2019 compared2021, to $2,719,746development related activities in 2018), commensurate with decreased corporate activities this year compared to last year. The same is true for decreases in consulting (decreased by $529,863, $266,998 in 2019 compared to $796,861 in 2018) and legal and accounting costs (decreased by $249,393, $240,969 in 2019 compared to $490,362 in 2018).

2022. For financial accounting purposes, the Company reportsreported all direct exploration expenses under the exploration expense line item in consolidated statements of income (loss) and comprehensive income (loss) for the year ended December 31, 2021, which totalled $13,530,819. With the purchase of the statementMine in early January 2022 and concurrent shift to development related activities to advance mine restart efforts, the Company reported exploration expenses of operations.$nil for the year ended December 31, 2022, and reported $7,827,656 of mine preparation expenses associated with these development activities. This excludes costs capitalized to property, plant and equipment during the year ended December 31, 2022.

32

The increase in consulting fees and wages ($5,477,765 for the year ended December 31, 2022 compared to $1,533,954 for the year ended December 31, 2021) reflects (i) the engagement of numerous engineering, geological and other professional firms to assist the Company in consummating several complex debt and equity financings, the purchases of the mine and processing plant, the EPA financial assurance requirements, fair value measurements of complex instruments, and advancement of project activities, and (ii) an increase in employees concurrent with a ramp-up in development activities through 2022.

Upon the release of the prefeasibility study dated September 30, 2022, the Company determined that the costs of the mine after this point constituted mine development (capitalized to non-current assets) instead of mine preparation costs (expense) given the existence of probable mineral reserves and an economic study incorporating them. Certain indirect expenses which are related to the exploration activities, may be reported as operation and administration expense or consulting expense on the statementconsolidated statements of operations, or in certain cases, these expenses may also be capitalized to the balance sheet if they relate to costs incurred to acquire mineral properties.  income and comprehensive income.

Net LossIncome and Comprehensive Loss

The Company had a net loss and comprehensive loss of $ 8,442,320 for the fiscal year ended June 30, 2019, as compared to a net loss and comprehensive loss of $ 5,716,606 for the fiscal year ended June 30, 2018; an increase of $ 2,725,714 or approximately 48 %.  The increase in net loss and comprehensive loss was due to a decrease in change in derivative liabilities, increase in accretion expense, interest expense and loss on loan extinguishment, offset by net decrease in total operating expenses as outlined above.

Liquidity and Capital Resources

The Company does not have sufficient working capital needed to meet its current fiscal obligations when including commitments associated with the acquisition on the Bunker Hill Mine. In order to continue to meet its fiscal obligations in the current fiscal year and beyond the next twelve months, the Company must seek additional financing. Management is considering various financing alternatives, specifically raising capital through the equity markets and debt financing.

In December 2017, the Company closed a private placement led by Red Cloud Klondike Strike Inc. and including Haywood Securities Inc. (collectively, the “Agents”) to raise gross proceeds of C$10,155,400 (the “Offering”). Pursuant to the Offering, the Company issued 812,432 units (the "Units") at a price of CDN$12.50 per Unit.  Each Unit was comprised of one common share of the Company (a "Common Share") and one half of one transferable common share purchase warrant (a "Warrant"), each Warrant having a three-year life and entitling the holder thereof to acquire one Common Share at a price of C$20.00.

On June 13, 2018, the Company entered into a loan and warrant agreement with Hummingbird Resources PLC (“Hummingbird”), an arm’s length investor, for an unsecured convertible loan in the aggregate sum of $1,500,000, bearing interest at 10% per annum, maturing in one year. Contemporaneously, the Company agreed to issue 229,464 share purchase warrants, entitling the lender to acquire 229,464 common shares of the Company, at a price of C$8.50 per share, for two years. Under the terms of the loan agreement, the lender may, at any time prior to maturity, convert any or all of the principal amount of the loan and accrued interest thereon, into common shares of the Company at a price per share equal to C$8.50. In the event that a notice of conversion would result in the lender holding 10% or more of the Company’s issued and outstanding shares, then, in the alternative, and under certain circumstances, the Company would be required to pay cash to the lender in an amount equal C$8.50 multiplied by the number of shares intended to be issued upon conversion. Further, in the event that the lender holds more than 5% of the issued and outstanding shares of the Company subsequent to the exercise of any of its convertible securities held under this placement, it shall have the right to appoint one director to the board of the Company. Lastly, among other things, the loan agreement further provides that for as long as any amount is outstanding under the convertible loan, the investor retains a right of first refusal on any Company financing or joint venture/strategic partnership/disposal of assets.  


12


In August 2018, the amount of the Hummingbird convertible loan payable was increased to $2 million from its original $1.5 million loan, net of $45,824 of debt issue costs, of which $25,750 was incurred in the current period.  Under the terms of the Amended and Restated Loan Agreement, Hummingbird may, at any time prior to maturity, convert any or all of the principal amount of the loan and accrued interest thereon, into common shares of Bunker as follows: (i) $1,500,000, being the original principal amount (“Principal Amount”), the Principal Amount may be converted at a price per share equal to C$8.50; (ii) 229,464 common shares may be acquired upon exercise of warrants at a price of C$8.50 per warrant for a period of two years from the date of issuance; (iii) $500,000, being the additional principal amount (“Additional Amount”), the Additional Amount may be converted at a price per share equal to C$4.50; and (iv) 116,714 common shares may be acquired upon exercise of warrants at a price of C$4.50 per warrant for a period of two years from the date issuance. In the event that Hummingbird would acquire common shares in excess of 9.999% through the conversion of the Principal Amount or Additional Amount, including interest accruing thereon, or on exercise of the warrants as disclosed herein, the Company shall pay to Hummingbird a cash amount equal to the common shares exercised in excess of 9.999%, multiplied by the conversion price.

In August 2018, the Company closed a private placement, issuing 160,408 Units to Gemstone 102 Ltd. (“Gemstone”) at a price of C$4.50 per Unit, for gross proceeds of C$721,834 ($549,333) and incurring financing costs of $25,750. Each Unit entitles Gemstone to acquire one common share (“Unit Share”) and one common share purchase warrant (“Unit Warrant”), with each Unit Warrant entitling Gemstone to acquire one common share of the Company at a price of C$4.50 for a period of three years. Prior to the issuance of the Units, Gemstone held 400,000 common shares of the Company and 200,000 warrants (“Prior Warrants”) exercisable at a price of C$20.00 per share. Immediately prior to closing, the Prior Warrants were early terminated by mutual agreement of the Company and Gemstone. Upon issuance of the 160,408 Units to Gemstone, Gemstone beneficially owns or exercises control or direction over 560,408 common shares of the Company. Assuming exercise of the Unit Warrants, Gemstone would hold 720,816 of the outstanding common shares of the Company. Gemstone’s participation in the Offering constitutes a "related party transaction" under Multilateral Instrument 61-101 – Protection of Minority Security Holders in Special Transactions ("MI 61-101").

Given the urgent need to secure financing to meet the new lease obligations, Bunker’s Board approved an equity private placement of Units to be sold at C$0.75 per Unit with each Unit consisting of one common share and one common share purchase warrant.  On November 28, 2018, the Company closed on a total of 645,866 Units for gross proceeds of C$484,400 ($365,341) and incurring financing costs of $10,062, with each purchase warrant exercisable into a Common Share at C$1.00 per Common Share for a period of thirty-six months.  

In March 2019, Hummingbird agreed to extend the scheduled maturity date of the loan to June 30, 2020.

On June 27, 2019, the Company closed the first tranche ("First Tranche") of a non-brokered private placement, issuing 11,660,000 units ("June 2019 Unit") at a price of C$0.05 per June 2019 Unit for gross proceeds of C$583,000 ($436,608) and incurring financing costs of $19,640.  Each June 2019 Unit consists of one common share of the Company and one common share purchase warrant ("June 2019 Warrant"). Each whole June 2019 Warrant entitles the holder to acquire one common share at a price of C$0.25 per common share for a period of two years. As a part of the First Tranche, Hummingbird Resources PLC ("Hummingbird") has acquired 2,660,000 June 2019 Units for C$133,000 ($100,000) which was applied to reduction of the principal amount owing under the convertible loan facility.

The Company has accounted for the warrant liability in accordance with ASC Topic 815. These warrants are considered derivative instruments as they were issued in a currency other than the Company’s functional currency of the US dollar. The estimated fair value of warrants accounted for as liabilities was determined on the date of issue and marks to market at each financial reporting period. The change in fair value of the warrant liability is recorded in the interim condensed consolidated statement of operations and comprehensive loss as a gain or loss and is estimated using the Binomial model.

Current Assets and Total Assets

As of June 30, 2019, the Company’s balance sheet reflects that the Company had: i) total current assets of $106,100, compared to total current assets of $1,410,584 at June 30, 2018 - a decrease of $1,304,484 or approximately 92%; and ii) total assets of $227,090, compared to total assets of $1,507,837 at June 30, 2018 – a decrease of $1,280,747 or approximately 85%.  The decrease in current assets was due to the decrease in cash year-over-year, resulting from the Company’s net loss during the year.

Total Current Liabilities and Liabilities

As of June 30, 2019, the Company’s balance sheet reflects that the Company had total current liabilities of $ 8,320,791 and total liabilities of $ 8,437,600, compared to total current liabilities of $ 1,587,980 and total liabilities of $ 2,270,883 at June 30, 2018.  These increases are reflective of increased Placer Mining and EPA accruals and convertible debt in the company year-over-year.

Cash Flow

During the fiscal year ended June 30, 2019 cash was primarily used to fund activities at the Bunker Hill Mine operations.  The Company reported a net decrease in cash during the fiscal years ended June 30, 2019 as a result of operating activities offset by cash provided by financing activities.


13


Off-Balance Sheet ArrangementsIncome

 

The Company has no off-balance sheet arrangements.

ITEM 7A.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Not Applicable.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

BUNKER HILL MINING CORP. (FORMERLY LIBERTY SILVER CORP.)

A MENDED AND RESTATED CONSOLIDATED FINANCIAL STATEMENTS

YEARS ENDED JUNE 30, 2019 AND 2018

(EXPRESSED IN UNITED STATES DOLLARS)


14


Picture 1


15


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Consolidated Balance Sheets

(Expressed in United States Dollars)

 

(As restated)

(note 5)

As at

June 30,

2019

(As restated)

(note 5)

As at

June 30,

2018

ASSETS

 

 

 

 

 

Current assets

 

 

Cash and cash equivalents

$ 28,064   

$ 502,660   

Accounts receivable

42,864   

229,046   

Deposit

-   

90,248   

Prepaid expenses

35,172   

588,630   

Total current assets

106,100   

1,410,584   

 

 

 

Non-current assets

 

 

Equipment (note 6 )

52,050   

97,252   

Long term deposit

68,939   

-   

Mining interests (note 7 )

1   

1   

Total assets

$ 227,090   

$ 1,507,837   

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

Current liabilities

 

 

Accounts payable (notes 7 and 12 )

$ 3,421,625   

$ 771,916   

Accrued liabilities (notes 7 and 10 )

2,896,025   

504,186   

Other liabilities

57,307   

57,417   

Interest payable

201,507   

3,288   

Convertible loan payable (note 8 )

1,744,327   

70,820   

Derivative liability - conversion feature (note 8)

-   

180,353   

Total current liabilities

8,320,791   

1,587,980   

 

 

 

Non-current liabilities

 

 

Derivative warrant liability (note 9)

116,809   

682,903   

Total liabilities

8,437,600   

2,270,883   

 

 

 

Shareholders' Deficiency

 

 

Preferred shares, $ 0.000001 par value, 10,000,000 preferred shares authorized;  Nil preferred shares issued and outstanding (note 9 )

-   

-   

Common shares, $ 0.000001 par value, 750,000,000 common shares authorized; 15,811,396 and 3,301,372 common shares issued and outstanding, respectively (note 9 )

16   

3   

Additional paid-in-capital (note 9 )

24,284,765   

23,397,259   

Shares to be issued (note 1 3 )

107,337   

-   

Deficit accumulated during the exploration stage

(32,602,628)  

(24,160,308)  

Totalshareholders'deficiency   

(8,210,510)  

(763,046)  

Totalshareholders'deficiencyandliabilities   

$ 227,090   

$ 1,507,837   

The accompanying notes arehad net income of $898,591 for the year ended December 31, 2022 (net loss of $6,402,277 for the year ended December 31, 2021). In addition to the decrease in operating expenses (as described above), net income in the year ended December 31, 2022 was positively impacted by a gain on EPA settlement of $8,614,103 (year ended December 31, 2021: $nil) resulting from the reclassification of $17,000,000 of current liabilities to non-current liabilities, and a $3,395,938 increase in the gain due to change in derivative liability ($15,696,391 for the year ended December 31, 2022 compared to $12,300,453 for the year ended December 31, 2021) driven by a proportionally greater decline in the Company’s share price in 2022 relative to 2021. This was partially offset by impacts from the $29,000,000 of convertible debenture financings that were entered into during the year ended December 31, 2022, including an integral partincrease in interest expense of these amended and restated consolidated financial statements.


16



Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Consolidated Statements of Loss and Comprehensive Loss

(Expressed in United States Dollars)

 

(As restated)

(note 5)

Year Ended

June 30,

2019

(As restated)

(note 5)

Year Ended

June 30,

2018

 

 

 

Operating expenses

 

 

Operation and administration

$ 1,189,226   

$ 2,719,746   

Exploration

6,416,238   

5,641,465   

Legal and accounting

240,969   

490,362   

Consulting

266,998   

796,861   

Loss from operations

(8,113,926)  

(9,648,434)  

 

 

 

Other income or gain (expense or loss)

 

 

Change in derivative liability (notes 8 and 9 )

1,892,488   

3,808,384   

Accretion expense (note 8 )

(734,589)  

(9,373)  

(Loss) gain on foreign exchange

(15,261)  

136,104   

Interest expense (note 8 )

(256,029)  

(3,287)  

Loss on sale of equipment

(10,930)  

-   

Loss on loan extinguishment (note 8 )

(1,204,073)  

-   

Loss before income tax

(8,442,320)  

(5,716,606)  

Provisionforincometaxes   

-   

-   

Netlossandcomprehensivelossfortheyear   

$ (8,442,320)  

$ (5,716,606)  

 

 

 

 

 

 

Netlosspercommonshare-basicandfullydiluted   

$ (2.14)  

$ (2.65)  

 

 

 

Weightedaveragenumberofcommonshares-basicandfullydiluted   

3,951,072   

2,157,204   

The accompanying notes are an integral part of these amended and restated consolidated financial statements.


17



Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Consolidated Statements of Cash Flows

(Expressed in United States Dollars)

 

(As restated)

(note 5)

Year Ended

June 30,

2019

(As restated)

(note 5)

Year Ended

June 30,

2018

 

 

 

Operating activities

 

 

Net loss for the year

$ ( 8,442,320)   

$ ( 5,716,606)   

Adjustments to reconcile net loss to net cash used in operating activities::

 

 

Stock-based compensation

43,403   

310,383   

Depreciation expense

9,897   

7,015   

Write-down of mining interest

-   

300,000   

Change in fair value of warrant liability

(1,892,488)  

(3,808,384)  

Accretion expense

734,589   

9,373   

Loss on sale of equipment

10,930   

-   

Loss on loan extinguishment

1,204,073   

-   

Changes in operating assets and liabilities:

 

 

Accounts receivable

186,182   

(223,572)  

Deposit

90,248   

(21,666)  

Prepaid expenses

553,458   

(456,079)  

Long term deposit

(68,939)  

22,056   

Accounts payable

2,670,639    

489,917   

Accrued liabilities

2,421,011   

347,778   

Other liabilities

(110)  

57,417   

Interest payable

198,219   

3,288   

Net cash used in operating activities

(2,281,208)  

(8,679,080)  

 

 

 

Investing activities

 

 

Purchase of machinery and equipment

(6,555)  

(95,252)  

Proceeds on disposal of equipment

10,000   

-   

Net cash provided by (used in) investing activities

3,445   

(95,252)  

 

 

 

Financing activities

 

 

Proceeds from convertible loan payable

500,000   

1,500,000   

Proceeds from issuance of common stock, net

1,195,830   

7,183,477   

Proceeds from stock options exercised

-   

-   

Shares to be issued

107,337   

-   

Net cash provided by financing activities

1,803,167   

8,683,477   

 

 

 

Net change in cash and cash equivalents

(474,596)  

(90,855)  

Cash and cash equivalents, beginning of year

502,660   

593,515   

Cash and cash equivalents, end of year

$ 28,064   

$ 502,660   

 

 

 

 

 

 

Supplemental disclosures

 

 

 

 

 

Non-cash activities:

 

 

Common stock issued to settle convertible loan payable

100,000   

-   

Disposal of equipment used to settle accounts payable

20,930   

-   

Stock options exercised used to settle accrued liabilities

268,930   

-   

The accompanying notes are an integral part of these amended and restated consolidated financial statements.


18



Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Consolidated Statements of Changes in Shareholders’ Deficiency

(Expressed in United States Dollars)

 

Common stock

 

 

 

 

 

Shares

Amount

(note 9)

Additional paid-in-capital

(note 9)

Shares to be issued

Deficit accumulated during the exploration stage

Total

Balance, June 30, 2017

2,488,940

$2 

$ 19,156,562   

$- 

$ (18,443,702)  

$ 712,862   

Stock-based compensation

-

- 

310,383   

- 

-   

310,383   

Issue costs: warrants

-

- 

(3,253,162)  

- 

-   

(3,253,162)  

Issue costs

-

- 

(753,497)  

- 

-   

(753,497)  

Shares issued at $9.77 per share (i)

812,432

1 

7,936,973   

- 

-   

7,936,974   

Net loss for the year

-

- 

-   

- 

(5,716,606)  

(5,716,606)  

Balance, June 30, 2018 (As restated, note 5)

3,301,372

$3  

$ 23,397,259   

$-  

$ (24,160,308)  

$ (763,046)  

Stock-based compensation

-

- 

43,403   

- 

-   

43,403   

Units issued at $7.80 per share (ii)

160,408

- 

547,333   

- 

-   

549,333   

Units issued at $0.57 per share (iii)

645,866

1 

365,340   

- 

-   

365,341   

Units issued at $0.04 per share (iv)

11,660,000

12 

436,596   

- 

-   

436,608   

Stock options exercised

43,750

- 

268,930   

- 

-   

268,930   

Issue costs

-

- 

(55,452)  

- 

-   

(55,452)  

Warrant valuation

-

- 

(720,644)  

- 

-   

(720,644)  

Shares to be issued (note 13 )

-

- 

-   

107,337 

-   

107,337   

Net loss for the year

-

- 

-   

- 

(8,442,320)  

(8,442,320)  

Balance, June 30, 2019 (As restated, note 5)

15,811,396

$16 

$ 24,284,765   

$107,337 

$ (32,602,628)  

$ (8,210,510)  

(i) Shares issued from proceeds at $12.50 CAD, converted$3,279,819 ($3,382,559 for the year ended December 31, 2022 compared to US at $9.77 (note 9 )

(ii) Units issued from proceeds at $4.50 CAD, converted to US at $3.42 (note 9 )

(iii) Units issued from proceeds at $0.75 CAD, converted to US at $0.57 (note 9)

(iv) Units issued from proceeds at $0.05 CAD, converted to US at $0.04 (note 9 )

The accompanying notes are an integral part of these amended and restated consolidated financial statements.


19


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


1.Nature and continuance of operations and going concern

Bunker Hill Mining Corp. (formerly Liberty Silver Corp.) (the “Company”) was incorporated under$102,740 for the laws of the state of Nevada, U.S.A on February 20, 2007 under the name Lincoln Mining Corp.  Pursuant to a Certificate of Amendment dated February 11, 2010, the Company changed its name to Liberty Silver Corp., and on September 29, 2017 the Company changed its name to Bunker Hill Mining Corp.  The Company’s registered office is located at 1802 N. Carson Street, Suite 212, Carson City Nevada 89701, and its head office is located at 401 Bay Street, Suite 2702, Toronto, Ontario, Canada, M5H 2Y4, and its telephone number is 888-749-4916.  As of the date of this Form 10-K, the Company had two subsidiaries, Bunker Hill Operating LLC, a Colorado corporation that is currently dormant, and American Zinc Corp.year ended December 31, 2021), an Idaho corporation created to facilitateincrease in debenture finance costs of $1,230,540 (year ended December 31, 2021: $nil) and an increase in the work being conducted at the Bunker Hill Mineloss on fair value of convertible debentures of $1,140,537 (year ended December 31, 2021: $nil) and increase in Idaho.finance costs $945,507 (year ended December 31, 2021: $nil).

 

The Company was incorporatedhad comprehensive income of $1,152,466 for the purposeyear ended December 31, 2022 (comprehensive loss of engaging$6,402,277 for the year ended December 31, 2021). Comprehensive income for the year ended December 31, 2022 is inclusive of a $253,875 gain on change in mineral exploration activities.  It continuesfair value on own credit risk ($nil for the year ended December 31, 2021) relating to work at developing its project with a view towards putting itthe convertible debentures entered into production.during the year ended December 31, 2022.

Liquidity and Capital Resources

Going Concern

These consolidated financial statements have been prepared on a going concern basis. The Company has incurred losses since inception resulting in an accumulated deficit of $ 32,602,628 (restated)$71,592,559 and further losses are anticipated in the development of its business. The Company does not have sufficient working capital neededcash to fund normal operations and meet itsdebt obligations for the next 12 months without deferring payment on certain current fiscal obligations and commitments.liabilities and/or raising additional funds. In order to continue to meet its fiscal obligations in the current fiscal year and beyond, the Company must seek additional financing. This raises substantial doubt about the Company’s ability to continue as a going concern. Its ability to continue as a going concern is dependent upon the ability of the Company to generate profitable operations in the future and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due. The accompanying consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Management is considering various financing alternatives including, but not limited to, raising capital through the capital markets, debt and debt financing.closing on the multi-metals stream transaction. These consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts of and classification of liabilities that might be necessary in the event the Company cannot continue in existence.

Debt and Equity Financings

As described above, during year ended December 31, 2022, the Company closed on three convertible debentures totaling $29,000,000, a loan facility of $5,000,000, and equity financings (net of issuance costs) totaling $7,767,849. The proceeds of these financings were primarily used to purchase the Bunker Hill Mine and the processing plant, the satisfaction of short-term obligations to the EPA (including financial assurance commitments, cost recovery and water treatment payments), advancement of mine restart activities and the funding of working capital requirements.

Current Assets and Total Assets

As of December 31, 2022, the Company’s balance sheet reflects that the Company had: (i) total current assets of $7,741,052, compared to total current assets of $3,622,548 at December 31, 2021 – an increase of $4,118,504; and (ii) total assets of $32,929,892, compared to total assets of $4,071,796 at December 31, 2021 – an increase of $28,858,096. The increase in current assets was primarily due to an increase in restricted cash as a result of the proceeds from the convertible debentures and equity financings, and from increases in prepaid expenses and deposits. Total assets increased principally due to the purchase of, and costs capitalized to, the Bunker Hill Mine and process plant.

33

Current Liabilities and Total Liabilities

As of December 31, 2022, the Company’s balance sheets reflects that the Company had total current liabilities of $10,155,582 and total liabilities of $59,106,835, compared to total current liabilities of $22,795,277 and total liabilities of $38,314,164 as of December 31, 2021. The decrease in current liabilities is primarily reflective of financing and assurance activities that moved the EPA cost recovery liability from current to long-term liabilities. Total liabilities increased as a result of the closing of the three convertible debentures, one loan facility and movement of the EPA cost recovery liability from current to long term, offset by the decrease in the long-term derivative warrant liability and promissory note.

Working Capital and Shareholders’ Deficit

As of December 31, 2022, the Company had a working capital deficit of $2,414,530 and a shareholders’ deficiency of $26,176,943 compared to a working capital deficit of $19,172,729 and a shareholders’ deficiency of $34,242,368 as of December 31, 2021. The working capital deficit decreased during the year ended December 31, 2022 primarily due to funding from debt and equity financings, and the reclassification of cost recovery liabilities from current to long-term. The shareholders’ deficiency decreased primarily due to proceeds from equity financing in the second quarter of 2022, and comprehensive net income in 2022.

Cash Flow

During the year ended December 31, 2022, unrestricted cash increased by $222,042 as a result of cash provided from the closing of the convertible debentures, loan facility and equity financings, with proceeds used to satisfy short-term obligations with the EPA, purchase of the Bunker Hill Mine and a processing plant, partial repayment of the outstanding promissory note, advancement of mine restart activities, and funding of working capital requirements. In addition to the above, restricted cash increased $6,476,000 during the year end December 31, 2022.

During the year ended December 31, 2022, $22,498,307 was used in operating activities, primarily due to the securing of the Company’s financial assurance obligations with the EPA, payments made to the EPA in satisfaction of cost recovery and water treatment payables, funding of mine restart activities, and other working capital requirements. This compares with cash used in operating activities of $11,372,153 for the year ended December 31, 2021.

During the year ended December 31, 2022, cash of $11,174,672 was used in investing activities primarily for the purchase of the Bunker Hill Mine, a process plant, equipment, and real estate, compared with $94,693 used for investing activities in the year ended December 31, 2021.

During the year ended December 31, 2022, cash of $40,371,021 was provided by financing activities primarily due to proceeds from the three convertible debentures, one loan facility and the equity financings, partially offset by cash used for repayment of a promissory note, compared with cash of $8,384,248 provided by financing activities in the year ended December 31, 2021.

Subsequent Events

Events occurring subsequent to December 31, 2022, as disclosed above in the Liquidity and Capital Resources section. In addition, the Company had the following subsequent events.

Share Issuance

On January 10, 2023, the Company issued 6,377,272 common shares in connection with its election to satisfy interest payments under the outstanding convertible debentures for the three months ending December 31, 2022.

On March 31, 2023, the Company issued 8,464,288 common shares in connection with its election to satisfy interest payments under the outstanding convertible debentures for the three months ending March 31, 2023.

Corporate Update

On Feb 28, 2023, the Company reported that it had temporarily paused discretionary projects and procurement activities until the completion of its financing initiatives. Primarily due to the inability to procure certain long-lead items that were planned to be ordered by February 2023, and longer estimated delivery times thereof, the Company now expects the Bunker Hill Mine restart to be achieved in 2024. Total project capital expenditures are not expected to be materially impacted given the Company’s ability to reschedule discretionary expenditures and manage a modest fixed cost base.

34

Teck Warrant Amendment

On March 15, 2023, the Company amended the exercise price of 10,416,667 common stock purchase warrants of the Company (the “Warrants”) and the expiry date of the warrants to March 31, 2023. The Warrants comprise units of the Company issued to Teck Resources Limited (“Teck”) on a private placement basis on May 13, 2022, in consideration for the Company’s acquisition of the Pend Oreille process plant. Each Warrant entitles the holder thereof to purchase one share of common stock of the Company (each, a “Warrant Share”) at an exercise price of C$0.37 per Warrant Share at any time on or prior to May 12, 2025. The Company amended the exercise price of the Warrants from C$0.37 to C$0.11 per Warrant Share (the “Amended Exercise Price”) and amend the expiry date from May 12, 2025, to March 31, 2023. Following the amendment of the terms of the warrants, Teck exercised all 10,416,667 warrants at an exercise price of C$0.11, for aggregate gross proceeds of approximately C$1,145,834 to the Company.

Prospectus Offering Termination and Private Placement

On February 15, 2023, the Company reported that it intended to terminate its previously announced prospectus offering of Common Shares following its determination that effectiveness of a registration statement on Form S-1 would not be achievable in a time frame consistent with its capital requirements. Concurrently, the Company announced that it had entered into an agreement with a syndicate of agents in connection with a proposed private placement of up to $9,000,000 of special warrants of the Company (the “Special Warrants”).

On March 28, 2023, the Company announced the closing of its private placement of the Special Warrants by issuing 51,633,727 Special Warrants at a price of C$0.12 per Special Warrant, for aggregate gross proceeds of C$6,196,047. Each Unit consists of one share of common stock of the Company (each, a “Unit Share”) and one common stock purchase warrant of the Company (each, a “Warrant”). Each whole Warrant entitles the holder thereof to acquire one share of common stock of the Company (a “Warrant Share”, and together with the Unit Shares, the “Underlying Shares”) at an exercise price of $0.15 per Warrant Share until March 27, 2026. In consideration for their services in connection with the Offering, a cash commission in the amount of $211,461 is payable to the Agents. The Agents were also issued 2,070,258 compensation options (the “Compensation Options”). Each Compensation Option is exercisable to acquire one unit of the Company (a “Compensation Unit”) at the Issue Price for a period of 36 months from March 27, 2023, subject to adjustment in certain events. Each Compensation Unit consists of one share of common stock of the Company and one common stock purchase warrant of the Company (an “Agents’ Compensation Warrant”) Each Agents’ Compensation Warrant entitles the holder thereof to acquire one share of common stock of the Company (an “Agents’ Compensation Warrant Share”) at a price of C$0.15 per Agents’ Compensation Warrant Share until March 27, 2026.

Critical accounting estimates

The preparation of the interim condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and contingent liabilities at the date of the financial statements and reported amounts of expenses during the reporting period. Estimates and judgments are continuously evaluated and are based on management’s experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual outcomes can differ from these estimates. The key sources of estimation uncertainty that have a significant risk of causing material adjustment to the amounts recognized in the financial statements are:

Share-based payments

Management determines costs for share-based payments using market-based valuation techniques. The fair value of the share awards and warrant liabilities are determined at the date of grant using generally accepted valuation techniques and for warrant liabilities at each balance sheets date thereafter. Assumptions are made and judgment used in applying valuation techniques. These assumptions and judgments include estimating the future volatility of the stock price and expected dividend yield. Such judgments and assumptions are inherently uncertain. Changes in these assumptions affect the fair value estimates.

Warrants and accrued liabilities

Estimating the fair value of derivative warrant liability requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the issuance. This estimate also requires determining the most appropriate inputs to the valuation model including the expected life of the warrants and conversion feature derivative liability, volatility and dividend yield and making assumptions about them.

The Company has to make estimates to accrue for certain expenditures due to delay in receipt of third-party vendor invoices. These accruals are made based on trends, history and knowledge of activities. Actual results may be different.

The Company makes monthly estimates of its water treatment costs, with a true-up to the annual invoice received from the IDEQ. Using the actual costs in the annual invoice, the Company will then reassess its estimate for future periods. Given the nature, complexity and variability of the various actual cost items included in the invoice, the Company has used the most recent invoice as its estimate of the water treatment costs for future periods.

Off-Balance Sheet Arrangements

The Company has no off-balance sheet arrangements.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not Applicable.

35

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

TABLE OF CONTENTS
Page
Report of Independent Registered Public Accounting Firm – MNP, LLP PCAOB ID: 193037
Consolidated Balance Sheets, December 31, 2022 and 202139
Consolidated Statements of Operations for the years ended December 31, 2022 and 202140
Consolidated Statements of Cash Flows for the years ended December 31, 2022 and 202141
Consolidated Statements of Changes in Stockholders’ Deficit for the years ended December 31, 2022 and 202142
Notes to the Consolidated Financial Statements43-67

36

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of Bunker Hill Mining Corp. (formerly Liberty Silver Corp.)

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheets of Bunker Hill Mining Corp. (the Company) as at December 31, 2022 and 2021, and the related consolidated statements of income (loss) and comprehensive income (loss), cash flows, and changes in shareholders’ deficiency for each of the years in the two-year period ended December 31, 2022, and the related notes (collectively referred to as the consolidated financial statements).

In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Company as at December 31, 2022 and 2021, and the results of its consolidated operations and its consolidated cash flows for each of the years in the two-year period ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.

Material Uncertainty Related to Going Concern

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, the Company has suffered an accumulated deficit and recurring losses from operations and does not have sufficient working capital which raises substantial doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 1. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. This matter is also described in the “Critical Audit Matters” section of our report.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matters

The critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

37

Critical Audit Matter DescriptionAudit Response

Going Concern

As described in Note 1 of the consolidated financial statements, the Company has been incurring losses from operations and does not have sufficient working capital needed to meet its current obligations and commitments. In order to continue as a going concern, the Company must seek additional financing.

Significant assumptions and judgements on cash flow projections were made by management in estimating future cash flows, which are subject to high degree of uncertainty.

Refer to Note 1 Nature and Continuance of Operations and Going Concern.

This matter is also described in the “Material Uncertainty Related to Going Concern” section of our report.

We responded to this matter by performing audit procedures in relation to the assessment of the ability of the Company to continue as a going concern. Our audit work in relation to this included, but was not restricted to, the following:
Evaluated the impact of the Company’s existing financial arrangements and conditions in relation to the ability to continue as a going concern.
Obtained an understanding from management on the Company’s future plans on the operations including financing arrangements.
Evaluated the assumptions and estimates on cashflow projections used in the forecast incorporating information established from our understanding above and any materialized arrangements subsequent to the period end.
Assessed the appropriateness of the related disclosures.

Valuation of Series 1 & 2 Convertible Debentures and Royalty Convertible Debenture (CDs)

The Company issued various convertible debentures that are complex in nature and are required to be fair valued on issuance and at each reporting period.

The calculation of the fair value of the CDs requires management to use an appropriate valuation model and incorporates estimates.

Due to the complexity of these CDs and the estimates and assumptions involved in the determination of fair value we consider this to be a critical audit matter.

Refer to Note 3 Significant Account Policies – Use of Estimates and Assumptions and Note 8 – Promissory Note Payable and Convertible Debentures

We responded to this matter by performing audit procedures in relation to the accounting and valuation of the CDs. Our audit work in relation to this included, but was not restricted to, the following:
Obtained and reviewed the agreements for the CDs.
Obtained management’s analysis and assessment of the accounting of the CDs and their calculation of the fair value related to the instruments.
Assessed the accounting treatment of the CDs to ensure it follows the appropriate accounting guidance.
Assessed the reasonability of the model used to value the CDs and the appropriateness of the inputs used and recalculated the fair values.
Performed a sensitivity analysis of the inputs.
Recalculated the covenants involved to ensure compliance.

MNP LLP

Chartered Professional Accountants


Licensed Public Accountants

We have served as the Company’s auditor since 2014. 

Mississauga, Canada

April 17, 2023

38

Bunker Hill Mining Corp.

Consolidated Balance Sheets

(Expressed in United States Dollars)

  December 31,  December 31, 
  2022  2021 
ASSETS        
         
Current assets        
Cash $708,105  $486,063 
Restricted cash (note 7)  6,476,000   - 
Accounts receivable and prepaid expenses (note 5)  556,947   413,443 
Short-term deposit  -   68,939 
Prepaid mine deposit and acquisition costs (note 6)  -   2,260,463 
Prepaid finance costs  -   393,640 
Total current assets  7,741,052   3,622,548 
         
Non-current assets        
Spare parts inventory  341,004   - 
Equipment (note 5)  551,204   396,894 
Long-term deposit (note 5)  269,015   - 
Right-of-use assets (note 6)  -   52,353 
Bunker Hill Mine and Mining interests (note 7)  15,896,645   1 
Process plant (note 5)  8,130,972   - 
Total assets $32,929,892  $4,071,796 
         
EQUITY AND LIABILITIES        
         
Current liabilities        
Accounts payable $4,523,502  $1,312,062 
Accrued liabilities  1,500,164   869,581 
EPA water treatment payable (note 8)  -   5,110,706 
Interest payable (notes 8 and 9)  1,154,477   409,242 
Derivative warrant liability (note 11)  903,697   - 
Deferred share units liability (note 14)  573,742   1,531,409 
Promissory notes payable (note 9)  1,500,000   2,500,000 
Environment protection agency cost recovery payable (note 8)  -   11,000,000 
Current portion of lease liability (note 10)  -   62,277 
Total current liabilities  10,155,582   22,795,277 
         
Non-current liabilities        
Loan payable (note 9)  4,684,446   - 
Series 1 convertible debenture (note 9)  5,537,360   - 
Series 2 convertible debenture (note 9)  14,063,525   - 
Royalty convertible debenture (note 9)  10,285,777   - 
Environment protection agency cost recovery liability net of discount (note 8)  7,941,466   - 
Derivative warrant liability (note 11)  6,438,679   15,518,887 
Total liabilities  59,106,835   38,314,164 
         
Shareholders’ Deficiency        
Preferred shares, $0.000001 par value, 10,000,000 preferred shares authorized; Nil preferred shares issued and outstanding (note 11)  -   - 
Common shares, $0.000001 par value, 1,500,000,000 common shares authorized; 229,501,661 and 164,435,826 common shares issued and outstanding, respectively (note 11)  228   164 
Additional paid-in-capital (note 11)  45,161,513   38,248,618 
Accumulated other comprehensive income  253,875   - 
Accumulated Deficit  (71,592,559)  (72,491,150)
Total shareholders’ deficiency  (26,176,943)  (34,242,368)
Total shareholders’ deficiency and liabilities $32,929,892  $4,071,796 

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

39

Bunker Hill Mining Corp.

Consolidated Statements of Income (loss) and Comprehensive Income (loss)

(Expressed in United States Dollars)

  Year  Year 
  Ended  Ended 
  December 31,  December 31, 
  2022  2021 
Operating expenses        
Operation and administration (notes 11, 13 and 14) $2,033,879  $2,651,954 
Exploration  -   13,530,819 
Mine preparation  7,827,656   - 
Legal and accounting  1,147,861   1,035,777 
Consulting and wages (note 17)  5,477,765   1,533,954 
Loss from operations  (16,487,161)  (18,752,504)
         
Other income or gain (expense or loss)        
Change in derivative liability (note 11)  15,696,391   12,300,453 
(loss) gain on foreign exchange  (237,546)  208,660 
Loss on fair value of convertible debentures (note 9)  (1,140,537)  - 
Gain on EPA debt extinguishment (note 8)  8,614,103   - 
Interest expense (notes 8 and 9)  (3,382,559)  (102,740)
Debenture finance costs (note 9)  (1,230,540)  - 
Financing costs  (945,507)  - 
Other income  18,626   - 
Other expense  (6,679)  - 
Loss on debt settlement  -   (56,146)
Net income (loss) for the year $898,591  $(6,402,277)
         
Other comprehensive income (loss), net of tax        
Gain on change in FV on own credit risk (note 9)  253,875   - 
Other comprehensive income (loss)  253,875   - 
Comprehensive income (loss)  1,152,466   (6,402,277)
         
Net Income (loss) per common share        
Net income (loss) per common share – basic (note 12) $0.00  $(0.04)
Net income (loss) per common share – fully diluted (note 12) $0.00  $(0.04)
Weighted average number of common shares        
Weighted average common shares – basic (note 12)  205,950,811   161,868,334 
Weighted average common shares – fully diluted (note 12)  269,801,281   161,868,334 

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

40

Bunker Hill Mining Corp.

Consolidated Statements of Cash Flows

(Expressed in United States Dollars)

  Year  Year 
  Ended  Ended 
  December 31,  December 31, 
  2022  2021 
Operating activities        
Net Income (loss) for the year $898,591  $(6,402,277)
Adjustments to reconcile net loss to net cash used in operating activities:        
Stock-based compensation  421,881   1,730,308 
Depreciation expense  214,643   239,904 
Change in derivative liability  (15,696,391)  (12,300,453)
Units issued for services  1,060,858   - 
Imputed interest expense on lease liability  1,834   12,696 
Interest expense  16,466   -  
Financing costs  264,435   -  
Foreign exchange loss (gain)  233,059   -  
Foreign exchange loss (gain) on re-translation of lease  718   2,165 
Loss on debt settlement  -   56,146 
Amortization of EPA discount  996,400   - 
Loss on fair value of convertible debt derivatives  1,140,537   - 
Gain on EPA debt extinguishment  (8,614,103)  - 
Changes in operating assets and liabilities:        
Accounts receivable  369,544   (12,598)
Prepaid mine acquisition costs  -   (260,463)
Prepaid finance costs  393,640  (393,640)
Prepaid expenses and deposits  (1,133,124)  (76,112)
Accounts payable  773,102   (128,774)
Accrued liabilities  316,167   787,363 
EPA water treatment payable  (4,458,707)  1,974,656 
EPA cost recovery payable  (2,000,000)  3,000,000 
Interest payable – EPA  (78,710)  - 
Interest payable  2,380,853  246,702 
Net cash used in operating activities  (22,498,307)  (11,372,153)
         
Investing activities        
Purchase of spare inventory  (341,004)  - 
Land purchase  (202,000)  - 
Bunker Hill mine purchase  (5,524,322)  - 
Mine improvements  (1,157,059)  - 
Purchase and demobilization of Process plant  (3,129,856)  - 
Process plant  (503,831)  -  
Purchase of machinery and equipment  (316,600)  (94,693)
Net cash used in investing activities  (11,174,672)  (94,693)
         
Financing activities        
Proceeds from convertible debentures  29,000,000   - 
Proceeds from bridge loan  4,668,000   - 
Proceeds from issuance of shares, net of issue costs  7,767,849   6,013,439 
Proceeds from promissory note  -   2,500,000 
Repayment of promissory note  (1,000,000)  - 
Lease payments  (64,828)  (129,191)
Net cash provided by financing activities  40,371,021   8,384,248 
Net change in cash and restricted cash  6,698,042   (3,082,598 )
Cash, beginning of year  486,063   3,568,661 
Cash and restricted cash, end of year $7,148,105  $486,063 
         
Supplemental disclosures        
Non-cash activities:        
Units issued to settle accounts payable and accrued liabilities $228,421  $188,146 
Units issued to settle interest payable  1,400,174   - 
Mill purchase for shares and warrants  3,243,296   - 
Units issued to settle DSU/RSU/Bonuses  872,399   - 
         
Reconciliation from Cash Flow Statement to Balance Sheet:        
Cash and restricted cash, end of year $7,148,105  $486,063 
Less restricted cash  

6,476,000

   - 
Cash $

708,105

  $

486,063

 

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

41

Bunker Hill Mining Corp.

Consolidated Statements of Changes in Shareholders’ Deficiency

(Expressed in United States Dollars)

                   
           Accumulated       
        Additional  other       
  Common stock  paid-in-  comprehensive  Accumulated    
  Shares  Amount  capital  loss  deficit  Total 
                   
Balance, December 31, 2021  164,435,826  $164  $38,248,618  $-   $(72,491,150)  $(34,242,368)
Stock-based compensation  -   -   700,737   -   -   700,737 
Compensation options  -   -   264,435   -   -   264,435 
Shares issued for interest payable  11,544,279   12   1,400,174   -   -   1,400,174 
Shares issued for RSUs vested  2,565,900   2   (2)  -   -   - 
Non brokered shares issued for C$0.30  1,471,664   1   352,854   -   -   352,855 
Special warrant shares issued for C$0.30  37,849,325   38   9,083,719   -   -   9,083,757 
Contractor shares issued for C$0.30  1,218,000   1   289,999   -   -   290,000 
Shares issued for Process plant purchase  10,416,667   10   1,970,254   -   -   1,970,264 
Issue costs  -   -   (902,427)  -   -   (902,427)
Warrant valuation  -   -   (6,246,848)  -   -   (6,246,848)
Gain on fair value from change in credit risk  -   -   -   253,875   -   253,875 
Net income for the period  -   -   -   -   898,591   898,591 
Shares issued at $0.32 per share(ii)                        
 Shares issued at $0.32 per share(ii), shares                        
Shares issued for debt settlement at $0.45 per share                        
 Shares issued for debt settlement at $0.45 per share, shares                        
Balance, December 31, 2022  229,501,661  $228  $45,161,513  $253,875   $(71,592,559)  $(26,176,943)
                         
Balance, December 31, 2020  143,117,452  $143  $34,551,133  $-  $(66,088,873) $(31,537,597)
Beginning balance value  143,117,452  $143  $34,551,133  $-   (66,088,873)  (31,537,597)
Stock-based compensation  -   -   1,309,024   -   -   1,309,024 
Shares issued at $0.32 per share(ii)  19,576,360   20   6,168,049   -   -   6,168,069 
Shares issued for debt settlement at $0.45 per share(iii)  417,720   -   188,146   -   -   188,146 
Shares issued for RSUs vested  1,324,294   1   (1)  -   -   - 
Issue costs  -   -   (154,630)  -   -   (154,630)
Warrant valuation  -   -   (3,813,103)  -   -   (3,813,103)
Net loss for the period  -   -   -   -   (6,402,277)  (6,402,277)
Net income (loss)  -   -   -   -   (6,402,277)  (6,402,277)
Balance, December 31, 2021  164,435,826  $164  $38,248,618  $-   $(72,491,150)  $(34,242,368)
Ending balance value  164,435,826  $164  $38,248,618  $-   $(72,491,150)  $(34,242,368)

(i)Shares issued at C$0.30, converted to US at $0.24 (note 11)
(ii)Units issued at C$0.40, converted to US at $0.32 (note 11)
(iii)Units issued at C$0.57, converted to US at $0.45 (note 11)

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

42

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

1. Nature and continuance of operations and going concern

Bunker Hill Mining Corp. (the “Company”) was incorporated under the laws of the state of Nevada, U.S.A. on February 20, 2007, under the name Lincoln Mining Corp. Pursuant to a Certificate of Amendment dated February 11, 2010, the Company changed its name to Liberty Silver Corp., and on September 29, 2017, the Company changed its name to Bunker Hill Mining Corp. The Company’s registered office is located at 1802 N. Carson Street, Suite 212, Carson City, Nevada 89701, and its head office is located at 82 Richmond Street East, Toronto, Ontario, Canada, M5C 1P1. As of the date of this Form 10-Q, the Company had one subsidiary, Silver Valley Metals Corp. (“Silver Valley”, formerly American Zinc Corp.), an Idaho corporation created to facilitate the work being conducted at the Bunker Hill Mine in Kellogg, Idaho.

 

The Company was incorporated for the initial purpose of engaging in mineral exploration activities at the Mine. The Company has moved into the development stage concurrent with (i) purchasing the Mine and a process plant, (ii) completing successive technical and economic studies, including a Prefeasibility Study, (iii) delineating mineral reserves, and (iv) conducting the program of activities outlined above.

Going Concern:

These consolidated financial statements have been prepared on a going concern basis. The Company has incurred losses since inception resulting in an accumulated deficit of $71,592,559 and further losses are anticipated in the development of its business. The Company does not have sufficient cash to fund normal operations and meet debt obligations for the next 12 months without deferring payment on certain current liabilities and/or raising additional funds. In order to continue to meet its fiscal obligations in the current fiscal year and beyond, the Company must seek additional financing. This raises substantial doubt about the Company’s ability to continue as a going concern. Its ability to continue as a going concern is dependent upon the ability of the Company to emergegenerate profitable operations in the future and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due. The accompanying consolidated financial statements do not include any adjustments that might result from the exploration stageoutcome of this uncertainty.

Management is dependent upon, amongconsidering various financing alternatives including, but not limited to, raising capital through the capital markets, debt, and closing on the multi-metals stream transaction (see note 8). These consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts of and classification of liabilities that might be necessary in the event the Company cannot continue in existence.

COVID-19:

The Company’s operations could be significantly adversely affected by the effects of a widespread global outbreak of epidemics, pandemics, or other things, obtaining additional financing to continuehealth crises, including the recent outbreak of respiratory illness caused by the novel coronavirus (“COVID-19”). Although the pandemic has subsided significantly, the Company cannot accurately predict the impact a COVID-19 resurgence would have on its operations explore and develop the mineral properties and the discovery, development, and saleability of reserves.

These financial statementsothers to meet their obligations with the Company, including uncertainties relating to the ultimate geographic spread of the Company forvirus, the year ended June 30, 2019 were approvedseverity of the disease, the duration of the outbreak, and authorized for issuethe length of travel and quarantine restrictions imposed by governments of affected countries. In addition, a significant outbreak of contagious diseases in the human population could result in a widespread health crisis that could adversely affect the economies and financial markets of many countries, resulting in an economic downturn that could further affect the Company’s operations and ability to finance its operations.

The Russia/Ukraine Crisis:

The Company’s operations could be adversely affected by the Board of Directorseffects of the Russia/Ukraine crisis and the effects of sanctions imposed against Russia or that country’s retributions against those sanctions, embargos or further-reaching impacts upon energy prices, food prices and market disruptions. The Company cannot accurately predict the impact the crisis will have on its operations and the ability of contractors to meet their obligations with the Company, including uncertainties relating the severity of its effects, the duration of the conflict, and the length and magnitude of energy bans, embargos and restrictions imposed by governments. In addition, the crisis could adversely affect the economies and financial markets of the United States in general, resulting in an economic downturn that could further affect the Company’s operations and ability to finance its operations. Additionally, the Company cannot predict changes in precious metals pricing or changes in commodities pricing which may alternately affect the Company either positively or negatively.

43

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 3, 2020 ..31, 2022 and December 31, 2021

(Expressed in United States Dollars)

2. Basis of presentation

The consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America applicable to exploration stage enterprises. The consolidated financial statements are expressed in U.S. dollars, the Company’s functional currency.  The Company’s fiscal year end is June 30.

3.Significant accounting policies

The following is a summary of significant accountaccounting policies used in the preparation of these consolidated financial statements.

Basis of consolidation

These consolidated financial statements include the assets, liabilities and expenses of the Company and its wholly owned subsidiaries,subsidiary, Silver Valley Metals Corp. (formerly American Zinc Corp. and Bunker Hill Operating LLC.). All intercompany transactions and balances have been eliminated on consolidation.


20


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


3.Significant accounting policies (continued)

Cash and cash equivalents

Cash and cash equivalents may include highly liquid investments with original maturities of three months or less.

Mineral rights, property and acquisition costs

The Company has been intransitioned from the exploration stage since its formation on February 20, 2007 andto the development stage at the beginning of the fourth quarter of 2022. The Company has not yet realized any revenues from its planned operations.  It is primarily engaged in the acquisition and exploration of mining properties.

The Company capitalizes acquisition and option costs of mineral rights as intangible assets.assets when there is sufficient evidence to support probability of generating positive economic returns in the future. Upon commencement of commercial production, the mineral rights will be amortized using the unit-of-production method over the life of the mineral rights. If the Company does not continue with exploration after the completion of the feasibility study, the mineral rights will be expensed at that time.

The costs of acquiring mining properties are capitalized upon acquisition. Mine development costs incurred to develop and expand the capacity of mines, or to develop mine areas in advance of production, are also capitalized once proven and probable reserves exist and the property is a commercially mineable property. Costs incurred to maintain current exploration or to maintain assets on a standby basis are charged to operations. Costs of abandoned projects are charged to operations upon abandonment. The Company evaluates the carrying value of capitalized mining costs and related property and equipment costs, to determine if these costs are in excess of their recoverable amount whenever events or changes in circumstances indicate that their carrying amounts may not be recoverable. Evaluation of the carrying value of capitalized costs and any related property and equipment costs are based upon expected future cash flows and/or estimated salvage value in accordance with Accounting Standards Codification (FASB ASC) 360-10-35, Impairment or Disposal of Long-Lived Assets.

Equipment

Equipment is stated at cost less accumulated depreciation. Depreciation is provided principally on the straight-line method over the estimated useful lives of the assets, which are generally 5range from 3 to 10 years. The cost of repairs and maintenance is charged to expense as incurred. Upon sale or other disposition of a depreciable asset, cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in other income or gain (expense or loss).

The Company periodically evaluates whether events and circumstances have occurred that may warrant revision of the estimated useful lives of equipment or whether the remaining balance of the equipment should be evaluated for possible impairment. If events and circumstances warrant evaluation, the Company uses an estimate of the related undiscounted cash flows over the remaining life of the equipment in measuring their recoverability.

44

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

Leases

Operating lease right of use (“ROU”) assets represent the right to use the leased asset for the lease term and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an implicit rate, the Company uses an incremental borrowing rate based on the information available at the adoption date in determining the present value of future payments. Lease expense for minimum lease payments is amortized on a straight-line basis over the lease term and is included in operation and administration expenses in the consolidated statements of Income (loss) and comprehensive Income (loss).

The Company is required to make additional payments for certain variable costs. These costs are expensed and included in operation and administration expenses in the consolidated statements of loss and comprehensive loss. Rental income obtained through subleases is recorded as income over the lease term and is offset against operation and administration expenses.

Impairment of long-lived assets

The Company reviews and evaluates long-lived assets for impairment when events or changes in circumstances indicate the related carrying amounts may not be recoverable. The assets are subject to impairment consideration under FASB ASC 360-10-35, Measurement of an Impairment Loss,360, Property, Plant and Equipment, if events or circumstances indicate that their carrying amount might not be recoverable. When the Company determines that an impairment analysis should be done, the analysis is performed using the rules of FASB ASC 930-360-35, Extractive Activities - Mining, and 360-10-15-3 through 15-5, Impairment or Disposal of Long-Lived Assets.

Various factors could impact the Company’s ability to achieve forecasted production schedules. Additionally, commodity prices, capital expenditure requirements and reclamation costs could differ from the assumptions the Company may use in future production cash flow models when compared to factors used to assess impairment. The ability to achieve the estimated quantities of recoverable minerals from explorationdevelopment stage mineral interests involves further risks in addition to those factors applicable to mineral interests where proven and probable reserves have been identified, due to the lower level of confidence that the identified mineralized material can ultimately be mined economically.


21


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


3.Significant accounting policies (continued)

Fair value of financial instruments

The Company adopted FASB ASC 820-10-50,820-10, Fair Value Measurements.Measurement. This guidance defines fair value, establishes a three-level valuation hierarchy for disclosures of fair value measurement and enhances disclosure requirements for fair value measures. The three levels are defined as follows:

*Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. 

*Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. 

*Level 3 inputs to valuation methodology are unobservable and significant to the fair measurement. 

Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 inputs to valuation methodology are unobservable and significant to the fair measurement.

 

The carrying amounts reported in the consolidated balance sheets for cash, andrestricted cash, equivalents, accounts receivable excluding HST, accounts payable, accrued liabilities, interest payable, convertible loanpromissory notes payable, environmental protection agency water treatment payable, environmental protection agency cost recovery payable, and derivativelease liability, all of which qualify as financial instruments, are a reasonable estimate of fair value because of the short period of time between the origination of such instruments and their expected realization and current market rate of interest. The carrying amounts of convertible loans are reported at estimated fair values as a result of the application of fair value models at each quarter end. The Company measured its DSU liability at fair value on recurring basis using level 1 inputs. Derivative warrant liabilities and convertible debentures are measured at fair value on recurring basis using level 3 inputs.

Environmental expenditures

The operations of the Company have been, and may in the future be, affected from time to time, in varying degrees, by changes in environmental regulations, including those for future reclamation and site restoration costs. Both the likelihood of new regulations and their overall effect upon the Company vary greatly and are not predictable. The Company’s policy is to meet, or if possible, surpass standards set by relevant legislation, by application of technically proven and economically feasible measures.

Environmental expenditures that relate to ongoing environmental and reclamation programs are charged against earningsexpensed as incurred or capitalized and amortized depending on their future economic benefits. Estimated future reclamation and site restoration costs, when the ultimate liability is reasonably determinable, are charged against earnings over the estimated remaining life of the related business operation, net of expected recoveries.  No costs have been recognized by the Company for environmental expenditures.

45

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

Income taxes

The Company accounts for income taxes in accordance with Accounting Standard Codification 740, Income Taxes ("(“FASB ASC 740"740”), on a tax jurisdictional basis. The Company files income tax returns in the United States.

Deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the tax bases of assets and liabilities and the consolidated financial statements reported amounts using enacted tax rates and laws in effect in the year in which the differences are expected to reverse. A valuation allowance is provided against deferred tax assets when it is determined to be more likely than not that the deferred tax asset will not be realized.

The Company assesses the likelihood of the consolidated financial statements effect of a tax position that should be recognized when it is more likely than not that the position will be sustained upon examination by a taxing authority based on the technical merits of the tax position, circumstances, and information available as of the reporting date. The Company is subject to examination by taxing authorities in jurisdictions such as the United States. Management does not believe that there are any uncertain tax positions that would result in an asset or liability for taxes being recognized in the accompanying consolidated financial statements. The Company recognizes tax-related interest and penalties, if any, as a component of income tax expense.


22


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


3.Significant accounting policies (continued)

FSAB ASC 740 prescribes recognition threshold and measurement attributes for the consolidated financial statements recognition and measurement of a tax position taken, or expected to be taken, in a tax return. FASB ASC 740 also provides guidance on de-recognition, classification, interest and penalties, accounting in periods, disclosure and transition. At June 30, 2019 and June 30, 2018 ,December 31, 2022, December 31, 2021, the Company has not taken any tax positions that would require disclosure under FASB ASC 740.

Basic and diluted net lossincome (loss) per share

The Company computes net lossincome (loss) per share of common stock in accordance with FASB ASC 260, Earnings per Share (“FASB ASC 260”). Under the provisions of FASB ASC 260, basic net income (loss) per share is computed using the weighted average number of common shares outstanding during the period. Diluted net lossincome (loss) per share is computed using the weighted average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the incremental common shares issuable upon the exercise of stock options, andRSU’s, warrants and the conversion of convertible loan payable. As of June 30, 2019, 287,100December 31, 2022, 9,005,636 stock options, 162,129,064 warrants, and 13,046,484 warrants5,470,799 broker options were considered in the calculation but not included, as they were anti-dilutive (June 30, 2018 - 287,100(December 31, 2021 – 9,053,136 stock options, 111,412,712 warrants, and 663,496 warrants)3,590,907 broker options).

Stock-based compensation

In December 2004, the FASB issued FASB ASC 718, “CompensationCompensation – Stock Compensation”Compensation (“FASB ASC 718”), which establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity’s equity instruments or that may be settled by the issuance of those equity instruments. FASB ASC 718 focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions. FASB ASC 718 requires that the compensation cost relating to share-based payment transactions be recognized in the consolidated financial statements. That cost will be measured based on the fair value of the equity or liability instruments issued.

The Company accounts for stock-based compensation arrangements with non-employees in accordance with ASU 505-50, Equity-Based Payments to Non-Employees, which requires that such equity instruments are recorded at the value on the grant date based on fair value of the equity or goods and services whichever is more reliable.

Restricted share units (“RSUs”)

The Company estimates the grant date fair value of RSUs using the Company’s common shares at the grant date. The Company records the value of the RSUs in paid-in capital.

Deferred share units (“DSUs”)

The Company estimates the grant date fair value of the DSUs using the trading price of the Company’s common shares on the day of grant. The Company records the value of the DSUs owing to its directors as DSU liability and measures the DSU liability at fair value at each reporting date, with changes in fair value recognized as stock-based compensation in profit (loss).

46

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

Use of estimates and assumptions

Many of the amounts included in the consolidated financial statements require management to make judgments and/or estimates. These judgments and estimates are continuously evaluated and are based on management’s experience and knowledge of the relevant facts and circumstances. Actual results may differ from the amounts included in the consolidated financial statements.

Areas of significant judgment and estimates affecting the amounts recognized in the consolidated financial statements include:

Impairment of mining interestsGoing concern

The Company’s fair value measurement with respect to the carrying amount of mining interests is based on numerous assumptions and may differ significantly from actual fair values.  The fair values are based, in part, on certain factors that may be partially or totally outsideassessment of the Company’s control.  This evaluationability to continue as a going concern involves judgment regarding future funding available for its operations and working capital requirements as discussed in note 1.

Accrued liabilities

The Company has to make estimates to accrue for certain expenditures due to delay in receipt of third-party vendor invoices. These accruals are made based on trends, history and knowledge of activities. Actual results may be different. The Company makes monthly estimates of its water treatment costs, with a comparisontrue-up to the annual invoice received from the Idaho Department of Environmental Quality (“IDEQ”). Using the actual costs in the annual invoice, the Company then reassesses its estimate for future periods. Given the nature, complexity and variability of the estimated recoverable amountvarious actual cost items included in the invoice, the Company has used the most recent invoice as its estimate of mining interests to their carrying values.  The Company’s fair value estimates are based on numerous assumptions.the water treatment costs for future periods.

Convertible loans, promissory notes and warrants

Estimating the fair value of warrants and conversion feature derivative warrant liability requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the issuance. This estimate also requires determining the most appropriate inputs to the valuation model including the expected life of the warrants and conversion feature derivative liability, volatility and dividend yield and making assumptions about them. The assumptions and models used for estimating fair value of warrants and conversion feature derivative liability are disclosed in notes 8Notes 9 and 9 ..11.

 

The fair value estimates of the convertible loans use inputs to the valuation model that include risk-free rates, equity value per common share, USD-CAD exchange rates, spot and futures prices of minerals, expected equity volatility, expected volatility in minerals prices, discount for lack of marketability, credit spread, expected mineral production over the life of the mine, and project risk/estimation risk factors. See Note 11 for full disclosures related to the convertible loans and promissory notes.

The fair value estimates may differ from actual fair values and these differences may be significant and could have a material impact on the Company’s balance sheets and the consolidated statements of operations. Assets are reviewed for an indication of impairment at each reporting date. This determination requires significant judgment. Factors that could trigger an impairment review include, but are not limited to, significant negative industry or economic trends, interruptions in exploration activities or a significant drop in precious metal prices


23


prices.

Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)Reclassifications

Amended and Restated Notes

Certain reclassifications have been made to Consolidated Financial Statementsconform prior year’s data to the current presentation. The reclassifications have no effect on the results of reported operations or stockholders’ deficit or cash flows.

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


3.Significant accounting policies (continued)

Concentrations of credit risk

The Company’s financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and cash equivalents.restricted cash. The Company places its cash and cash equivalents with financial institutions of high credit worthiness. At times, its cash equivalents with a particular financial institution may exceed any applicable government insurance limits. The Company’s management also routinely assesses the financial strength and credit worthiness of any parties to which it extends funds and as such, it believes that any associated credit risk exposures are limited.

Risks and uncertainties

The Company operates in the mineralized materialmineral resource exploration and mine development industry that is subject to significant risks and uncertainties, including financial, operational, and other risks associated with operating a mineralized materialmineral resource exploration business, including the potential risk of business failure.

47

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

Foreign currency transactions

The Company from time to time will receive invoices from service providers that are presenting their invoices using the Canadian dollar. The Company will use its USU.S. dollars to settle the Canadian dollar liabilities and any differences resulting from the exchange transaction are reported as gain or loss on foreign exchange.  The gain or loss reported by the Company in the consolidated financial statements represents transaction gain or loss.

Segment reportingConvertible loans and promissory notes payable

FASB ASC 280-10, “Disclosures about Segments of an Enterprise and Related Information”, establishes standards for the way that public business enterprises report information about operating segments in the Company’s consolidated financial statements. Operating segments are components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance. The Company does not have any reportable segments.

Convertible loan payable

The Company reviews the terms of its convertible loans and promissory notes payable to determine whether there are embedded derivatives, including the embedded conversion option,options, that are required to be bifurcated and accounted for as individual derivative financial instruments. In circumstances where the convertible debtloans or the promissory note contains embedded derivatives that are to be separated from the host contracts, the total proceeds received are first allocated to the fair value of the derivative financial instruments determined using the binomial model. The remaining proceeds, if any, are then allocated to the debenture cost contracts, usually resulting in those instruments being recorded at a discount from their principal amount. This discount is accreted over the expected life of the instruments to profit (loss) using the effective interest method. In circumstances where the convertible loans or the promissory note contains embedded derivatives that are not separated from the host contracts, the fair values of the host contract and the derivative are valued together, with the change in fair value accounted through earnings, profit and loss for each period reported.

The debenture host contracts are subsequently recorded at amortized cost at each reporting date, using the effective interest method. The embedded derivatives are subsequently recorded at fair value at each reporting date, with changes in fair value recognized in profit (loss).

The Company presents its embeddedapplies ASC 480 distinguishing liabilities from equity and ASC 815 derivatives and related debenture host contracts as separate instruments onhedging in determining the consolidated balance sheets.


24


appropriate accounting treatment for hybrid instruments. The embedded options within the convertible loans are not bifurcated and measured at fair value at each period end.

 

Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


4. New and recently adopted technical and accounting pronouncementsRecent Accounting Pronouncements

 

Accounting Standards Updates Adopted

In November 2015,August 2020, the FASB issued ASU No. 2015-17, “Balance Sheet Classification2020-06 Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity. The update is to address issues identified as a result of Deferred Taxes,” which requires that deferred taxthe complexity associated with applying generally accepted accounting principles for certain financial instruments with characteristics of liabilities and assets be classified on our Consolidated Balance Sheets as noncurrent based on an analysis of each taxpaying component within a jurisdiction. ASU No. 2015-17equity. The update is effective for the fiscal year commencingyears beginning after December 15, 2017.2023 for smaller reporting companies, including interim periods within those fiscal years and with early adoption permitted. The Company is assessing the impact from the adoption of ASU No. 2015-17 didthis amendment.

Management does not believe that any other recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying financial position or the results of operations.statements.

In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows: Classification of Certain Cash Receipts and Cash Payments”. This ASU provides eight targeted changes to how cash receipts and cash payments are presented and classified in the statement of cash flows. ASU 2016-15 is effective for the fiscal year commencing after December 15, 2017. The adoption of ASU 2016-15 did not have on the consolidated statements of cash flows.

In February 2016, the FASB issued ASU 2016-02, Leases. This update requires organizations to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases. The new guidance will also require additional disclosure about the amount, timing and uncertainty of cash flows arising from leases. The provisions of this update are effective for annual and interim periods beginning after December 15, 2018. The Company is still assessing the impact that the adoption of ASU 2016-02 will have on the financial position and the results of operations.

5. Restatement of previously issued financial statements

In November 2020, it was determined that the Company has underaccrued for invoices issued by the United States Environmental Protection Agency ("EPA") for excess water treatment costs relating to years ended June 30, 2018, 2019 and 2020 and interest payable on the outstanding EPA balance, which resulted in an understatement of liabilities for 2018 and 2019, an understatement of opening deficit for 2019 and closing deficit for 2018 and 2019, and an understatement of exploration expenses and net losses for 2018 and 2019.

The following tables present the impact of the restatement adjustments on the Company's previously issued consolidated financial statements for the years ended June 30, 2018 and 2019.

Impact to Consolidated Statements of Loss and Comprehensive Loss

As previously

Year ended June 30, 2018

reported

Adjustment

As restated

Exploration

$5,094,733 

$546,732 

$5,641,465 

Loss from operations

$(9,101,702)

$(546,732)

$(9,648,434)

Loss before income tax and net loss and comprehensive loss for the year

$(5,169,874)

$(546,732)

$(5,716,606)

Net loss per common share - basic and fully diluted

$(2.40)

$(0.25)

$(2.65)

48

As previously

Year ended June 30, 2019

reported

Adjustment

As restated

Exploration

$5,712,238 

$704,495 

$6,416,733 

Loss from operations

$(7,409,431)

$(704,495)

$(8,113,926)

Loss before income tax and net loss and comprehensive loss for the year

$(7,737,825)

$(704,495)

$(8,442,320)

Net loss per common share - basic and fully diluted

$(1.96)

$(0.18)

$(2.14)


25


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019December 31, 2022 and 2018December 31, 2021

(Expressed in United States Dollars)


5.4. Accounts receivable and prepaid expenses Restatement of previously issued financial statements (continued)

 

Impact to Consolidated Balance SheetsAccounts receivable and prepaid expenses consists of the following:

Schedule of Accounts receivable and prepaid expenses

  December 31,  December 31, 
  2022  2021 
       
Prepaid expenses $386,218  $413,443 
Environment protection agency overpayment (note 8)  170,729   - 
Total $556,947  $413,443 

5. Equipment

Equipment consists of the following:

Schedule of Equipment

  December 31,  December 31, 
  2022  2021 
       
Equipment $920,571  $603,972 
 Equipment, gross  920,571   603,972 
Less accumulated depreciation  (369,367)  (207,078)
Equipment, net $551,204  $396,894 

The total depreciation expense during the year ended December 31, 2022, was $162,290 (year ended December 31, 2021 - $133,526).

Process Plant Purchase from Teck Resources Limited

On May 13, 2022, the Company completed purchase of a comprehensive package of equipment and parts inventory from Teck Resources Limited (“Teck”). The package comprises substantially all processing equipment of value located at the Pend Oreille mine site, including complete crushing, grinding and flotation circuits suitable for a planned ~1,500 ton-per-day operation at the Bunker Hill site, and total inventory of nearly 10,000 components and parts for mill, assay lab, conveyer, field instruments, and electrical spares.

The purchase of the mill has been valued at:

As previously

-

Cash consideration given, comprised of $500,000 non-refundable deposit remitted on January 7, 2022 and $231,000 sales tax remitted on May 13, 2022, a total of $731,000 cash remitted.

As

-Value of common shares issued on May 13, 2022 at June 30, 2018

reported

Adjustment

As restated

the market price of that day, a value of $1,970,264.

-

Fair value of the warrants issued together with the inputs, as determined by a binomial model, resulted in a fair value of $1,273,032. See note 10.

Accounts payable

$225,184 

-

As a result, the total value of the mill purchase was determined to be $546,732 

$771,916 

Total current liabilities

$1,041,248 

$546,732 

$1,587,980 

Total liabilities

$1,724,151 

$546,732 

$2,270,883 

Deficit accumulated during exploration stage

$(23,613,576)

$(546,732)

$(24,160,308)

Total shareholders' deficiency

$(216,314)

$(546,732)

$(763,046)

3,974,296.

The process plant was purchased in an assembled state in the seller’s location, and included major processing systems, significant components, and a large inventory of spare parts. The Company has disassembled and transported it to the Bunker Hill site, and will be reassembling it as an integral part of the Company’s future operations. The Company determined that the transaction should be accounted for as an asset acquisition, with the process plant representing a single asset, with the exception of the inventory of spare parts, which has been separated out and appears on the balance sheets as a current asset in accordance with a preliminary purchase price allocation. As the plant is demobilized, transported and reassembled, installation and other costs associated with these activities will be captured and capitalized as components of the asset.

As previously

As at June 30, 2019

reported

Adjustment

As restated

Accounts payable

$2,170,398 

$1,251,227 

$3,421,625 

Total current liabilities

$7,069,564 

$1,251,227 

$8,320,791 

Total liabilities

$7,186,373 

$1,251,227 

$8,437,600 

Deficit accumulated during exploration stage

$(31,351,401)

$(1,251,227)

$(32,602,628)

Total shareholders' deficiency

$(6,959,283)

$(1,251,227)

$(8,210,510)

49

Impact to Consolidated Statements of Cash Flows

As previously

For the year ended June 30, 2018

reported

Adjustment

As restated

Net loss for the year

$(5,169,874)

$(546,732)

$(5,716,606)

Changes in operating assets and liabilities:

Accounts payable

$(56,815)

$546,732 

$489,917 

As previously

Year ended June 30, 2019

reported

Adjustment

As restated

Net loss for the year

$(7,737,825)

$(704,495)

$(8,442,320)

Changes in operating assets and liabilities:

Accounts payable

$1,966,144 

$704,495 

$2,670,639 

Impact to Consolidated Statements of Changes in Shareholders' Deficiency

As previously

reported

Adjustment

As restated

Net loss for the year ended June 30, 2018

$(5,169,874)

$(546,732)

$(5,716,606)

Deficit accumulated during the exploration stage, June 30, 2018

$(23,613,576)

$(546,732)

$(24,160,308)

Balance, Total, June 30, 2018

$(216,314)

$(546,732)

$(763,046)

Net loss for the year ended June 30, 2019

$(7,737,825)

$(704,495)

$(8,442,320)

Deficit accumulated during the exploration stage, June 30, 2019

$(31,351,401)

$(1,251,227)

$(32,602,628)

Balance, Total, June 30, 2019

$(6,959,283)

$(1,251,227)

$(8,210,510)


26


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019December 31, 2022 and 2018December 31, 2021

(Expressed in United States Dollars)


5. Restatement of previously issued financial statements (continued)

The circumstances associated withAt December 31, 2022, the adjustments also created errors in each of the previously reported quarters in 2018 and 2019, which have also been restated on a quarterly basis as disclosed in note 14.

In addition, subsequent to the year end, the Company amended its articles of incorporation to change the authorized capital and the par values, which have been retrospectively applied in these amended and restated consolidated financial statements (note 9).

6 .. Equipment

Equipmentasset consists of the following:

 

June 30,

June 30,

 

2019

2018

Leasehold improvements

$59,947  

53,392  

Equipment

9,050  

50,910  

 

68,997  

104,302  

Less accumulated depreciation

(16,947) 

(7,050) 

Equipment, net

$52,050  

$97,252  

Schedule of Plant Asset Consists

  

December 31,

2022

 
Deposit paid $500,000 
Sales tax paid  231,000 
Value of shares issued  1,970,264 
Value of warrants issued  1,273,032 
Total plant & inventory purchased  3,974,296 
Site preparation costs  2,296,266 
Demobilization  2,201,414 
Less spare parts inventory  (341,004)
Pend Oreille plant asset, net $8,130,972 

7. Mining interests (restated) Ball Mill upgrade

Bunker Hill Mine Complex

On November 27, 2016,August 30, 2022, the Company entered into an agreement to purchase a non-binding letterball mill from D’Angelo International LLC for $675,000. The purchase of intent with Placer the mill is to be made in three cash payments. The first two payments were made as follows:

$100,000 on September 15, 2022 as a non-refundable long-term deposit

$100,000 on October 13, 2022, as a refundable long-term deposit

As of December 31, 2022, the Company had not made the final payment of $475,000.

6. Right-of-use asset

Right-of-use asset consists of the following:

Schedule of Right-of-use Asset

  December 31,  December 31, 
  2022  2021 
       
Office lease $319,133   319,133 
Less accumulated depreciation  (319,133)  (266,780)
Right-of-use asset, net $-  $52,353 

The total depreciation expense during the year ended December 31, 2022 was $52,353 (year ended December 31, 2021 - $106,378).

7. Mining Corp. (“Placer Mining”), which letter of intent was further amended on March 29, 2017, to acquireInterests

Bunker Hill Mine Complex

The Company purchased the Bunker Hill Mine (the “Mine”) in Idaho and its associated milling facility located in Kellogg, Idaho, inJanuary 2022, as described below.

Prior to purchasing the Coeur d’Alene Basin (the “Letter of Intent”).  Pursuant to the terms and conditions of the Letter of Intent, the acquisition, which was subject to due diligence, would include all mining claims, surface rights, fee parcels, mineral interests, existing infrastructure, machinery and buildings at the Kellogg Tunnel portal in Milo Gulch, or anywhere underground at the Bunker Hill Mine, Complex.  The acquisition would also include all current and historic data relating to the Bunker Hill Mine Complex, such as drill logs, reports, maps, and similar information located at the mine site or any other location.

During the fiscal year ended June 30, 2017, the Company made payments totaling $300,000 as parthad entered into a series of this Letter of Intent. These amounts were initially capitalized and subsequently written off during fiscal 2018 and are included in exploration expenses.

On August 28, 2017,agreements with Placer Mining Corporation (“Placer Mining”), the Company announced that it signed a definitive agreement (the “Agreement”)prior owner, for the lease and option to purchase the Bunker Hill Mine assets (the “Bunker Assets”).Mine. The first of these agreements was announced on August 28, 2017, with subsequent amendments and/or extensions announced on November 1, 2019, July 7, 2020, and November 20, 2020.

Under the terms of the Agreement, the Company was required to make a $1 million bonus payment to Placer Mining no later than October 31, 2017, which payment was made, along with two additional $500,000 bonus payments in December 2017.  The 24-month lease commences November 1, 2017 and continues until October 31, 2019.  The lease period can be extended by a further 12 months at the Company’s discretion.  During the term of the lease, the Company must make $100,000 monthly mining lease payments, paid quarterly.

The Company has an option to purchase the Bunker Assets at any time before the end of the lease and any extension for20, 2020 amended agreement (the “Amended Agreement”), a purchase price of $45 million$7,700,000 was agreed, with purchase payments$5,700,000 payable in cash (with an aggregate of $300,000 to be made over a ten-year period to Placer Mining. Under termscredited toward the purchase price of the agreement, there is a 3% net smelter return royalty (“NSR”) on sales duringMine as having been previously paid by the LeaseCompany) and a 1.5% NSR on$2,000,000 in Common Shares of the sales afterCompany. On November 20, 2020 the Company made an advance payment of $2,000,000, credited towards the purchase option is exercised,price of the Mine, which post-acquisition NSR is capped at $60 million.had the effect of decreasing the remaining amount payable to purchase the Mine to an aggregate of $3,400,000 payable in cash and $2,000,000 in Common Shares of the Company.


27


50

Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019December 31, 2022 and 2018December 31, 2021

(Expressed in United States Dollars)


7.Mining interests (restated) (continued)

Bunker Hill Mine Complex (continued)

On October 2, 2018, the Company announced that it was in default of its Lease with Option to PurchaseThe Amended Agreement with Placer Mining. The default arose as a result of missed lease and operating costalso required payments totaling $400,000, which were due at the end of September and on October 1, 2018. As per the Agreement, the Company had 15 days, from the date notice of default was provided (September 28, 2018), to remediate the default by making the outstanding payment. While Management worked with urgency to resolve this matter, Management was ultimately unsuccessful in remedying the default, resulting in the lease being terminated.

On November 13, 2018, the Company announced that it was successful in renewing the lease, effectively with the original Agreement intact, except that monthly payments are reduced to $60,000 per month for 12 months, with the accumulated reduction in payments of $140,000 per month (“deferred payments”) added to the purchase price of the mine should the Company choose to exercise its option. As at June 30, 2019, the Company has accrued for $1,373,000 of the deferred payments and is included in accounts payable.

In addition to the payments to Placer Mining, and pursuant to an agreement with the United States Environmental Protection Agency (“EPA”(the “EPA”) whereby for so long as Bunkerthe Company leases, owns and/or occupies the Bunker Hill Mine, the Company willwould make payments to the EPA on behalf of Placer Mining in satisfaction of the current ownerEPA’s claim for historical water treatment cost recovery in accordance with the Settlement Agreement reached with the EPA in 2018. Immediately prior to the purchase of the Mine, the Company’s liability to EPA in this regard totaled $11,000,000. (See also Note 8 Environmental Protection Agency Agreement).

Prior to the completion of the sale, the Company accrued $260,463 in acquisition costs during the year ended December 31, 2021. Together with the $2,000,000 advance payment made in November 2020, this comprises the balance of $2,260,463 for prepaid mine deposit and acquisition costs on the balance sheet as of December 31, 2021.

The Company completed the purchase of the Mine on January 7, 2022. The terms of the purchase price were modified to $5,400,000 in cash, from $3,400,000 of cash and $2,000,000 of Common Shares. Concurrent with the purchase of the Mine, the Company assumed incremental liabilities of $8,000,000 to the EPA, consistent with the terms of the amended Settlement Agreement with the EPA that was executed in December 2021 (see also Note 8 Environmental protection Agency Agreement).

The $5,400,000 contract cash paid at purchase was the $7,700,000 less the $2,000,000 deposit and $300,000 credit given by the seller for prior years’ maintenance payments. Management has determined the purchase to be an acquisition of a single asset as guided by ASU 805-10 Business Combinations.

The carrying cost of the Mine is comprised of the following:

Schedule of Mining Interests

  December 31, 
  2022 
    
Contract purchase price $7,700,000 
Less: Credit by seller for prior maintenance payments  (300,000)
Net present value of water treatment cost recovery liability assumed (note 8)  6,402,425 
Closing costs capitalized  2,638 
Mine acquisition costs - legal  442,147 
Carrying cost of mine – January 7, 2022 $14,247,210 
Capitalized mining costs – 2022  1,447,435 
Carrying cost of mine - total $15,694,645 

Land Purchase

On March 3, 2022, the Company purchased a 225-acre surface land parcel for $202,000 which includes the surface rights to portions of 24 patented mining claims, for which the Company already owns the mineral rights.

8. Environmental Protection Agency

Historical Cost Recovery Payables

As a part of the lease of the Mine, the Company was required to make payments pursuant to an agreement with the EPA whereby for so long as the Company leases, owns and/or occupies the Mine, the Company was required to make payments to the EPA on behalf of Placer Mining in satisfaction of the EPA’s claim for cost recovery.recovery related to historical treatment costs paid by the EPA from 1995 to 2017. These payments, if all are made, will total $20 million.$20,000,000. The agreement callscalled for payments starting with $1 million$1,000,000 30 days after a fully ratified agreement was signed (which payment was made) followed by $2,000,000 on November 1, 2018, and $3,000,000 on each of the next five anniversaries with a final $2,000,000payment schedule detailed below:

Date

Amount

Action

Within 30 dayson November 1, 2024. The November 1, 2018, November 1, 2019, November 1, 2020, and November 1, 2021, payments were not made. As a result, a total of $11,000,000 was outstanding as of December 31, 2021, accounted for within current liabilities. As the purchase of the effective date

$1,000,000

Paid

November 1, 2018

$2,000,000

Not paid

November 1, 2019

$3,000,000

November 1, 2020

$3,000,000

November 1, 2021

$3,000,000

November 1, 2022

$3,000,000

November 1, 2023

$3,000,000

November 1, 2024

$2,000,000

In addition to these cost recovery payments, the Company is to make semi-annual payments of $480,000 on June 1 and December 1 of each year, to cover the EPA’s costs of operating and maintaining the water treatment facility that treats the water being discharged from the Bunker Hill Mine. Of these, $560,000 is outstandingMine (which would trigger the immediate recognition of the remaining liabilities due through November 1, 2024) had not yet taken place, the remaining $8,000,000 cost recovery liabilities were not recognized on the Company’s consolidated balance sheets as at June 30, 2019 (June 30, 2018 - $80,000). Theof December 31, 2021.

Through 2021, the Company also has received invoices from the EPA for water treatment charges for the periods from December 2017 to October 2019. This was for a total of $3,749,388, with $1,209,530 additional accruals required as at June 30, 2019 (June 30, 2018 - $546,125). The Company is havingengaged in discussions with the EPA to review and, where appropriate, havereschedule these payments in ways that enable the additional water treatment charges amended. The unpaid EPA balance is subject to interest at the rate specified for interest on investmentssustainable operation of the EPA Hazardous Substance Superfund. As at June 30, 2019, the interest accrued on the unpaid EPA balance is $13,061 (June 30, 2018 - $607).Mine as a viable long-term business.

Trinity Project

51

On August 31, 2017, the Company and Renaissance Exploration Inc. signed a notice of termination and release of exploration Earn-In Agreement.  Upon signing this agreement, the Company has terminated the March 29, 2010 Earn-In Agreement.  


28


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019December 31, 2022 and 2018December 31, 2021

(Expressed in United States Dollars)


8.Convertible loan payable

On June 13, 2018,Effective December 19, 2021, the Company entered into an amended Settlement Agreement between the Company, Idaho Department of Environmental Quality, US Department of Justice, and the EPA (the “Amended Settlement”). Upon the effectivity of the Amended Settlement, the Company would become fully compliant with its payment obligations to these parties. The Amended Settlement modified the payment schedule and payment terms for recovery of the aforementioned historical environmental response costs. Pursuant to the terms of the Amended Settlement, upon purchase of the Bunker Hill Mine and the satisfaction of financial assurance commitments (as described below), the $19,000,000 of cost recovery liabilities will be paid by the Company to the EPA on the following dates:

Schedule of Amended Settlement Environmental Protection Agency Agreement

Date Amount 
Within 30 days of Settlement Agreement $2,000,000 
November 1, 2024 $3,000,000 
November 1, 2025 $3,000,000 
November 1, 2026 $3,000,000 
November 1, 2027 $3,000,000 
November 1, 2028 $3,000,000 
November 1, 2029 $2,000,000 plus accrued interest 

In addition to the changes in payment terms and schedule, the Amended Settlement included a loancommitment by the Company to secure $17,000,000 of financial assurance in the form of performance bonds or letters of credit deemed acceptable to the EPA within 180 days from the effective date of the Amended Settlement. Once put in place, the financial assurance can be drawn on by the EPA in the event of non-performance by the Company of its payment obligations under the Amended Settlement (the “Financial Assurance”). The amount of the bonds will decrease over time as individual payments are made.

The Company completed the purchase of the Mine (see note 7) and warrantmade the initial $2,000,000 cost recovery payment on January 7, 2022. Concurrent with the purchase of the Mine, the Company assumed the balance of the EPA liability totaling $17,000,000, an increase of $8,000,000. This was capitalized as $6,402,425 to the carrying value of the Bunker Hill Mine at time of purchase, comprised of $3,000,000 of incremental current liabilities and $5,000,000 of non-current liabilities (discounted to $3,402,425). See note 7.

As of March 31, 2022, the financial assurance had not yet been secured, and as such the Company accounted for the $17,000,000 liabilities according to the previous payment schedule, resulting in $12,000,000 classified as a current liability and $5,000,000 as a long-term liability. The long-term portion was discounted at an interest rate of 16.5% to arrive at a net present value of $3,540,851 after discount ($3,402,425 as of the purchase of the mine plus $138,427 of accretion expense during the quarter ended March 31, 2022.

During the quarter ended June 30, 2022, the Company was successful in obtaining the final financial assurance. Specifically, a $9,999,000 payment bond and a $7,001,000 letter of credit were secured and provided to the EPA. This milestone provides for the Company to recognize the effects of the change in terms of the EPA liability as outlined in the Amendment Settlement. Once the financial assurance was put into place, the restructuring of the payment stream under the Amendment Settlement occurred with the entire $17,000,000 liability being recognized as long-term in nature. The aforementioned payment bond is secured by a $2,475,000 letter of credit. The $2,475,000 and $7,001,000 letters of credit are secured by $9,476,000 of cash deposits under an agreement with Hummingbird Resources PLC (“Hummingbird”),a commercial bank. These cash deposits comprise the $9,476,000 of restricted cash shown within current assets as of September 30, 2022.

During the quarter ended December 31, 2022 the $7,001,000 letter of credit was reduced to $2,000,001 as a result of a new $5,000,000 payment bond obtained through an arm’s length investor,insurance company. The collateral for an unsecured convertible loanthe new payment bond is comprised of a $2,000,000 letter of credit and land pledged by third parties, with whom the company has entered into a financing cooperation agreement that contemplates a monthly fee of $20,000 (payable in the aggregate sum of $1,500,000, bearing interest at 10% per annum, maturing in one year. Contemporaneously, the Company agreed to issue 229,464 share purchase warrants, entitling the lender to acquire 229,464cash or common shares of the Company, at the Company’s election). As a price of C$8.50 per share, for two years.

Under the termsresult of the loan agreement,$3,000,000 net decrease in the lender may, at any time priorCompany’s letter of credit requirements, the Company’s restricted cash balance (utilized as collateral for letters of credit) decreased by $3,000,000 from $9,476,000 as of September 30, 2022 to maturity, convert any or all$6,476,000 as of the principal amount of the loanDecember 31, 2022.

Under ASC 470-50, Debt Modifications and accrued interest thereon, into common shares ofExtinguishments, the Company atperformed a price per share equal to C$8.50. In the event that a noticecomparison of conversion would result in the lender holding 10% or more of the Company’s issued and outstanding shares, then, in the alternative, and under certain circumstances, the Company would be required to pay cash to the lender in an amount equal C$8.50 multiplied by the number of shares intended to be issued upon conversion. Further, in the event that the lender holds more than 5% of the issued and outstanding shares of the Company subsequent to the exercise of any of its convertible securities held under this placement, it shall have the right to appoint one director to the board of the Company. Lastly, among other things, the loan agreement further provides that for as long as any amount is outstanding under the convertible loan, the investor retains a right of first refusal on any Company financing or joint venture/strategic partnership/disposal of assets.  

In August 2018, the amount of the Hummingbird convertible loan payable was increased to $2 million from its original $1.5 million loan, net of $45,824 of debt issue costs, of which $25,750 was incurred in the current period.  Under the terms of the Amended and Restated Loan Agreement, Hummingbird may, at any time prior to maturity, convert any or all of the principal amount of the loan and accrued interest thereon, into common shares of Bunker as follows: (i) $1,500,000, being the original principal amount (“Principal Amount”), the Principal Amount may be converted at a price per share equal to C$8.50; (ii) 229,464 common shares may be acquired upon exercise of warrants at a price of C$8.50 per warrant for a period of two years from the date of issuance; (iii) $500,000, being the additional principal amount (“Additional Amount”), the Additional Amount may be converted at a price per share equal to C$4.50; and (iv) 116,714 common shares may be acquired upon exercise of warrants at a price of C$4.50 per warrant for a period of two years from the date issuance. In the event that Hummingbird would acquire common shares in excess of 9.999% through the conversion of the Principal Amount or Additional Amount, including interest accruing thereon, or on exercise of the warrants as disclosed herein, the Company shall pay to Hummingbird a cash amount equal to the common shares exercised in excess of 9.999%, multiplied by the conversion price.

In March 2019, Hummingbird agreed to extend the scheduled maturity date of the loan to June 30, 2020. This was accounted for as a loan extinguishment which resulted in the recording of a net loss on loan extinguishment of $1,195,880.

In June 2019, the Company repaid $100,000 of the Additional Amount, which resulted in the recording of a net loss on loan extinguishment of $8,193.

The Company has accounted for the conversion features and warrants in accordance with ASC Topic 815. The conversion features and warrants are considered derivative financial liabilities as they are convertible into common shares at a conversion price denominated in a currency other than the Company’s functional currency of the US dollar. The estimated fairpresent value of the conversion featurespre-settlement Cost Recovery obligation to the post-settlement schedule of Cost Recovery obligation to determine this was an extinguishment of debt. The Company recorded a gain on extinguishment of debt totaling $8,614,103. The old debt, including any discount, was written off and warrantsthe new payment stream of the amended $17,000,000 table, including the new discount of $9,927,590, using the effective interest rate of 19.95%, was determined recorded to result in a net liability of $7,072,410, which is due long-term. During the year ended December 31, 2022, the Company recorded combined discount amortization expense of $712,713 on the datediscounted pre- and post-extinguishment liability, and interest expense of issuance and marks$156,343 respectively, bringing the net liability to market$7,941,466. As at each financial reporting period.December 31, 2022 interest of $24,587 ($306,501 at December 31, 2021) is included in interest payable on the consolidated balance sheets.


29


52

Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019December 31, 2022 and 2018December 31, 2021

(Expressed in United States Dollars)


Water Treatment Charges – EPA

Separate to the cost recovery liabilities outlined above, the Company is responsible for the payment of ongoing water treatment charges. Water treatment charges incurred through December 31, 2021 were payable to the EPA, and charges thereafter are payable to the Idaho Department of Environmental Quality (“IDEQ”) given a handover of responsibilities for the Central Treatment Plant from the EPA to the IDEQ as of that date. The Company had estimated water treatment payables to the EPA of $nil as of December 31, 2022 and $5,110,706 at December 31, 2021, which is reflected in current liabilities.

Water Treatment Charges – IDEQ

For the year ended December 31, 2022, the Company made net payments of $1,400,000 (12 monthly payments of $140,000 less $280,000 refund received in December 2022) to the IDEQ to estimate the cost of treating water at the Central Treatment Plant. As of December 31, 2022, a prepaid expense of $170,729 represents the difference between the actual cost of water treatment through December 31, 2022 and net payments made by the Company to the IDEQ. This balance has been recognized on the consolidated balance sheets as accounts receivable and prepaid expenses.

8.9. Promissory notes payable and Convertible loanDebentures

On September 22, 2021, the Company issued a non-convertible promissory note in the amount of $2,500,000 bearing interest of 15% per annum and payable (continued)

Atat maturity. The promissory note was scheduled to mature on March 15, 2022; however, the note holder agreed to accept $500,000 payment, which the Company paid, by April 15, 2022, and the remaining principal and interest was deferred to June 20, 2022. Prior to the revised maturity of June 20, 2022, the note holder agreed to accept a further $500,000 payment by June 30, 2019,2022, which the Company paid. The remaining principal and interest has been deferred to June 15, 2023. The Company purchased a land parcel for approximately $202,000 on March 3, 2022, which may be used as security for the promissory note. At December 31, 2022, the Company owes $1,500,000 in promissory notes payable, which is included in current liabilities on the consolidated balance sheets. Interest expense for the years ended December 31, 2022 and 2021 was $281,301 and $102,740 respectively. At December 31, 2022 interest of $384,041 ($102,740 at December 31, 2021) is included in interest payable on the consolidated balance sheets.

Project Finance Package with Sprott Private Resource Streaming & Royalty Corp.

On December 20, 2021, the Company executed a non-binding term sheet outlining a $50,000,000 project finance package with Sprott Private Resource Streaming and Royalty Corp. (“SRSR”).

The non-binding term sheet with SRSR outlined a $50,000,000 project financing package that the Company expects to fulfill the majority of its funding requirements to restart the Mine. The term sheet consisted of an $8,000,000 royalty convertible debenture (the “RCD”), a $5,000,000 convertible debenture (the “CD1”), and a multi-metals stream of up to $37,000,000 (the “Stream”). The CD1 was subsequently increased to $6,000,000, increasing the project financing package to $51,000,000.

On June 17, 2022, the Company consummated a new $15,000,000 convertible debenture (the “CD2”). As a result, total potential funding from SRSR was further increased to $66,000,000 including the RCD, CD1, CD2 and the Stream (together, the “Project Financing Package”).

$8,000,000 Royalty Convertible Debenture (RCD)

The Company closed the $8,000,000 RCD on January 7, 2022. The RCD bears interest at an annual rate of 9.0%, payable in cash or Common Shares at the Company’s option, until such time that SRSR elects to convert a royalty, with such conversion option expiring at the earlier of advancement of the Stream or July 7, 2023 (subsequently amended as described below). In the event of conversion, the RCD will cease to exist and the Company will grant a royalty for 1.85% of life-of-mine gross revenue from mining claims considered to be historically worked, contiguous to current accessible underground development, and covered by the Company’s 2021 ground geophysical survey (the “SRSR Royalty”). A 1.35% rate will apply to claims outside of these areas. The RCD was initially secured by a share pledge of the Company’s operating subsidiary, Silver Valley, until a full security package was put in place concurrent with the consummation of the CD1. In the event of non-conversion, the principal of the RCD will be repayable in cash.

Concurrent with the funding of the CD2 in June 2022, the Company and SRSR agreed to a number of amendments to the terms of the RCD, including an amendment of the maturity date from July 7, 2023 to March 31, 2025. The parties also agreed to enter into a Royalty Put Option such that in the event the RCD is converted into a royalty as described above, the holder of the royalty will be entitled to resell the royalty to the Company for $8,000,000 upon default under the CD1 or CD2 until such time that the CD1 and CD2 are paid in full. The Company determined that the amendments in the terms of the RCD should not be treated as an extinguishment of the RCD, and have therefore been accounted for as a modification as a result of the treatment the Company reported a gain of $607,261 in the loss on fair value of the conversion features was estimated using the Binomial model to determine the fair value of conversion features using the following assumptions:

Principal Amount

June 30, 2018

June 30, 2019

Expected life

345 days

365 days

Volatility

100%

100%

Risk free interest rate

2.04%

1.75%

Dividend yield

0%

0%

Share price

$6.46

$0.05

Fair value

$180,353

$0

Change in derivative liability

 

$180,353

Additional Amount

August 9, 2018

June 30, 2019

Expected life

365 days

365 days

Volatility

100%

100%

Risk free interest rate

2.11%

1.75%

Dividend yield

0%

0%

Share price

$4.70

$0.05

Fair value

$205,444

$0

Change in derivative liability

 

$205,444

The fair valueconvertible debentures line of the warrants were estimated using the Binomial model to determine the fair valueconsolidated statements of the derivative warrant liabilities using the following assumptions:

Principal Amount

June 30, 2018

June 30, 2019

Expected life

714 days

349 days

Volatility

100%

100%

Risk free interest rate

2.04%

1.95%

Dividend yield

0%

0%

Share price

$6.46

$0.05

Fair value

$326,909

$0

Change in derivative liability

 

$326,909

Additional Amount

August 9, 2018

June 30, 2019

Expected life

730 days

405 days

Volatility

100%

100%

Risk free interest rate

2.11%

1.84%

Dividend yield

0%

0%

Share price

$4.70

$0.05

Fair value

$221,256

$0

Change in derivative liability

 

$221,256

The residual value of the Principal Amount was deemed to be $61,448, net of $20,074 of expenses,income (loss) and the residual value of the Additional Amount was deemed to be $34,850, net of $38,449 of expenses. The residual value of the loan after the loan extension was deemed to be $1,800,000, net of $200,000 of expenses.

Accretion expensecomprehensive income (loss) for the year ended June 30, 2019 were $734,589 (year ended June 30, 2018 - $9,373) based on effective interest rates of 32% for the Principal Amount, 26% for the Additional Amount, and 17% after the loan extension.December 31, 2022.

Interest expense for the year ended June 30, 2019 were $198,219 (year ended June 30, 2018 - $3,287).


53

30


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019December 31, 2022 and 2018December 31, 2021

(Expressed in United States Dollars)


8.

$6,000,000 Series 1 Convertible Debenture (CD1))

The Company closed the $6,000,000 CD1 on January 28, 2022, which was increased from the previously-announced $5,000,000. The CD1 bears interest at an annual rate of 7.5%, payable in cash or shares at the Company’s option, and matures on July 7, 2023 (subsequently amended, as described below). The CD1 is secured by a pledge of the Company’s properties and assets. Until the closing of the Stream, the CD1 was to be convertible into Common Shares at a price of C$0.30 per Common Share, subject to stock exchange approval (subsequently amended, as described below). Alternatively, SRSR may elect to retire the CD1 with the cash proceeds from the Stream. The Company may elect to repay the CD1 early; if SRSR elects not to exercise its conversion option at such time, a minimum of 12 months of interest would apply.

Concurrent with the funding of the CD2 in June 2022, the Company and SRSR agreed to a number of amendments to the terms of the CD1, including that the maturity date would be amended from July 7, 2023 to March 31, 2025, and that the CD1 would remain outstanding until the new maturity date regardless of whether the Stream is advanced, unless the Company elects to exercise its option of early repayment. The Company determined that the amendments in the terms of the CD1 should not be treated as an extinguishment of the CD1, and have therefore been accounted for as a modification as a result of the treatment the Company reported a gain of $179,046 in the loss on fair value of convertible debentures line of the statement of operations for the year ended December 31, 2022.

$15,000,000 Series 2 Convertible Debenture (CD2)

The Company closed the $15,000,000 CD2 on June 17, 2022. The CD2 bears interest at an annual rate of 10.5%, payable in cash or shares at the Company’s option, and matures on March 31, 2025. The CD2 is secured by a pledge of the Company’s properties and assets. The repayment terms include 3 quarterly payments of $2,000,000 each beginning June 30, 2024 and $9,000,000 on the maturity date.

In light of the Series 2 Convertible Debenture financing, the previously permitted additional senior secured indebtedness of up to $15 million for project finance has been removed.

The Company determined that in accordance with ASC 815 Derivatives and Hedging, each debenture will be valued and carried as a single instrument, with the periodic changes to fair value accounted through earnings, profit and loss.

Consistent with the approach above, the following table summarizes the key valuation inputs as at applicable valuation dates:

Schedule of Key Valuation Inputs

                       
Reference (2)(4) (5) Valuation
date
 Maturity
date
 Contractual
Interest rate
  Stock price (US$)  Expected equity volatility  Credit spread  Risk-free rate  Risk-
adjusted rate
 
CD1 note (1) 01-28-22 07-07-23  7.50%  0.230   120%  8.70%  0.92%  16.18%
RCD note 01-07-22 07-07-23  9.00%  0.242   130%  9.21%  0.65%  16.39%
CD1 note (1) 03-31-22 07-07-23  7.50%  0.235   120%  8.85%  1.80%  17.12%
RCD note 03-31-22 07-07-23  9.00%  0.235   120%  8.85%  1.80%  17.12%
CD2 note(1) 06-17-22 03-31-25  10.50%  0.185   120%  9.45%  3.28%  20.95%
CD2 note(1) 06-30-22 03-31-25  10.50%  0.150   120%  10.71%  2.95%  21.78%
CD1 note 06-30-22 03-31-25  7.50%  0.150   120%  10.71%  2.95%  19.89%
RCD note 06-30-22 03-31-25  9.00%  0.150    120%  10.71%  2.95%  19.89%
CD1 note 09-30-22 03-31-25  7.50%  0.085   120%  13.31%  4.19%  23.35%
RCD note 09-30-22 03-31-25  9.00%  0.085   120%  13.31%  4.19%  23.35%
CD2 note 09-30-22 03-31-25  10.50%  0.085   120%  13.31%  4.19%  25.21%
CD1 note(3) 12-31-22 03-31-25  7.50%  0.125   120%  7.08%  4.32%  17.85%
RCD note 12-31-22 03-31-25  9.00%  0.125   120%  7.08%  4.32%  17.85%
CD2 note(3) 12-31-22 03-31-25  10.50%  0.125   120%  7.08%  4.32%  19.76%

(1)The CD1 carried a Discount for Lack of Marketability (“DLOM”) of 5.0% as of the issuance date and as of March 31, 2022. The CD2 carried a DLOM of 10.0% as of the issuance date and June 30, 2022
(2)CD1 and RCD carry an instrument-specific spread of 7.23%, CD2 carries an instrument-specific spread of 9.32%
(3)The conversion price of the CD1 is $0.219 and CD2 is $0.212 as of December 31, 2022
(4)A project risk rate of 13.0% was used for all scenarios of the RCD fair value computations
(5)The valuation of the RCD is driven by the aggregation of (i) the present value of future potential cash flow to the royalty holder, in the event that the RCD is converted to a royalty, utilizing an estimate of future metal sales and Monte Carlo simulations of future metal prices, and (ii) the computation of the present value assuming no conversion to the 1.85% gross revenue royalty. The valuation of (i) is compared to the valuation of (ii) for each simulation, with the higher value used in the aggregation to arrive at the fair value of the RCD. This results in an implied probability of the RCD being converted to the royalty, in the event that the Stream is advanced. Based on this methodology, as of December 31. 2022, the implied probability of the RCD being converted to a 1.85% royalty, in the event that the Stream is advanced, was 98%. Credit spread, Risk-free rate, and Risk-adjusted rate shown for the RCD are applicable to the scenario where the Stream is not advanced. There are immaterial differences in these inputs for the scenario where the Stream is advanced. As of December 31, 2022 these were 6.71%, 4.36%, and 17.55% respectively for the Scenario where the Stream is advanced

54

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

The resulting fair values of the CD1, RCD, and CD2 at the issuance dates, and as of December 31, 2022, were as follows:

Schedule of Fair Value Derivative Liability

Instrument Description 

Issuance date CD1 RCD, CD2

  

December 31,

2022

 
CD1 $6,320,807  $5,537,360 
RCD  7,679,193   10,285,777 
CD2  15,000,000   14,063,525 
Total $29,000,000  $29,886,662 

The total loss on fair value of debentures recognized during the year ended December 31, 2022 and December 31, 2021, was $1,140,537 and $nil, respectively. The portion of changes in fair value that is attributable to changes in the Company’s credit risk is accounted for within other comprehensive income. During the year ended December 31, 2022 and December 31, 2021, the Company recognized $253,875 and $nil respectively, within other comprehensive income. Interest expense for the years ended December 31, 2022 and 2021 was $2,092,065 and $nil respectively. At December 31, 2022 interest of $691,890 ($nil at December 31, 2021) is included in interest payable on the consolidated balance sheets.

The Company performs quarterly testing of the covenants in the RCD, CD1 and CD2, and was in compliance with all such covenants as of December 31, 2022.

The Loan Facility

On December 6, 2022, the Company closed a new $5,000,000loan facility with Sprott (the “Bridge Loan”). The Bridge Loan is secured by the same security package that is in place with respect to the RCD, CD1, and CD2. The Bridge Loan bears interest at a rate of 10.5% per annum and matures at the earlier of (i) the advance of the Stream, or (ii) June 30, 2024. In addition, the minimum quantity of metal delivered under the Stream, if advanced, would increase by 5% relative to amounts previously announced. Interest expense for the years ended December 31, 2022 and 2021 was $70,404 and $nil respectively. At December 31, 2022 interest of $53,985 ($nil at December 31, 2021) is included in interest payable (continued)on the consolidated balance sheets.

The Stream

A minimum of $27,000,000 and a maximum of $37,000,000 (the “Stream Amount”) will be made available under the Stream, at the Company’s option, once the conditions of availability of the Stream have been satisfied, including confirmation of full project funding by an independent engineer appointed by SRSR. If the Company draws the maximum funding of $37,000,000, the Stream would apply to 10% of payable metals sold until a minimum quantity of metal is delivered consisting of, individually, 55 million pounds of zinc, 35 million pounds of lead, and 1 million ounces of silver (subsequently amended, as described below). Thereafter, the Stream would apply to 2% of payable metals sold. If the Company elects to draw less than $37,000,000 under the Stream, the percentage and quantities of payable metals streamed will adjust pro-rata. The delivery price of streamed metals will be 20% of the applicable spot price. The Company may buy back 50% of the Stream Amount at a 1.40x multiple of the Stream Amount between the second and third anniversary of the date of funding, and at a 1.65x multiple of the Stream Amount between the third and fourth anniversary of the date of funding. As of December 31, 2022, the Stream had not been advanced.

55

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

Concurrent with the funding of the CD2 in June 2022, the Company and SRSR agreed that the minimum quantity of metal delivered under the Stream, if advanced, will increase by 10% relative to the amounts noted above.

 

Other Interest

Amount

Balance, June 30, 2017

$

Proceeds on issuance

1,500,000 

Debt issue costs

(20,074)

Conversion feature valuation

(605,118)

Warrant valuation

(813,361)

Accretion expense

9,373 

Balance, June 30, 2018

$70,820 

Proceeds on issuance

500,000 

Debt issue costs

(238,455)

Conversion feature valuation

(205,444)

Warrant valuation

(221,256)

Accretion expense

734,589 

Loss on loan extinguishment

1,204,073 

Partial extinguishment

(100,000)

Balance, June 30, 2018

$1,744,327 

 

During the year ended December 31, 2022 and December the Company recognized $72,304 and $nil respectively of other interest expense.

910. Lease liability

The Company had an operating lease for office space that expired in 2022. Below is a summary of the Company’s lease liability as of December 31, 2022:

Schedule of Operating Lease Liability

  Office lease 
    
Balance, December 31, 2020 $176,607 
Addition  - 
Interest expense  12,696 
Lease payments  (129,191)
Foreign exchange loss  2,165 
Balance, December 31, 2021  62,277 
Addition  - 
Interest expense  1,834 
Lease payments  (64,828)
Foreign exchange loss  717 
Balance, December 31, 2022  - 

.11. Capital stock, warrants and stock options (restated)

Authorized

Authorized

The total authorized capital is as follows:

1,500,000,000 common shares, with a par value of $0.000001 per common share; and
10,000,000 preferred shares with a par value of $0.000001 per preferred share

* 750,000,000 common shares with a par value of $ 0.000001 per common share; and 

*10,000,000 preferred shares with a par value of $ 0.000001 per preferred share  

On May 23, 2019, the Company affected a consolidation of its issued and outstanding share capital on the basis of one (1) post-consolidation share for each ten (10) pre-consolidation common shares, which has been retrospectively applied in these financial statements.

On July 19, 2019, the Company amended its articles of incorporation to change the total authorized capital and the par values which have been retrospectively applied in these amended and restated consolidated financial statements.

Issued and outstanding

In December 2017,February 2021, the Company closed a non-brokered private placement led by Red Cloud Klondike Strike Inc. and including Haywood Securities Inc. (collectively, the “Agents”) to raise gross proceeds of C$10,155,400 (the “Offering”). Pursuant to the Offering, the Company issued 812,432 units (the "Units") at a price of CDN$12.50 per Unit.  Each Unit was comprised of one common share of the Company (a "Common Share") and one half of one transferable common share purchase warrant (a "Warrant"(the “February 2021 Offering”), each Warrant having a three-year life and entitling the holder thereof to acquire one Common Share at a priceissuing 19,576,360 units of C$20.00.

In August 2018, the Company closed a private placement, issuing 160,408 Units to Gemstone 102 Ltd. (“Gemstone”February 2021 Units”) at a price of C$4.500.40 per February 2021 Unit for gross proceeds of C$721,834 ($549,333) and incurring financing costs of $25,750.$6,168,069 (C$7,830,544). Each February 2021 Unit entitles Gemstone to acquire one common share (“Unit Share”) and one common share purchase warrant (“Unit Warrant”), with each Unit Warrant entitling Gemstone to acquire one common share of the Company at a price of C$4.50 for a period of three years. Prior to the issuance of the Units, Gemstone held 400,000 common shares of the Company and 200,000 warrants (“Prior Warrants”) exercisable at a price of C$20.00 per share. Immediately prior to closing, the Prior Warrants were early terminated by mutual agreement of the Company and Gemstone. Upon issuance of the 160,408 Units to Gemstone, Gemstone beneficially owns or exercises control or direction over 560,408 common shares of the Company. Assuming exercise of the Unit Warrants, Gemstone would hold 720,816 of the outstanding common shares of the Company. Gemstone’s participation in the Offering constitutes a "related party transaction" under Multilateral Instrument 61-101 – Protection of Minority Security Holders in Special Transactions ("MI 61-101").


31


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


9. Capital stock, warrants and stock options (restated) (continued)

Issued and outstanding (continued)

Given the urgent need to secure financing to meet the new lease obligations, Bunker’s Board approved an equity private placement of Units to be sold at C$0.75 per Unit with each Unit consisting of one common share and one common share purchase warrant.  On November 28, 2018, the Company closed on a total of 645,866 Units for gross proceeds of C$484,400 ($365,341) and incurring financing costs of $10,062, with each purchase warrant exercisable into a Common Share at C$1.00 per Common Share for a period of thirty-six months.  

On June 27, 2019, the Company closed the first tranche ("First Tranche") of a non-brokered private placement, issuing 11,660,000 units ("June 2019 Unit") at a price of C$0.05 per June 2019 Unit for gross proceeds of C$583,000 ($436,608) and incurring financing costs of $19,640.  Each June 2019 Unit consistsconsisted of one common share of the Company and one common share purchase warrant ("June 2019 Warrant"of the Company (each, “February 2021 Warrant”), which entitles the holder to acquire a common share of the Company at C$0.60 per common share for a period of five years. In connection with the February 2021 Offering, the Company incurred share issuance costs of $154,630 and issued 351,000 compensation options (the “February 2021 Compensation Options”). Each whole June 2019February 2021 Compensation Option is exercisable into one February 2021 Unit at an exercise price of C$0.40 for a period of three years.

The Company also issued 417,720 February 2021 Units to settle $132,000 of accrued liabilities at a deemed price of $0.45 based on the fair value of the units issued. As a result, the Company recorded a loss on debt settlement of $56,146.

In April 2022, the Company closed a private placement of 37,849,325 Special Warrants and a non-brokered private placement of 1,471,664 units of the Company for aggregate gross proceeds of approximately $9,384,622 (C$11,796,297). Related parties, including management, directors, and consultants, participated in the Special Warrant private placement for a total of 4,809,160 shares (included in the total above).

56

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

The Special Warrants were issued at a price of C$0.30 per special warrant. Each Special Warrant shall be automatically exercisable (without payment of any further consideration and subject to customary anti-dilution adjustments) into one unit of the Company (a “Brokered Unit”) on the date that is the earlier of: (i) the date that is three (3) business days following the date on which the Company has obtained both (A) a receipt from the Canadian security commission in each of the each of the provinces of Canada which the purchasers and Agents (as defined herein) are residents where the Special Warrants are sold (the “Qualifying Jurisdictions”) for a (final) short-form prospectus qualifying the distribution of the common stock of the Company (“Common Shares”) and common stock purchase warrants of the Company (the “Warrants”) issuable upon exercise of the Special Warrants (the “Qualification Prospectus”); and (B) notification that the registration statement, under U.S. securities laws, of the Company filed with the United States Securities and Exchange Commission (the “SEC”) has been declared effective by the SEC (the “Registration Statement”); and (ii) the date that is six months following April 1, 2022 (the “Closing ‎Date”). Each unit consists of one common share and one warrant. Each warrant entitles the holder to acquire one common share for C$0.37 until April 1, 2025. The warrants shall also be exercisable on a cashless basis in the event the Registration Statement has not been made effective by the SEC prior to the date of exercise.

On May 31, 2022, the Company announced that it had received a receipt from the Ontario Securities Commission for its final short-form Canadian prospectus qualifying the distribution of the common stock of the Company and common stock purchase warrants of the Company issuable upon exercise of the special warrants of the Company that were issued on April 1, 2022. The Company also announced that it received notice from the United States Securities and Exchange Commission that its Form S-1 has been declared effective as of May 27, 2022. As a result of obtaining the receipt for the Canadian prospectus and the declaration of effectiveness for the Form S-1, each unexercised Special Warrant was automatically exercised into one Common Share and one Warrant without further action on the part of the holders.

The non-brokered 1,471,664 units were issued at a price of C$0.250.30 per unit. Each unit consists of one common share and one warrant. Each warrant entitles the holder to acquire one warrant share for C$0.37 until April 1, 2025.

In connection with the special warrants offering, the agents earned a periodcash commission in the amount of two years. As a partC$563,968 and compensation options exercisable to acquire an aggregate of 1,879,892 units of the First Tranche, HummingbirdCompany at C$0.30 a unit until April 1, 2024. Each compensation unit consists of one common share and one warrant. Each warrant entitles the holder to acquire one warrant share for C$0.37 until April 1, 2024.

In April 2022, the Company issued 1,315,856 common shares in connection with its election to satisfy interest payments under the outstanding convertible debentures for the three months ended March 31, 2022.

In April 2022, the Company issued 768,750 shares in connection with the settlement of RSU’s.

In May 2022, the Company issued 10,416,667 units to Teck Resources PLC ("Hummingbird") has acquired 2,660,000 June 2019 Units for C$133,000 ($100,000) which was applied to reductionLimited in consideration towards the purchase of the principal amount owingPend Oreille Processing Plant at C$0.245 per unit. Each unit consists of one common share and one warrant. Each warrant entitles the holder to acquire one warrant share for C$0.37 until May 13, 2025.

In June 2022, the Company issued 1,218,000 units to contractors for bonuses during the three months ended March 31, 2022. Each unit consists of one common share and one warrant. Each warrant entitles the holder to acquire one warrant share for C$0.37 until April 1, 2025.

In June 2022, the Company issued 165,000 shares in connection with the settlement of RSU’s.

In July 2022, the Company issued 1,975,482 common shares in connection with its election to satisfy interest payments under the outstanding convertible loan facility (see note 8) ..debentures for the three months ended June 30, 2022.

 

In September 2022, the Company issued 33,000 common shares in connection with the settlement of RSU’s.

In October 2022, the Company issued 8,252,940 common shares in connection with its election to satisfy interest payments under the outstanding convertible debentures for the three months ended September 30, 2022.

In November 2022, the Company issued 1,599,150 common shares in connection with settlement of RSU’s.

For each financing, the Company has accounted for the warrant liabilitywarrants in accordance with ASC Topic 815.815 Derivatives and Hedging. The warrants are considered derivative instruments as they were issued in a currency other than the Company’s functional currency of the USU.S. dollar. The estimated fair value of warrants accounted for as liabilities was determined on the date of issue and marks to market at each financial reporting period. The change in fair value of the warrant is recorded in the consolidated statement of operations and comprehensive loss as a gain or loss in the change in derivative liability line item and is estimated using the Binomial model.

57

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

The fair value of the warrant liabilities related to the various tranches of warrants issued during the yearperiod were estimated using the Binomial model to determine the fair value using the following assumptions on the day of issuance and as at June 30, 2019:December 31, 2022 and December 31, 2021:

Schedule of Estimated Using the Binomial Model to Determine the Fair Value of Warrant Liabilities

August 9, 2018

June 30, 2019

April 2022 special warrants issuance 

December 31,

2022

 

April 1,

2022

 

Expected life

1,095 days

771 days

  822 days   1,096 days 

Volatility

100%

100%

  120%  120%

Risk free interest rate

2.09%

1.59%

  4.06%  2.35%

Dividend yield

0%

0%

  0%  0%

Share price

$4.70

$0.05

Share price (C$) $0.17  $0.29 

Fair value

$355,751

$0

 $2,406,104  $5,947,232 

Change in derivative liability

 

$355,751

 $(3,541,128) $- 

November 28, 2018

June 30, 2019

April 2022 non-brokered issuance 

December 31,

2022

 

April 1,

2022

 

Expected life

1,095 days

882 days

  822 days   1,096 days 

Volatility

100%

100%

  120%  120%

Risk free interest rate

1.22%

1.47%

  4.06%  2.35%

Dividend yield

0%

0%

  0%  0%

Share price

$0.90

$0.05

Share price (C$) $0.17  $0.29 

Fair value

$265,105

$1,875

 $93,553  $186,190 

Change in derivative liability

 

$263,250

 $(92,637) $- 

 

June 27, 2019

June 30, 2019

Expected life

730 days

727 days

Volatility

100%

100%

Risk free interest rate

1.80%

1.47%

Dividend yield

0%

0%

Share price

$0.05

$0.05

Fair value

$99,788

$114,934

Change in derivative liability

 

($15,146)


May 2022 Teck issuance 

December 31,

2022

  

May 13,

2022

 
Expected life  864 days   1,096 days 
Volatility  120%  120%
Risk free interest rate  4.06%  2.68%
Dividend yield  0%  0%
Share price (C$) $0.17  $0.25 
Fair value $684,497  $1,273,032 
Change in derivative liability $(588,535) $- 

32


June 2022 issuance 

December 31,

2022

  

June 30,

2022

 
Expected life  822 days   1,006 days 
Volatility  120%  120%
Risk free interest rate  3.72%  3.14%
Dividend yield  0%  0%
Share price (C$) $0.17  $0.20 
Fair value $77,429  $113,425 
Change in derivative liability $(35,996) $- 

February 2021 issuance 

December 31,

2022

  

December 31,

2021

 
Expected life  1,136 days   1,501 days 
Volatility  120%  100%
Risk free interest rate  3.72%  1.25%
Dividend yield  0%  0%
Share price $0.17  $0.37 
Fair value $1,335,990  $3,483,745 
Change in derivative liability $(2,147,756) $- 

Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


9. Capital stock, warrants and stock options (restated) (continued)

Issued and outstanding (continued)

The warrant liabilityliabilities as a result of the December 2017August 2018, November 2018, June 2019, August 2019, and August 2020 private placement wasplacements were revalued as at June 30, 2019December 31, 2022 and June 30, 2018December 31, 2021 using the Binomial model and the following assumptions:

June 30, 2018

June 30, 2019

August 2020 issuance 

December 31,

2022

  

December 31,

2021

 

Expected life

1,095 days

532 days

  243 days   608 days 

Volatility

100%

100%

  120%  100%

Risk free interest rate

1.97%

1.66%

  4.06%  0.95%

Dividend yield

0%

0%

  0%  0%

Share price

$4.70

$0.05

 $0.17  $0.37 

Fair value

$355,994

$0

 $903,697  $6,790,163 

Change in derivative liability

 

$355,994

 $(5,886,466) $- 

At June 30, 2019, there were 15,811,396 common shares issued and outstanding.

Warrants

Number of

warrants

Weighted

average

exercise price

(C$)

Balance, June 30, 2017

$-

Issued

663,496 

16.02

Balance, June 30, 2018

663,496 

$16.02

Issued

12,582,988 

0.38

Cancelled

(200,000)

20.00

Balance, June 30, 2019

13,046,484 

$0.88

58

As of June 30, 2019, the Company had 13,046,484 warrants outstanding, with exercise prices from C$0.25 to C$20.00, expiring from June 13, 2020 to November 28, 2021.

Expiry date

Exercise

price (C$)

 

Number of

warrants

Number of

warrants

exercisable

December 5, 2020

20.00

 

227,032

227,032

December 13, 2020

20.00

 

7,000

7,000

June 13, 2020

8.50

 

229,464

229,464

August 9, 2021

4.50

 

116,714

116,714

August 9, 2021

4.50

 

160,408

160,408

November 28, 2021

1.00

 

645,866

645,866

June 27, 2021

0.25

 

11,660,000

11,660,000

 

 

 

13,046,484

13,046,484


33


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019December 31, 2022 and 2018December 31, 2021

(Expressed in United States Dollars)


June 2019 issuance (i) 

December 31,

2022

  

December 31,

2021

 
Expected life  1,096 days   1,461 days 
Volatility  120%  100%
Risk free interest rate  3.82%  1.02%
Dividend yield  0%  0%
Share price $0.17  $0.37 
Fair value $725,737  $2,067,493 
Change in derivative liability $(1,341,756) $- 

(i)During the six months ended December 31, 2020, the Company amended the exercise price to C$0.59 per common share and extended the expiry date to December 31, 2025for 11,660,000 warrants.

August 2019 issuance (ii) 

December 31,

2022

  

December 31,

2021

 
Expected life  1,096 days   1,461 days 
Volatility  120%  100%
Risk free interest rate  3.82%  1.02%
Dividend yield  0%  0%
Share price $0.17  $0.37 
Fair value $1,115,369  $3,177,485 
Change in derivative liability $(2,062,116) $- 

(ii)During the six months ended December 31, 2020, the Company amended the exercise price to C$0.59 per common share and extended the expiry date to December 31, 2025, for 17,920,000 warrants. The terms of the remaining 2,752,900 warrants remain unchanged.

9. WarrantsCapital stock,

Schedule of Warrant Activity

     Weighted  Weighted 
     average  average 
  Number of  exercise price  grant date 
  warrants  (C$)  value ($) 
          
Balance, December 31, 2020  95,777,806  $0.54  $0.18 
Issued  19,994,080   0.60   0.19 
Expired  (4,359,174)  0.59   0.19 
Balance, December 31, 2021  111,412,712  $0.54  $0.18 
Issued  50,955,636   0.37   0.15 
Expired  (239,284)  0.70   0.21 
Balance, December 31, 2022  162,129,064  $0.49  $0.17 

During the year ended December 31, 2022, 239,284 February 2020 broker warrants expired.

At December 31, 2022, the following warrants were outstanding:

Schedule of Warrants Outstanding Exercise Price

  Exercise  Number of  

Number of

warrants

 
Expiry date price (C$)  warrants  exercisable 
          
August 31, 2023  0.50   58,284,148   58,284,148 
December 31, 2025  0.59   32,895,200   32,895,200 
February 9, 2026  0.60   17,112,500   17,112,500 
February 16, 2026  0.60   2,881,580   2,881,580 
April 1, 2025  0.37   40,538,969   40,538,969 
May 13, 2025  0.37   10,416,667   10,416,667 
       162,129,064   162,129,064 

59

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and stockDecember 31, 2021

(Expressed in United States Dollars)

Compensation options (restated) (continued)

Stock

At December 31, 2022, the following compensation options were outstanding:

Schedule of Compensation Options

     Weighted 
  Number of  average 
  broker  exercise price 
  options  (C$) 
       
Issued - August 2020 Compensation Options  3,239,907  $   0.35 
Balance, December 31, 2020  3,239,907  $0.35 
Issued – February 2021 Compensation Options  351,000   0.40 
Balance, December 31, 2021  3,590,907   0.35 
Issued – April 2022 Compensation Options  1,879,892   0.30 
Balance, December 31, 2022  5,470,799  $0.34 

Schedule of Estimated Using Black-Scholes Valuation Model for Fair Value of Broker Options

Grant Date Risk free interest rate  Dividend yield  Volatility  Stock price  

Weighted

average life

 
August 2020  0.31%  0%  100%  C$0.35   3 years 
February 2021  0.26%  0%  100%  C$0.40   3 years 
April 1, 2022  2.34%  0%  120%  C$0.30   2 years 

 

Schedule of Broker Exercise Prices

  Exercise  Number of  Fair value 
Expiry date price (C$)  broker options  ($) 
          
August 31, 2023 (i) $0.35   3,239,907  $521,993 
February 16, 2024 (ii) $0.40   351,000  $68,078 
April 1, 2024 (iii) $0.30   1,879,892  $264,435 
       5,470,799  $854,506 

(i)Exercisable into one August 2020 Unit
(ii)Exercisable into one February 2021 Unit

(iii)Exercisable into one April 2022 Unit

60

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

Stock options

The following table summarizes the stock option activity during the periodsyears ended June 30, 2019December 31, 2022 and 2018:2021:

Schedule of Stock Options

     Weighted 
     average 
  Number of  exercise price 
  stock options  (C$) 
       
Balance, December 31, 2020  8,015,159  $0.62 
Granted (i)  1,037,977   0.34 
Balance, December 31, 2021  9,053,136  $0.58 
Granted (ii)  700,000   0.15 
Expired May 1, 2022  (47,500)  10.00 
Forfeited November 25, 2022  (150,000)  0.15 
Expired December 31, 2022  (235,500)  0.50 
Balance, December 31, 2022  9,320,636  $0.51 

(i)On February 19, 2021, 1,037,977 stock options were issued to an officer of the Company, of which 273,271 stock options vested immediately and the balance of 764,706 stock options vested on December 31, 2021. These options have a 5-year life and are exercisable at C$0.335 per common share. The grant date fair value of the options was estimated at $204,213. The vesting of these options resulted in stock-based compensation of $nil for the year ended December 31, 2022 ($204,213 for the year ended December 31, 2021) which is included in operation and administration expenses on the consolidated statements of income (loss) and comprehensive income (loss).
(ii)

Number of

On August 24, 2022, 300,000stock options

Weighted were issued to an employee of the Company, of which 150,000 vested immediately and the remaining balance of outstanding options to vest equally over the next two anniversaries of the grant date. These options have a 5-year life and are exercisable at C$0.15 per common share. The grant fair value of the options was estimated at $28,930. The vesting of these options resulted in stock-based compensation of $15,594 for the year ended December 31, 2022, which is included in the operation and administration expense of the consolidated statements of income (loss) and comprehensive income (loss).

average

exercise price

Balance, June 30, 2017

229,100 

$7.60

Granted (i)(ii)

58,000 

(iii)

7.50

Balance, June 30, 2018

287,100 

On November 23, 2022, 400,000 stock options were issued to an employee of the Company, of which 200,000 vested immediately and the remaining balance of outstanding options to vest equally over the next two anniversaries of the grant date. These options have a 5-year life and are exercisable at C$0.15 per common share. The grant fair value of the options was estimated at $7.50

Granted (iii)

43,750 

8.00

Exercised

(43,750)

8.00

Balance, June 30, 2019

287,100 

37,387. The vesting of these options resulted in stock-based compensation of $7.50

20,191 for the year ended December 31, 2022, which is included in the operation and administration expense of the consolidated statements of income (loss) and comprehensive income (loss).

(i) On December 6, 2017, 10,000 options were granted to a consultant with a five-year life and an exercise price of C$16.50.  These options vested immediately and, using the Black-Scholes option pricing method, had a value of $103,815, which is included in operation and administration expenses on the consolidated statements of loss and comprehensive loss.

(ii) On June 19, 2018, the Company granted incentive stock options to purchase up to an aggregate of 48,000 common shares, exercisable for 5 years at a strike price of C$8.50.  These options vested immediately and, using the Black-Scholes option pricing method, had a value of $206,489, which is included in operation and administration expenses on the consolidated statements of loss and comprehensive loss.

(iii) On September 27, 2018, 43,750 fully-vested stock options were issued to a consultant to whom C$350,000 was due and payable and reflected in accrued liabilities at September 30, 2018. These options had a 5-year life and were exercisable at C$8.00 per share.  On October 3, 2018, these options were exercised in full, with consideration received being the liability already on the Company’s books, extinguishing the liability in full.  The vesting of these options resulting in stock-based compensation of $43,893, which is included in operation and administration expenses on the consolidated statements of loss and comprehensive loss.

The fair value of these stock options was determined on the date of grant using the Black-Scholes valuation model, and using the following underlying assumptions:

Year

Risk free interest rate

Dividend yield

Volatility

Stock price

Weighted average life

2017

2.30%

0%

100%

C$13.70

5 years

2018

2.77%

0%

100%

C$7.70

5 years

2019

2.32%

0%

100%

C$2.30

5 years

Schedule of Estimated Using Black-Scholes Valuation Model for Fair value of Stock Options

   

Risk free

interest rate

  Dividend yield  Volatility  Stock price  

Weighted

average life

 
 (i)   0.64%  0%  100%  C$0.34   5 years 
 (ii)   3.27%  0%  120%  C$0.15   5 years 
 (iii)   3.22%  0%  120%  C$0.15   5 years 

The following table reflects the actual stock options issued and outstanding as of June 30, 2019:December 31, 2022:

Schedule of Actual Stock Options Issued and Outstanding

Exercise

price (C$)

Weighted average

remaining

contractual

life (years)

Number of

options

outstanding

Number of

options

vested

(exercisable)

1.875

0.64

5,600

5,600

7.60

2.84

223,500

223,500

12.80

3.46

10,000

10,000

6.40

3.97

48,000

48,000

 

 

287,100

287,100


         Number of    
   remaining  Number of  options    
Exercise  contractual  options  vested  Grant date 
price (C$)  life (years)  outstanding  (exercisable)  fair value ($) 
 0.60   0.75   200,000   200,000   52,909 
 0.60   1.82   1,575,000   1,575,000   435,069 
 0.55   2.30   5,957,659   2,978,830   1,536,764 
 0.335   3.14   1,037,977   1,037,977   204,213 
 0.15   0.90   150,000   150,000   14,465 
 0.15   4.90   400,000   200,000   37,387 
         9,320,636   6,141,807  $2,280,807 

34


61

Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019December 31, 2022 and 2018December 31, 2021

(Expressed in United States Dollars)


1012. Income per Share.

 Commitments

Potentially dilutive securities include convertible loan payable, warrants, broker options, stock options, and contingencies (restated) unvested restricted share units (“RSU”). Diluted income per share reflects the assumed exercise or conversion of all dilutive securities using the treasury stock method.

Schedule of Income Per Share

  

Year ended December 31,

2022

  

Year ended December 31,

2021

 
Net income (loss) for the period  898,591   (6,402,277)
         
Basic income (loss) per share Weighted average number of common shares - basic  205,950,811   161,868,334 
Net income (loss) per share – basic  0.00   (0.04)
Net income (loss) for the period  898,591   (6,402,277)
Dilutive effect of convertible debentures  (370,121)  - 
Dilutive effect of warrants on net income  -   - 
Diluted net income (loss) for the period  528,470   (6,402,277)
Diluted income (loss) per share  205,950,811   161,868,334 
Weighted average number of common shares - basic        
Diluted effect:        
Stock options and RSUs  63,850,470   - 
Weighted average number of common shares - fully diluted  269,801,281   161,868,334 
Net income (loss) per share - fully diluted  0.00   (0.04)

13. Restricted share units

Effective JuneMarch 25, 2020, the Board of Directors approved a Restricted Share Unit (“RSU”) Plan to grant RSUs to its officers, directors, key employees and consultants.

The following table summarizes the RSU activity during the year ended December 31, 2022:

Schedule of Restricted Share Units

     Weighted 
     average 
     grant date 
     fair value 
  Number of  per share 
  shares  (C$) 
       
Unvested as at December 31, 2020  988,990  $0.39 
Granted  1,348,434   0.38 
Vested  (1,516,299)  0.41 
Forfeited  (245,125)  0.52 
Unvested as at December 31, 2021  576,000  $0.62 
Granted  6,620,641   0.17 
Vested  (2,373,900)  0.18 
Unvested as at December 31, 2022  4,822,741  $0.22 

62

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

(i) On January 1, 2017,2021, the Company hasgranted 735,383 RSUs to a lease agreement for office space at 401 Bay Street, Suite 2702, Toronto, Ontario, Canada, M5H 2Y4.  The 5-year lease provides for a monthly gross rentconsultant of C$29,005 for the first two years, increasing to C$29,545 per month for years three through five. The monthly rental expenses are offset by rental income obtained through a series of subleases held by the Company.

As stipulated by245,128 RSUs vested immediately with the agreements with Placer Mining as describedremaining RSUs vesting in note 7,one twelfth increments per month. During the Company is required to make monthly payment of $60,000 for care and maintenance and a lease extension fee of $60,000. Including the previously accrued payments,year ended 2021, a total of $1,373,000490,258 RSUs vested, and in July 2021, the consultant forfeited the remaining 245,125 unvested RSUs, resulting in a reversal of share-based compensation of $64,870. The vesting of these RSUs resulted in stock-based compensation of $nil for the year ended December 31, 2022 and $199,542 for the year ended December 31, 2021, which is payable untilincluded in operation and administration expenses on the consolidated statements of loss and comprehensive loss.

(ii) On July 1, 2021, the Company decidesgranted 17,823 RSUs to acquirea consultant of the mineCompany, vested immediately. The vesting of these RSUs resulted in stock-based compensation of $nil for the year ended December 31, 2022 and $4,026 for the year ended December 31, 2021, which is included in operation and administration expenses on the consolidated statements of loss and comprehensive loss.

(iii) On August 5, 2021, the Company granted 595,228 RSUs to consultants of the Company, vested immediately. The vesting of these RSUs resulted in stock-based compensation of $nil for the year ended December 31, 2022 and $100,022 for the year ended December 31, 2021, which is included in operation and administration expenses on the consolidated statements of loss and comprehensive loss.

(iv) On January 10, 2022, the Company granted 500,000 RSUs to a consultant of the Company, vested immediately. The vesting of these RSUs resulted in stock-based compensation of $122,249 for the year ended December 31, 2022, which is included in operation and administration expenses on the consolidated statements of income (loss) and comprehensive income (loss).

(v) On April 29, 2022, the Company granted 76,750 RSUs to certain consultants of the Company, vested immediately. The vesting of these RSUs resulted in stock-based compensation of $16,800 for the year ended December, 2022, which is included in operation and administration expenses on the consolidated statements of income (loss) and comprehensive income (loss).

(vi) On June 30, 2022, the Company granted 15,000 RSUs to a consultant of the Company, vested immediately. The vesting of these RSUs resulted in stock-based compensation of $2,328 for the year ended December 31, 2022, which is included in operation and administration expenses on the consolidated statements of income (loss) and comprehensive income (loss).

(vii) On September 29, 2022 the Company granted 33,000 RSUs to two consultants of the Company, vested immediately. The vesting of these RSUs resulted in stock-based compensation of $2,889 for the year ended December 31, 2022, which is included in operation and administration expenses on the consolidated statements of income (loss) and comprehensive income (loss).

(viii) On October 31, 2022 the Company granted 1,599,150 RSUs to two consultants of the Company, vested immediately. The vesting of these RSUs resulted in stock-based compensation of $111,304 for the year ended December 31, 2022, which is included in operation and administration expenses on the consolidated statements of income (loss) and comprehensive income (loss).

(ix) On November 17, 2022 the Company granted 4,396,741 RSUs to certain key management of the Company. The RSUs vest in one third increments upon each anniversary of the grant date. The vesting of these RSUs resulted in stock-based compensation of $79,504 for the year ended December 31, 2022, which is included in operation and administration expenses on the consolidated statements of loss and comprehensive loss.

14. Deferred share units

Effective April 21, 2020, the Board of Directors approved a Deferred Share Unit (“DSU”) Plan to grant DSUs to its directors. The DSU Plan permits the eligible directors to defer receipt of all or a portion of their retainer or compensation until termination of their services and to receive such fees in the form of cash at which time these paymentsthat time.

Upon vesting of the DSUs or termination of service as a director, the director will be waived.able to redeem DSUs based upon the then market price of the Company’s common share on the date of redemption in exchange for cash.

63

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

The following table summarizes the DSU activity during the years ended December 31, 2022 and 2021:

Schedule of Deferred Share Units

     Weighted 
     average 
     grant date 
     fair value 
  Number of  per share 
  shares  (C$) 
       
Unvested as at December 31, 2020  7,500,000  $1.03 
Vested  (1,875,000)  1.03 
Unvested as at December 31, 2021  5,625,000  $1.03 
Granted (i)  210,000   0.20 
Vested (ii)(iii)  (3,125,000)  1.03 
Unvested as at December 31, 2022  2,710,000  $1.00 

(i)On April 21, 2020, the Company granted 7,500,000 DSUs. The DSUs vest in one fourth increments upon each anniversary of the grant date and expire in 5 years. On July 1, 2022 the Company granted 210,000 DSU’s, these DSU’s vest after 12 months of the issuance date. During the year ended December 31, 2022, and 2021 the Company recognized recovery of $282,967 and expense of $421,284, respectively, in stock-based compensation related to the DSUs, which is included in operation and administration expenses on the consolidated statements of income (loss) and comprehensive income (loss), as DSU’s were settled in cash during the year ended December 31, 2022. Upon redemption of the 2,500,000 DSUs (see (iii)) the fair value of the remaining DSU liability at December, 2022 was $573,742.
(ii)On March 31, 2022, the Board approved the early vesting of 625,000 DSUs for one of the Company’s Directors.
(iii)During the year ended December 31, 2022, the director redeemed 2,500,000 DSUs for C$750,000, and elected to use net proceeds to subscribe for 375,000 units in the Company’s April 2022 special warrant issuance at C$0.30 per unit, with the balance of the redeemed amount payable in cash after applicable withholding tax deductions. The DSU’s were therefore all accelerated to vest.

15. Commitments and contingencies

As stipulated in the agreement with the EPA and as described in noteNote 7, the companyCompany is required to make two types of payments to the EPA and IDEQ, one for historical water treatment cost-recovery to the EPA, and the other for ongoing water treatment. As at June 30, 2019, $3,811,227Water treatment costs incurred through December 2021 are payable to the EPA, has been included in accountsand water treatment costs incurred thereafter are payable to the IDEQ. The IDEQ (as done formerly by the EPA) invoices the Company on an annual basis for the actual water treatment costs, which may exceed the recognized estimated costs significantly. When the Company receives the water treatment invoices, it records any liability for actual costs over and accrued liabilities.above any estimates made and adjusts future estimates as required based on these actual invoices received. The Company is now engagedrequired to pay for the actual costs regardless of the periodic required estimated accruals and payments made each year.

On July 28, 2021, a lawsuit was filed in the US District Court for the District of Idaho brought by Crescent Mining, LLC (“Crescent”). The named defendants include Placer Mining, Robert Hopper Jr., and the Company. The lawsuit alleges that Placer Mining and Robert Hopper Jr. intentionally flooded the Crescent Mine during the period from 1991 and 1994, and that the Company is jointly and severally liable with the EPAother defendants for unspecified past and future costs associated with the presence of AMD in the Crescent Mine. The plaintiff has requested unspecified damages. On September 20, 2021, the Company filed a motion to amenddismiss Crescent’s claims against it, contending that such claims are facially deficient.  On March 2, 2022, Chief US District Court Judge, David C. Nye granted in part and defer these payments.denied in part the Company’s motion to dismiss. The court granted the Company’s motion to dismiss Crescent’s Cost Recovery claim under CERCLA Section 107(a), Declaratory Judgment, Tortious Interference, Trespass, Nuisance and Negligence claims. These claims were dismissed without prejudice. The court denied the motion to dismiss filed by Placer Mining Corp. for Crescent’s trespass, nuisance and negligence claims. Crescent later filed an amended complaint on April 1, 2022. Placer Mining Corp. and Bunker Hill Mining Corp are named as co-defendants. Bunker Hill responded to the amended filing, refuting and denying all allegations made in the complaint except those that are assertions of fact as a matter of public record. The Company believes Crescent’s lawsuit is without merit and intends to vigorously defend itself, as well as Placer Mining Corp. pursuant to the Company’s indemnification of Placer Mining Corp in the Sale and Purchase agreement executed between the companies for the Mine on December 15, 2021.

64

11Bunker Hill Mining Corp.

.Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

16. Income taxes (restated)

As at June 30, 2019December 31, 2022, and 2018,December 31, 2021, the Company had no accrued interest and penalties related to uncertain tax positions. The income tax provision differs from the amount of income tax determined by applying the U.S. federal and state income tax ratesrate of 26.9% (2018 - 26.9%21.0% (December 31, 2021 – 21.0%) to pretax loss from operations for the yearsperiods ended June 30, 2019December 31, 2022 and 2018 due to the following:December 31, 2021:

Schedule of Income Tax Provision

 

Year Ended

June 30,

2019

Year Ended

June 30,

2018

 

 

 

Loss before income taxes

$ 8,442,320   

$ 5,716,606   

Expected income tax recovery

(2,271,000)  

(1,880,800)  

Tax rate changes and other adjustments

-   

1,653,380   

True-up

-   

(197,110)  

Other permanent difference

563,070   

115,400   

Change in valuation allowance

1,707,930   

309,130   

Total

$ -   

$ -   

  Year  Year 
  Ended  Ended 
  December 31,  December 31, 
  2022  2021 
       
Income (loss) before income taxes $898,591 $(6,402,277
Expected income tax recovery  188,704   (1,344,478)
Change in estimates in respect of prior periods  (41,351)  837,195 
Change in tax rate  133,687   274,477 
Change in fair value of derivative liability  (3,296,242)  (2,583,095)
State and local taxes, net of federal benefit  (709,272)  (960,296)
Other  308   5,033 
Change in valuation allowance  3,724,166   3,771,164 
Total $-  $- 

Deferred tax assets and the valuation account are as follows:

Schedule of Deferred Tax Assets

 

Year Ended

June 30,

2019

Year Ended

June 30,

2018

Deferred tax asset:

 

 

Net operating loss carry forward

$ 4,285,020   

$ 4,391,740   

Other deferred tax assets

3,392,290   

1,587,680   

Valuation allowance

(7,687,200)  

(5,979,420)  

Unrealized foreign exchange loss

8,870   

-   

Equipment

1,020   

-   

Total

$ -   

$ -   


35


  December 31,  December 31, 
  2022  2021 
       
Deferred tax asset:        
Net operating loss carryforwards $10,291,114  $6,724,313 
Mineral interest purchase option  -   10,707,362 
Mining interests  8,391,938   - 
EPA liabilities  2,068,062   - 
Other deferred tax assets  851,563   454,499 
Valuation allowance  (21,602,677)  (17,886,174)
Total $-  $- 

 

Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)Schedule of Components of Deferred Tax Assets and Liabilities

  December 31,  December 31, 
  2022  2021 
       
Deferred tax asset:        
Net operating loss carryforwards $101,662  $59,955 
Deferred tax liabilities:        
Equipment  -   (18,809)
Unrealized foreign exchange gain  (101,662)  (41,146)
Net deferred tax asset $-  $- 

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


11.Income taxes (restated) (continued)

Year Ended

June 30,

2019

Year Ended

June 30,

2018

Deferred tax assets:

Non-capital losses carried forward

$1,530,460 

$1,022,400 

Deferred tax liabilities:

Convertible debt

(1,530,460)

(1,022,400)

Net deferred tax asset

$

$

The potential income tax benefit of these losses has been offset by a full valuation allowance.

As of June 30, 2019,December 31, 2022 and 2018,December 31, 2021, the Company has an unused net operating loss carry-forwardcarryforward balance of $ 22,094,05640,227,950, and $ 19,987,152 26,356,908, respectively, that is available to offset future taxable income. The US non-capitalnet operating loss carryforwards generated before 2018 expire between 2031 and 2037. The losses generated afterin 2018 and later tax years do not expire.

The Company did not have any tax positions for which it is reasonably possible that the total amount of unrecognized tax benefits will significantly increase or decrease within the next 12 months.

The tax years that remain subject to examination by major taxing jurisdictions are those for the years ended June 30,December 31, 2022 and December 31, 2021 and years 2020, 2019, 2018, 2017, 2016, 2015, 2014, 2013 and 2012.2015.

65

12.Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

17. Related party transactions

DuringThe Company’s key management personnel have the year ended June 30, 2019, Julio DiGirolamo (Former CFO) billed $70,000, Howard Crosby (Former directorauthority and Former Executive Vice President) billed $20,000,responsibility for planning, directing and John Ryan (Director and Interim CEO) billed $50,000 for services tocontrolling the Company. Mr. Julio DiGirolamo resigned his position in May 2019 and Mr. Crosby resigned his positions in November 2018.  Through November 2017, eachactivities of Messrs. Bruce Reid (Former CEO), Julio DiGirolamo (Former CFO), Howard Crosby (Former Executive Vice President) and John Ryan (Director and current Interim CEO) received $5,000 per month for services to the Company. Commencing December 1, 2017, commensurate with the increased activities in the Company Messrs. Reid and DiGirolamo’s pay increased to $20,000consists of the Company’s executive management team and $15,000 per month, respectively. Commencing September 2018, Mr. DiGirolamo agreed to a reduced fee for services.  In early December 2017, the Board approved and ratified compensation to Mr. Reid for unaccrued and unpaid salary and bonus, including for risk-capital sums advanced by Mr. Reid to the Company in order that the Company could complete manymanagement directors.

Schedule of its obligations and initiatives during 2017.  The payment, totaling $500,000 was accrued atRelated Party Transactions

  Year
Ended
  Year
Ended
 
  December 31,  December 31, 
  2022  2021 
Consulting fees, wages and bonus $1,429,326  $901,210 

At December 31, 20172022 and was paid in January 2018. The Company also incurred $200,000 of debt issue costs to Wayne Parsons (CFO) for extension of the Hummingbird loan, which was settled by shares subsequent to year end.

At June 30, 2019, $37,547December 31, 2021, $154,797 and $279,554, respectively is owed to Mr. DiGirolamo, $23,032 to Mr. Crosby, $49,399 to Mr. Ryan, and $200,000 to Mr. Parsons,key management personnel with all amounts included in accounts payable and accrued liabilities. Mr. Bruce Reid (Former CEO) earned $29,287

(i) During the year ended December 31, 2022, Wayne Parsons (Director and former CFO) billed $147,287 (year ended December 31, 2021 - $120,127) for consulting services renderedto the Company, in addition to 2,500,000 DSU’s which settled on June 30, 2022, at a value of $582,027 concurrent with his departure from the Board of Directors.

(ii) During the year ended December 31, 2022, Richard Williams (Director and including reimbursed expenses of $4,287, which amountExecutive Chairman) billed $372,084 (year ended December 31, 2021 - $179,605) for consulting services and bonus payment to the Company. At December 31, 2022, $135,600 is owed to Richard Williams (December 31, 2021 - $108,719) for consulting services, with all amounts included in accounts payable at June 30, 2019.and accrued liabilities.

13. Subsequent events During the year ended December 31, 2022, 1,110,756 restricted share units (RSU’s) were issued to Richard Williams which will vest in one third increments on March 31, 2023, March 31, 2024, and March 31, 2025. The vesting of these RSU’s resulted in stock-based compensation of $20,085 for the year ended December 31, 2022.

On August 1, 2019,(iii) During the year ended December 31, 2022, the Company closedincurred $438,600 in payroll expense and bonus payment for Sam Ash (year ended December 31, 2021 - $250,000) for services to the secondCompany. At December 31, 2022, $nil (December 31, 2021 - $62,500) is payable and final tranche ("Tranche Two"included in accrued liabilities.

During the year ended December 31, 2022, 1,249,600 restricted share units (RSU’s) were issued to Sam Ash which will vest in one third increments on March 31, 2023, March 31, 2024, and March 31, 2025. The vesting of these RSU’s resulted in stock-based compensation of $22,596 for the year ended December 31, 2022.

(iv) During the year ended December 31, 2022, Pam Saxton (Director) billed $36,133 (year ended December 31, 2021 - $37,669) for consulting services to the Company.

(v) During the year ended December 31, 2022, Cassandra Joseph (Director) billed $36,133 (year ended December 31, 2021 - $37,494) for consulting services to the Company.

(vi) During the year ended December 31, 2022, Mark Cruise (Director) billed $15,774 (year ended December 31, 2021 - $0) for consulting services to the Company. On July 1, 2022, the Company issued 210,000 DSU’s to a Mark Cruise.

(vii) During the year ended December 31, 2022, the Company incurred $383,315 in payroll expense and bonus payment for David Wiens (CFO) (year ended December 31, 2021, $276,315) for services to the Company. At December 31, 2022, $19,197 (year ended December 31, 2021 - $108,335) is payable, including reimbursable expenses, and included in accrued liabilities.

During the year ended December 31, 2022, 1,018,193 restricted share units (RSU’s) were issued to David Wiens which will vest in one third increments on March 31, 2023, March 31, 2024, and March 31, 2025. The vesting of these RSU’s resulted in stock-based compensation of $18,411 for the year ended December 31, 2022.

During the year ended December 31, 2021, 1,037,977 stock options were issued to David Wiens, of which 273,271 stock options vested immediately and the balance of 764,706 stock options vested on December 31, 2021. These options have a 5-year life and are exercisable at C$0.335 per common share. The grant date fair value of the non-brokeredoptions was estimated at $204,213. The vesting of these options resulted in stock-based compensation of $204,213 for the year ended December 31, 2021.

66

Bunker Hill Mining Corp.

Notes to Consolidated Financial Statements

Years Ended December 31, 2022 and December 31, 2021

(Expressed in United States Dollars)

18. Subsequent events

Share Issuance

On January 10, 2023, the Company issued 6,377,272 common shares in connection with its election to satisfy interest payments under the outstanding convertible debentures for the three months ending December 31, 2022.

On March 31, 2023, the Company issued 8,464,288 common shares in connection with its election to satisfy interest payments under the outstanding convertible debentures for the three months ending March 31, 2023.

Corporate Update

On February 28, 2023, the Company reported that it had temporarily paused discretionary projects and procurement activities until the completion of its financing initiatives. Primarily due to the inability to procure certain long-lead items that were planned to be ordered by February 2023, and longer estimated delivery times thereof, the Company now expects the Bunker Hill Mine restart to be achieved in 2024.

Teck Warrant Amendment

On March 15, 2023, the Company amended the exercise price of 10,416,667 common stock purchase warrants of the Company (the “Warrants”) and the expiry date of the warrants to March 31, 2023. The Warrants comprise units of the Company issued to Teck Resources Limited (“Teck”) on a private placement issuing 6,042,954 units ("August 2019 Units"basis on May 13, 2022, in consideration for the Company’s acquisition of the Pend Oreille process plant. Each Warrant entitles the holder thereof to purchase one share of common stock of the Company (each, a “Warrant Share”) at an exercise price of C$0.050.37 per August 2019 UnitWarrant Share at any time on or prior to May 12, 2025. The Company amended the exercise price of the Warrants from C$0.37 to C$0.11 per Warrant Share (the “Amended Exercise Price”) and amend the expiry date from May 12, 2025, to March 31, 2023. Following the amendment of the terms of the warrants, Teck exercised all 10,416,667 warrants at an exercise price of C$0.11, for aggregate gross proceeds of approximately C$302,148 ($228,202)1,145,834 to the Company.

Termination of Prospectus Offering and incurring financing costsPrivate Placement

On February 15, 2023, the Company reported that it intended to terminate its previously announced prospectus offering of $36,468.Common Shares following its determination that effectiveness of a registration statement on Form S-1 would not be achievable in a time frame consistent with its capital requirements. Concurrently, the Company announced that it had entered into an agreement with a syndicate of agents in connection with a proposed private placement of up to C$9 million of special warrants of the Company (the “Special Warrants”).

On March 28, 2023, the Company announced the closing of its private placement of the Special Warrants by issuing 51,633,727 Special Warrants at a price of C$0.12 per Special Warrant, for aggregate gross proceeds of C$6,196,047.26. Each August 2019 Unit consists of one share of common stock of the Company (each, a “Unit Share”) and one common stock purchase warrant of the Company (each, a “Warrant”). Each whole Warrant entitles the holder thereof to acquire one share of common stock of the Company (a “Warrant Share”, and together with the Unit Shares, the “Underlying Shares”) at an exercise price of C$0.15 per Warrant Share until March 27, 2026. In consideration for their services in connection with the Offering, a cash commission in the amount of C$211,461.38 is payable to the Agents. The Agents were also issued 2,070,258 compensation options (the “Compensation Options”). Each Compensation Option is exercisable to acquire one unit of the Company (a “Compensation Unit”) at the Issue Price for a period of 36 months from March 27, 2023, subject to adjustment in certain events. Each Compensation Unit consists of one share of common stock of the Company and one common sharestock purchase warrant whichof the Company (an “Agents’ Compensation Warrant”). Each Agents’ Compensation Warrant entitles the holder thereof to acquire one share of common sharestock of the Company (an “Agents’ Compensation Warrant Share”) at a price of C$0.250.15 per common share for a period of two years. The Company also issued 16,962,846 August 2019 Units to settle $640,556 of debt at a deemed price of C$0.09 based on the fair value of the shares issued.Agents’ Compensation Warrant Share until March 27, 2026.


36


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


13. Subsequent events (continued)

On August 23, 2019, the Company closed the first tranche (the "First Tranche") of the non-brokered private placement, issuing 27,966,002 common shares of the Company at C$0.05 per share for gross proceeds of C$1,398,300 ($1,049,974) and incurring financing costs of $28,847. The Company also issued 2,033,998 common shares to settle $77,117 of debt at a deemed price of C$0.18 based on the fair value of the shares issued.

On August 30, 2019, the Company closed the second and final tranche (the "Second Tranche") of the non-brokered private placement, issuing 1,000,000 common shares at C$0.05 per share for gross proceeds of C$50,000 ($37,550).

14. Quarterly financial data (unaudited)

The Company restated its consolidated financial statements as of and for the quarterly periods ended September 30, 2018, December 31, 2018 and 2017, and March 31, 2019 and 2018 to correct misstatements, as discussed in note 5 describing the restatement of annual periods. The misstatements did not impact the quarterly period ended September 30, 2017.

The following tables summarize the impact of the restatement on the Company's unaudited condensed interim consolidated financial statements.

Impact to Condensed Interim Consolidated Statements of Loss and Comprehensive Loss

As previously

Three months ended December 31, 2017

reported

Adjustment

As restated

Lease payments and exploration

$2,168,676 

$42,387 

$2,211,063 

Total operating expenses and loss from operations

$(3,467,459)

$(42,387)

$(3,509,846)

Loss before income tax and net loss and comprehensive loss for the period

$(2,991,909)

$(42,387)

$(3,034,296)

Net loss per common share - basic and fully diluted (*)

$(1.10)

$(0.02)

$(1.12)

67

(*) Adjusted for 10-to-1 share consolidation on May 23, 2019.

As previously

Six months ended December 31, 2017

reported

Adjustment

As restated

Lease payments and exploration

$2,174,892 

$42,387 

$2,217,279 

Total operating expenses and loss from operations

$(3,875,739)

$(42,387)

$(3,918,126)

Loss before income tax and net loss and comprehensive loss for the period

$(3,394,196)

$(42,387)

$(3,436,583)

Net loss per common share - basic and fully diluted (*)

$(1.30)

$(0.02)

$(1.32)

(*) Adjusted for 10-to-1 share consolidation on May 23, 2019.

As previously

Three months ended March 31, 2018

reported

Adjustment

As restated

Lease payments and exploration

$674,554 

$151,437 

$825,991 

Loss from operations

$(1,618,052)

$(151,437)

$(1,769,489)

Loss before income tax and net loss and comprehensive loss for the period

$(1,583,056)

$(151,437)

$(1,734,493)

Net income (loss) per common share - basic and fully diluted (*)

$(0.48)

$(0.05)

$(0.53)

(*) Adjusted for 10-to-1 share consolidation on May 23, 2019.


37


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


14. Quarterly financial data (unaudited) (continued)

As previously

Nine months ended March 31, 2018

reported

Adjustment

As restated

Lease payments and exploration

$2,849,446 

$193,824 

$3,043,270 

Loss from operations

$(5,493,791)

$(193,824)

$(5,687,615)

Loss before income tax and net loss and comprehensive loss

for the period

$(4,977,252)

$(193,824)

$(5,171,076)

Net loss per common share - basic and fully diluted (*)

$(1.76)

$(0.07)

$(1.83)

(*) Adjusted for 10-to-1 share consolidation on May 23, 2019.

As previously

Three months ended September 30, 2018

reported

Adjustment

As restated

Exploration

$810,265 

$216,622 

$1,026,887 

Total operating expense and loss from operations

$(1,611,333)

$(216,622)

$(1,827,955)

Loss before income tax and net loss and comprehensive loss

for the period

$(636,490)

$(216,622)

$(853,112)

Net loss per common share - basic and fully diluted (*)

$(0.19)

$(0.06)

$(0.25)

(*) Adjusted for 10-to-1 share consolidation on May 23, 2019.

As previously

Three months ended December 31, 2018

reported

Adjustment

As restated

Exploration

$3,003,911 

$184,947 

$3,188,858 

Total operating expense and loss from operations

$(3,393,071)

$(184,947)

$(3,578,018)

Loss before income tax and net loss and comprehensive loss

for the period

$(3,290,293)

$(184,947)

$(3,475,240)

Net loss per common share - basic and fully diluted (*)

$(0.88)

$(0.05)

$(0.93)

(*) Adjusted for 10-to-1 share consolidation on May 23, 2019.

As previously

Six months ended December 31, 2018

reported

Adjustment

As restated

Exploration

$3,814,176 

$401,569 

$4,215,745 

Total operating expense and loss from operations

$(5,004,404)

$(401,569)

$(5,405,973)

Loss before income tax and net loss and comprehensive loss

for the period

$(3,926,783)

$(401,569)

$(4,328,352)

Net loss per common share - basic and fully diluted (*)

$(1.10)

$(0.11)

$(1.21)

(*) Adjusted for 10-to-1 share consolidation on May 23, 2019.


38


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


14. Quarterly financial data (unaudited) (continued)

As previously

Three months ended March 31, 2019

reported

Adjustment

As restated

Exploration

$999,602 

$151,018 

$1,150,620 

Total operating expense and loss from operations

$(1,239,839)

$(151,018)

$(1,390,857)

Loss before income tax and net loss and comprehensive loss for the period

$(1,826,405)

$(151,018)

$(1,977,423)

Net loss per common share - basic and fully diluted (*)

$(0.44)

$(0.04)

$(0.48)

(*) Adjusted for 10-to-1 share consolidation on May 23, 2019.

As previously

Nine months ended March 31, 2019

reported

Adjustment

As restated

Exploration

$4,813,778 

$552,587 

$5,366,365 

Total operating expense and loss from operations

$(6,244,243)

$(552,587)

$(6,796,830)

Loss before income tax and net loss and comprehensive loss for the period

$(5,753,188)

$(552,587)

$(6,305,775)

Net loss per common share - basic and fully diluted (*)

$(1.53)

$(0.15)

$(1.68)

(*) Adjusted for 10-to-1 share consolidation on May 23, 2019.

Impact to Condensed Interim Consolidated Balance Sheets

As previously

As at December 31, 2017

reported

Adjustment

As restated

Accounts payable

$213,436 

$42,387 

$255,823 

Total current liabilities

$822,569 

$42,387 

$864,956 

Total liabilities

$3,626,582 

$42,387 

$3,668,969 

Deficit accumulated during exploration stage

$(21,837,898)

$(42,387)

$(21,880,285)

Total shareholders' equity

$1,353,359 

$(42,387)

$1,310,972 

As previously

As at March 31, 2018

reported

Adjustment

As restated

Accounts payable

$65,108 

$193,824 

$258,932 

Total current liabilities

$228,435 

$193,824 

$422,259 

Total liabilities

$3,004,653 

$193,824 

$3,198,477 

Deficit accumulated during exploration stage

$(23,420,954)

$(193,824)

$(23,614,778)

Total shareholders' deficiency

$(229,697)

$(193,824)

$(423,521)


39


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


14. Quarterly financial data (unaudited) (continued)

As previously

As at September 30, 2018

reported

Adjustment

As restated

Accounts payable

$237,781 

$763,354 

$1,001,135 

Total current liabilities

$1,170,752 

$763,354 

$1,934,106 

Total liabilities

$1,430,374 

$763,354 

$2,193,728 

Deficit accumulated during exploration stage

$(24,250,066)

$(763,354)

$(25,013,420)

Total shareholders' equity (deficiency)

$(641,462)

$(763,354)

$(1,404,816)

As previously

As at December 31, 2018

reported

Adjustment

As restated

Accounts payable

$975,401 

$948,301 

$1,923,702 

Total current liabilities

$3,975,689 

$948,301 

$4,923,990 

Total liabilities

$4,101,195 

$948,301 

$5,049,496 

Deficit accumulated during exploration stage

$(27,540,359)

$(948,301)

$(28,488,660)

Total shareholders' deficiency

$(3,572,758)

$(948,301)

$(4,521,059)

As previously

As at March 31, 2019

reported

Adjustment

As restated

Accounts payable

$1,785,489 

$1,099,319 

$2,884,808 

Total current liabilities

$5,618,921 

$1,099,319 

$6,718,240 

Total liabilities

$5,744,427 

$1,099,319 

$6,843,746 

Deficit accumulated during exploration stage

$(29,366,764)

$(1,099,319)

$(30,466,083)

Total shareholders' deficiency

$(5,399,163)

$(1,099,319)

$(6,498,482)

Impact to Condensed Interim Consolidated Statements of Cash Flows

As previously

Six months ended December 31, 2017

reported

Adjustment

As restated

Net loss for the period

$(3,394,196)

$(42,387)

$(3,436,583)

Changes in operating assets and liabilities:

Accounts payable

$(48,489)

$42,387 

$(6,102)

As previously

Nine months ended March 31, 2018

reported

Adjustment

As restated

Net loss for the period

$(4,977,252)

$(193,824)

$(5,171,076)

Changes in operating assets and liabilities:

Accounts payable

$(196,817)

$193,824 

$(2,993)


40


Bunker Hill Mining Corp. (Formerly Liberty Silver Corp.)

Amended and Restated Notes to Consolidated Financial Statements

Years Ended June 30, 2019 and 2018

(Expressed in United States Dollars)


14. Quarterly financial data (unaudited) (continued)

As previously

Three months ended September 30, 2018

reported

Adjustment

As restated

Net loss for the period

$(636,490)

$(216,622)

$(853,112)

Changes in operating assets and liabilities:

Accounts payable

$12,597 

$216,622 

$229,219 

As previously

Six months ended December 31, 2018

reported

Adjustment

As restated

Net loss for the period

$(3,926,783)

$(401,569)

$(4,328,352)

Changes in operating assets and liabilities:

Accounts payable

$770,563 

$401,569 

$1,172,132 

As previously

Nine months ended March 31, 2019

reported

Adjustment

As restated

Net loss for the period

$(5,753,188)

$(552,587)

$(6,305,775)

Changes in operating assets and liabilities:

Accounts payable

$1,581,235 

$552,587 

$ 2,133,822  


41




ITEM 9.
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

Effective September 2, 2014, the Company appointed the firm of MNP, LLP, Chartered Professional Accountants, as the Company’s principal independent accountant to audit the Company’s financial statements. The Company has had no disagreements with its accountants that would require disclosure pursuant to Item 304 of Regulation S-K.

ITEM 9A. CONTROLS AND PROCEDURES.PROCEDURES

Disclosure Controls and Procedures

The Securities and Exchange Commission (“SEC”) defines the term “disclosure controls and procedures” to mean a company'scompany’s controls and other procedures of an issuer that are designed to ensure that information required to be disclosed in the reports that it files or submits under the Securities Exchange Act of 1934 (the “Exchange Act”) is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’sSEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Securities Exchange Act of 1934 is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. The Company maintains such a system of controls and procedures in an effort to ensure that all information which it is required to disclose in the reports it files under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified under the SEC'sSEC’s rules and forms and that information required to be disclosed is accumulated and communicated to principal executive and principal financial officers to allow timely decisions regarding disclosure.

As of the end of the period covered by this report, and the restatement of previously filed financial statements, the Company made an evaluation of the effectiveness of the design and operation of the disclosure controls and procedures over financial reporting for the timely alert to material information required to be included in the Company’s periodic SEC reports and of ensuring that such information is recorded, processed, summarized and reported within the time periods specified. This evaluation resulted in the identificationconclusion that the design and operation of significant deficiencies that led to the restatement of its previously filed financial statements. Based on the context in which the individual deficiencies occurred and the resulting restatement of its previously filed financial statements, management has concluded that these significant deficiencies, in combination, represent a material weakness.  The Company’s Chief Executive Officer and Chief Financial Officer also concluded that updates to the disclosure controls and procedures should be made to improve the effectivenesswere effective as of the controls and procedures to provide reasonable assurance of the assurance of these objectives.December 31, 2022.

Internal Control Over Financial Reporting

The management of the Company is responsible for the preparation of the financial statements and related financial information appearing in this Annual Report on Form 10-K.report. The financial statements and notes have been prepared in conformity with accounting principles generally accepted in the United States of America. The management of the Company also is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. A company'scompany’s internal control over financial reporting is defined as a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. The Company’s internal control over financial reporting includes those policies and procedures that (1)that: i) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company; (2)ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the issuer are being made only in accordance with authorizations of management and directors of the Company; and (3)iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company'sCompany’s assets that could have a material effect on the financial statements.

Management, including the Chief Executive OfficerCEO and Chief Financial Officer,CFO, does not expect that the Company'sCompany’s disclosure controls, procedures and internal controlscontrol over financial reporting will prevent all error and all fraud. Because of its inherent limitations, a system of internal control over financial reporting can provide only reasonable, not absolute, assurance that the objectives of the control system are met and may not prevent or detect misstatements. Further, over time, control may become inadequate because of changes in conditions or the degree of compliance with the policies or procedures may deteriorate. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented if there exists in an individual a desire to do so. There can be no assurance that any design will succeed in achieving


42



its stated goals under all potential future conditions.

With the participation of the Chief Executive OfficerCEO and Chief Financial Officer,CFO, the Company’s management evaluated the effectiveness of the Company'sCompany’s internal control over financial reporting as of June 30, 2019December 31, 2022 to ensure that information required to be disclosed by the Company in the reports filed or submitted by the Company under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities Exchange Commission’sSEC’s rules and forms, including to ensure that information required to be disclosed by the Company in the reports filed or submitted by the Company under the Exchange Act is accumulated and communicated to the Company’s management, including the Company’s principal executive and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Based on that evaluation, the Company’s Chief Executive OfficerCEO and Chief Financial OfficerCFO have concluded that the internal control over financial reporting was effective as of December 31, 2022.

Changes in Disclosure Controls and Procedures and Internal Control Over Financial Reporting

There has been no change in the Company’s disclosure controls and procedures and internal control over financial reporting, other than the remediation of the material weakness described below that materially affected or was reasonably likely to materially affect the Company’s disclosure controls and procedures and internal control over financial reporting.

Remediation of Previously Reported Material Weakness

As previously disclosed in the Form 10-K for the year ended December 31, 2021, management had concluded there was a material weakness in the Company’s disclosure controls and procedures and identified significant deficiencies exist overin the Company’s internal control over financial reporting that led toreporting.

Remediation actions were fully implemented and executed during the restatement of its previously filed financial statements, as follows:year ended December 31, 2022, which include:

Ÿ The Company does not have an ideal amount of segregation of duties within accounting functions, which is a basic internal control.  Due

The Company replaced certain accounting resources with qualified finance and accounting staff who are experienced in established and proven internal controls and accounting procedures with other companies in the same industry.
The Company engaged a third-party firm to assist in developing and implementing disclosure controls and procedures and internal control policies and procedures over financial reporting.
Appropriate segregation and assignment of duties between individuals and third-party firms were implemented to perform the regular accounting and finance functions of the Company to assure that transactions occurred timely and in a controlled manner.
Processes and controls were implemented over accounts payable transactions and account reconciliations, including the timely submission, review and payment of management expense reports.

These remediation actions were fully implemented and are reflected in the Company’s sizetransactions in 2022; and, nature, segregation of all conflicting duties may not always be possible and may not be economically feasible.  However, toas a result, the extent possible,Company’s management, with the initiation of transactions, the custody of assets and the recording of transactions are performed by separate individuals.  Based on the current magnitudeparticipation of the Company’s operations, it is impractical to employ sufficient staff to fully address the separation of duties issue.  As the Company’s business plan is implementedCEO and additional staff is added, including a new Chief Financial Officer, management will be able to address this identified weakness.   

Ÿ On December 1, 2017, a Consent Decree with the Company and the United States Environmental Protection Agency (“EPA”) was put in place.   From December 1, 2017, the Company is to pay EPA semi-annual payments for the treatment of water discharged from the Bunker Hill Mine.  In addition, annually, EPA is to send written notification to Bunker to reconcile costs paid with actual costs incurred.  As part of this reconciliation process, the Consent Decree has dispute resolution procedures.  As a result of these dispute resolution procedures, both partiesCFO, have the right to reconcile and dispute the calculation of the actual costs incurred and can informally resolve any disagreements.  The Company received the annual invoices from the EPA for the period from December 1, 2017 to December 31, 2019 and having requested and subsequently received supporting detail from the EPA began, in late September 2020, the process of reconciling and reviewing these complete invoices.  Following this examination, the Company, supported by its technical advisors, is to start a formal process to dispute these invoices. The Company’s current management team is the first to receive a complete invoice from the EPA and will be the first to start the process of dispute and cost recovery.   However, the Company did not address accounting for these invoices in a timely manner.    

Ÿ As a result, in November 2020, it was determined that the Company had under accrued for invoices issued by the EPA for excess water treatment costs relating to years ended June 30, 2018, 2019 and 2020 and interest payable on the outstanding EPA balance, which resulted in an understatement of liabilities for 2018 and 2019, an understatement of opening deficit for 2019 and closing deficit for 2018 and 2019, and an understatement of exploration expenses and net losses for 2018 and 2019.  

Based on the context in which the individual deficiencies occurred and the resulting restatement of its previously filed financial statements, management has concluded that, these significant deficiencies, in combination, represent aas of December 31. 2022, the material weakness.weakness was remediated.

Mitigating these significant deficiencies, however, is that, commencing in 2020, the Company has a new management team and new members of the Board of Directors, including a new Chair of the Audit Committee, which are focused on transitioning the Company to a new management approach, modern thinking, new systems and practices, modern approaches to engagement and a system of internal controls and procedures.  Management’s daily involvement in the business provides it with more than adequate knowledge to identify the areas of financial reporting risks and related controls.  In addition, the procedures followed are integrated within the daily responsibilities of the Company’s employees, allowing management to rely on their own intimate knowledge and supervision of controls.  As the Company’s business plan is implemented and additional staff is added, including a new Chief Financial Officer, management will be able to address these significant deficiencies.

Management also plans to engage a third-party firm to assist in developing Disclosure Controls and Procedures and Internal Controls Over Financial Reporting.  The Company intends to remedy these significant deficiencies dependent on having the financial resources available to complete them.

This annual report does not include an attestation report of the Company'sCompany’s registered public accounting firm regarding disclosure controls and procedures and internal control over financial reporting. Management'sManagement’s report is not subject to attestation by the Company'sCompany’s registered public accounting firm.

ITEM 9B. OTHER INFORMATION.INFORMATION

None.


43


68


PART III

ITEM 10.DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE.GOVERNANCE

Directors and Executive Officers

The following table sets forth the directors, executive officers, their ages, and all offices and positions held within the Company as of June 30, 2019.December 31, 2022. Directors are elected for a period of one year and thereafter serve until their successor is duly elected by the stockholders and qualified. Officers and other employees serve at the will of the board of directors.Board.

Name

Age

Position Held with the Company

Since

AgeDate First Elected or Appointed

Sam Ash

President, CEO and Director44April 14, 2020
Richard WilliamsExecutive Chairman and Director56March 27, 2020
David WiensCFO and Corporate Secretary43January 12, 2021
Mark CruiseDirector52June 30, 2022
Cassandra JosephDirector51November 2, 2020
Dickson Hall

67

Director

70January 5, 2018

John Ryan

Pamela Saxton

56

Director and CEO

70October 6, 2016

Wayne Parsons

50

Director and CFO

May 22, 2019

Jian Liu

Director

November 9, 2018

Hugh Aird

Director

July 19, 2019

30, 2020

Biographical Information

Sam Ash was a Partner from 2015 at Barrick Gold Corp. (“Barrick”) and held various roles over the nine years employed there. This includes three years as General Manager of the Lumwana Copper Mine in Zambia, Technical Support Manager to Barrick’s Copper Business Unit, General Support Manager on the Cortez Mine in Nevada and Chief Engineer leading the roll-out of new Underground Mining standards in the USA and Tanzania. Prior to his time at Barrick, Mr. Ash served as Manager of New Operations for Veris Gold Corp. (formerly, Yukon-Nevada Gold Corp.) primarily on the Jerritt Canyon Mine in Nevada, and also as an Underground Mine Supervisor with Drummond Company, Inc. He has recently completed his Masters’ Degree in Leadership and Strategy at the London Business School and has a BS in Mining Engineering from the University of Missouri Rolla.

Richard Williams is an executive with an established track-record of transformational leadership within the mining industry and other demanding environments. He is currently an advisor to companies facing complex operational, political or ESG challenges. Formerly the Chief Operating Officer of Barrick and the company’s Executive Envoy to Tanzania, he has also served as Chief Executive Officer of the Afghan Gold and Minerals Company, Non-Executive Director of Trevali Mining Corporation and as a Non-Executive Director of Gem Diamonds Limited. Prior to his commercial mining experience, Mr. Williams served as the Commanding Officer of the British Army’s Special Forces Regiment, the SAS. He holds an MBA from Cranfield University, a BSc in Economics from University College London and an MA in Security Studies from Kings College London.

David Wiens is the Company’s Chief Financial Officer and Corporate Secretary. Mr. Wiens is an experienced mining executive with over 18 years’ experience in corporate finance, financial planning & analysis, treasury and investor relations. Mr. Wiens spent the last eight years with Americas-focused precious metals companies, including over six years at SSR Mining Inc. where he was part of a team that transformed the company from a single asset silver producer with limited mine life to a diversified long-life precious metals company, while meeting production and cost guidance seven years in a row. As Director, Corporate Finance, he led a number of functions including corporate finance, FP&A, treasury, investor relations, concentrate marketing and gold dore sales. SSR Mining Inc. completed a $5 billion merger with Alacer Gold Corp. in September 2020. Prior to his corporate roles, he was an investment banker at a number of financial institutions, including Deutsche Bank AG in London, United Kingdom. Mr. Wiens earned his Bachelor of Commerce with a Finance specialization at the University of British Columbia in Canada, is a CFA® Charterholder, and is completing the CPA designation.

Mark Cruise is a professional geologist with over 27 years of international exploration, development and mining experience. A former polymetallic commodity specialist with Anglo American plc, Dr Cruise founded and was Chief Executive Officer of Trevali Mining Corporation. Under his leadership, from 2008-2019, the company grew from an initial discovery into a global zinc-lead-silver producer with operations in the Americas and Africa. He has previously served as Vice President Business Development and Exploration, COO and CEO for several TSX, TSX-Venture and NYSE-Americas listed exploration and development Companies. Mark has been an independent Director ofmultiple TSX-V; TSX and NYSE-Americas listed Companies with market capitalizations ranging from tens of millions to in-excess of US$1 billion.

69

Cassandra Joseph is an American lawyer with extensive experience managing the commercial relationship between mining companies and environmental regulators. She is currently VP General Counsel and Corporate Secretary, having previously been Senior Vice President, General Counsel and Corporate Secretary for Nevada Copper Corp. and Associate General Counsel for Tahoe Resources Inc. until it was acquired by Pan American Silver Corp. in 2019. Before this, she worked for the Attorney Generals of California and Nevada, as Deputy and Senior Deputy Attorney General, and as a partner in Watson Rounds PLC (now Brownstein Hyatt Farber Schreck LLP). Educated at Santa Clara University, and University of California at Berkeley, she was called to the State Bar of California in 1999; the US Court of Appeals, Ninth Circuit in 2001; State Bar of Nevada in 2005; and the US Supreme Court, US Court of Appeals and Federal Circuit in 2007.

Dickson Hall.  Mr. Hall currently serves as a Director. Dickson HallHe is a partner in Valuestone Advisory Limited, manager of Valuestone Global Resources Fund 1, a mining fund associated with Jiangxi Copper Corporation and China Construction Bank International. Mr. Hall has more than 40 years’ experience in the resource field, much of it in Asia. From 2005 to 2016 he directed corporate development efforts in Asia for Hunter Dickinson Inc. (HDI) raising capital, establishing strategic partnerships and broadening the Asian shareholder base for HDI public companies. He was Senior Vice President of Continental Minerals Corporation which developed the Xietongmen copper-gold project in Tibet, China before selling to China’s Jinchuan Group in 2011 for $446 million. Mr. Hall is also a director and Investment Committee member of Can-China Global Resources Fund, an energy and mining fund backed by the Export-Import Bank of China. He is or has been a director of various resource and non-resource companies.

Mr. Hall is a graduate of the University of British Columbia (BA, MA) and has diplomas from Beijing University and Beijing Language Institute.

John Ryan Pam Saxtonis a Directoran experienced mining company executive and Interim CEO of the Company.  Mr. Ryan has been an active entrepreneur in the resources sector for over twenty years.  He has extensive experience in the natural resource sector having served as an officer and/or director of companies such as Cadence Resources, High Plains Uranium, U.S. Silver Corporation (now Americas Silver Corporation), and Western Goldfields, Inc.  Mr. Ryan has extensive executive experience, and providesDirector. She is currently on the Board of Directors with valuable insights regarding mining operationsTimberline Resources Corporation and serves as well as public company expertise.  Mr. Ryan obtainedAudit Committee Chair and was previously a B.S. in Mining Engineering fromBoard Member and Audit Committee Chair at Pershing Gold Corporation. She also was on the UniversityBoard of Idaho in 1985 and a Juris Doctor from Boston College in 1992.

Hugh Aird is a highly respected investment banker with a 35-year career that included more than 150 completed debt and equity financings and several merger and acquisition assignments with some of Canada’s top investment firms. After attending Harvard University, Mr. Aird went on to work as vice-president of Dominion Securities from 1978 to 1985. Subsequently Mr. Aird foundedAquila Resources Inc. and served as CEO of Great Lakes Capital Markets before becoming Chairman of Trilon Financial Corp. Mr. Airdon a North American Advisory Board for Damstra Technology – Damstra Holdings Limited. As an Executive, she has served as Vice-ChairmanCFO for Thompson Creek Metals Company and NewWest Gold Corporation, both in Colorado. Having started her professional life working as an auditor for Arthur Andersen in Denver, her career has included senior finance appointments in the American Natural Resources Industry including serving as VP Finance for Franco-Nevada Corporation’s U.S. Operations. Ms. Saxton is qualified to serve on the Board by virtue of Midland Walwyn (later Merrill Lynch Canada) from 1995 to 2000, after which he left to take over as Presidenther expertise in finance, accounting and CEO of Berenson Minella (Canada) in 2001.Mr. Aird also held several public and private board positions from 1990 to the present day, including among others Trilon Financial, Royal LePage Real Estate, Edelman Canada, Delta 9 Cannabis Inc., Envoy Capital Group Inc., Invesprint Corporation, and currently acts as Chair at Balnagowan Investments Canada.auditing matters.

Family Relationships

There are no family relationships between any of the current directors or officers of the Company.


44



Involvement in Certain Legal Proceedings

Neither the Company nor its property is the subject of any other pending legal proceedings, and no other such proceeding is known to be contemplated by any governmental authority. The Company is not aware of any other legal proceedings in which any director, officer or affiliate of the Company, any owner of record or beneficially of more than 5% of any class of the Company’s voting securities, or any associate of any such director, officer, affiliate or security holder of the Company, is a party adverse to the Company or any of its subsidiaries or has a material interest adverse to the Company or any of its subsidiaries.

Directorships

Directorships

None of the Company’s executive officers or directors is a director of any company with a class of equity securities registered pursuant to Section 12 of the Securities exchangeExchange Act of 1934 (the “Exchange Act”) or subject to the requirements of the Exchange Act or any company registered as an investment company under the Investment Company Act of 1940.

Code of Ethics

The Company’s board of directorsBoard has adopted a code of ethics that will apply to its principal executive officer, principal financial officer and principal accounting officer or controller and to persons performing similar functions. The code of ethics is designed to deter wrongdoing and to promote honest and ethical conduct, full, fair, accurate, timely and understandable disclosure, compliance with applicable laws, rules and regulations, prompt internal reporting of violations of the code and accountability for adherence to the code. The Company will provide a copy of its code of ethics, without charge, to any person upon receipt of written request for such, delivered to our corporate headquarters. All such requests should be sent care of Bunker Hill Mining Corp., Attn: Corporate Secretary, 401 Bay82 Richmond Street Suite 2702,East, Toronto, Ontario, Canada, M5H 2Y4.M5C 1P1.

70

ITEM 11. EXECUTIVE COMPENSATION

Summary Compensation Table

The following table sets forth, for the years indicated, all compensation paid, distributed or accrued for services, including salary and bonus amounts, rendered in all capacities by the Company’s principal executive officer,, chief financial officer and all other executive officers;officers; the information contained below represents compensation paid, distributed or accrued to the Company’s officers for their work related to the Company.

Name and

Principal Position

 

Year

Salary

 

($) 

Bonus

 

($)

Stock

Awards

 

($)

Option

Awards (1)

 

($)

Non-Equity

Incentive

Plan

Compensation

 

(#)

Non-qualified

Deferred

Compensation

Earnings

 

($)

All other

Compensation

 

($)

Total

 

($)

Manish Kshatriya (2) (3)

CEO and CFO

2019

--

--

--

--

--

--

--

--

2018

--

--

--

--

--

--

--

--

2017

114,000

--

--

--

--

--

118,750

232,750

 

 

 

 

 

 

 

 

 

 

Howard Crosby (4)

CEO and CFO

2019

20,000

--

--

--

--

--

--

20,000

2018

60,000

--

--

--

--

--

--

60,000

2017

5,000

--

--

217,274

--

--

--

222,274

 

 

 

 

 

 

 

 

 

 

Bruce Reid (5)

CEO

2019

--

--

--

--

--

--

--

--

2018

165,000

505,000

--

--

--

--

--

670,000

2017

--

--

--

271,593

--

--

--

271,593

 

 

 

 

 

 

 

 

 

 

Julio DiGirolamo (6)

CFO

2019

70,150

--

--

--

--

--

--

70,150

2018

130,000

--

--

22,843

--

--

--

157,843

2017

--

--

--

86,710

--

--

--

86,710

 

 

 

 

 

 

 

 

 

 

Dan Hrushewsky (7)

Executive VP

 

2019

39,264

--

--

--

--

--

--

--

2018

112,800

--

--

160,992

--

--

--

273,722

2017

--

--

--

86,710

--

--

--

86,710

 

 

 

 

 

 

 

 

 

 

John Ryan

CEO

 

2019

50,000

--

--

--

--

--

--

50,000

2018

--

--

--

--

--

--

--

--

2017

--

--

--

--

--

--

--

--

 

 

 

 

 

 

 

 

 

 

Wayne Parsons

CFO

2019

--

--

--

--

--

--

--

--

2018

--

--

--

--

--

--

--

--

2017

--

--

--

--

--

--

--

--


45



Name and

Principal Position

 

 

Year

  Salary ($)  Bonus ($)  

Stock

Awards

(4)($)

  

Option

Awards (1)($)

  

Non-Equity

Incentive

Plan

Compensation

(#)

  

Non-qualified

Deferred

Compensation

Earnings

($)

  

All other

Compensation

($)

  

Total

($)

 
                            
David Wiens(2)  

December 31,

2022

   219,848   163,467   118,217   -        -       -       -   501,532 
Chief Financial Officer  

December 31,

2021

   210,315   66,000(3)  -   204,213   -   -   -   480,208 
                                     
John Ryan (5)  

December 31,

2022

   -   -   -   -   -   -   -   - 
Former Chief Executive Officer  

December 31,

2021

   -   -   -   -   -   -   -   - 
                                     
Richard Williams  

December 31,

2022

   240,000   132,084   128,964   -   -   -   -   501,048 
Executive Chairman  

December 31,

2021

   180,000   -   -   -   -   -   -   180,000 
                                     
Sam Ash(5)  

December 31,

2022

   270,000   168,600   145,085   -   -   -   -   603,685 
Chief Executive Officer  

December 31,

2021

   250,000   -   -   -   -   -   -   250,000 

(1)Option awards reflect the aggregate grant date fair value computed using the Black-Scholes model; for a discussion please refer to Note 6 in the Notes to the Financial Statements herein.  

(1)Option awards reflect the aggregate grant date fair value computed using the Black-Scholes model; for a discussion, please refer to Note 11 in the Notes to the Financial Statements herein.
(2)David Wiens appointed as the Company’s CFO on January 1, 2021. On February 19, 2021, 1,037,977 stock options were issued to David Wiens, of which 273,271 stock options vested immediately and the balance of 764,706 stock options vested on December 31, 2021. These options have a 5-year life and are exercisable at C$0.335 per common share. The grant date fair value of the options was estimated at $204,213.
(3)In February 2021, the Company issued 208,860 February 2021 Units at a deemed price of $0.45 to settle $66,000 (C$83,544) of bonus owed to David Wiens. Each February 2021 Unit consisted of one common share and one common share purchase warrant, which entitles the holder to acquire a common share of the Company at C$0.60 per common share for a period of five years until February 16, 2026.
(4)In November 2022, 3,378,548 RSU’s were issued to officers of the Company. These RSU’s are calculated using a share price of C$.0155 on the applicable grant date and will vest in one third increments on March 31, 2023, March 31, 2024, and March 31, 2025.
(5)Sam Ash became the Company’s CEO on April 14, 2020.

(2)Manish Kshatriya was the Company’s CEO and CFO to October 6, 2016. He received a salary of $26,500 for the months of July and August 2016. From November 2016 to May 2017 Mr. Kshatriya provided consulting services to the Company, though not officially CFO any longer, for which he was paid $87,500. Included in other compensation was a $100,000 settlement payment (see note 4 below) as well as $18,750 related to an option exercise paid on his behalf by Mr. Bruce Reid. 

(3)Due to the lack of financial resources available to the Company, the base salary, and any associated benefits have been accrued but not paid since January 1, 2016. As at June 30, 2016, the unpaid base salary obligation is $75,000, and effective the date of filing of this Form 10-K, the unpaid salary obligation has increased to approximately $112,500. This was settled on March 31, 2017 by paying Mr. Kshatriya $100,000 included above in other compensation. 

(4)Howard Crosby was the Company’s CEO and CFO from October 6, 2016 to April 18, 2017, after which he became Executive Vice President until November 2018. 

(5)Bruce Reid was the Company’s CEO from April 18, 2017 to October 12, 2018. 

(6)Julio DiGirolamo was the Company’s CFO from April 18, 2017 to May 22, 2019. 

(7)Dan Hrushewsky was the Company’s Executive Vice President from December 1, 2017 to October 15, 2018. 

(8)John Ryan became the Company’s CEO on October 12, 2018. 

(9)Wayne Parsons became the Company’s CFO on May 22, 2019. 

Grant of Plan Based Awards

In December 2017, 10,000 options were granted to a consultant with a five-year life and an exercise price of CDN$16.50. these options vested immediately.

On JuneFebruary 19, 2018 The Company granted incentive stock options to purchase up to an aggregate of 48,000 common shares, exercisable for 5 years at a strike price of C$8.50 and vested immediately.

In September 2018, 43,750 fully-vested2021, 1,037,977 stock options were issued to an officer of the Company, of which 273,271 stock options vest immediately and the balance of 764,706 stock options shall vest on December 31, 2021. These options have a consultant with a five-year5-year life and an exercise priceare exercisable at C$0.335 per Common Share.

On November 17, 2022, 3,378,548 RSU’s were issued to officers of $8.00 per share.the Company. These RSU’s will vest in one third increments on March 31, 2023, March 31, 2024, and March 31, 2025.

71

Outstanding Stock Options Awards At Fiscal Year End

The following table provides a summary of equity awards outstanding at June 30, 2018,December 31, 2022, for each of the named executive officers.

   Option Awards       Stock Awards  
Name Number of Securities Underlying Unexercised Options (#) Exercisable  Number of Securities Underlying Unexercised Options (#) Unexercisable  Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#)  

Option Exercise Price

(C$)

  

Option

Expiration

Date

  

Number of Shares or Units of Stock That Have Not Vested

(#)

  

Market Value of Shares or Units of Stock That Have Not Vested

($)

  

Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested

(#)

  

Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested

($)

 
John Ryan  390,000         0.60  

October 24,

2024

         100,000   12,552 
                                    
Sam Ash                      1,449,600   181,949 
                                    
Richard Williams(1)  989,415   2,968,244      0.55  

April 20,

2025

         1,110,756   139,419 
                                    
David Wiens  1,037,977         0.335  

February 19,

2026

         1,018,193   127,800 

(1)

OptionAs of December 31, 2022, Richard Williams held 2,500,000 vested DSU’s and 2,500,000 unvested DSU’s.

Long-Term Incentive and Compensation Plans

In May 2020, and as part of its overall compensation planning, the Board introduced a long-term incentive plan (the “Long Term Incentive Plan” or “LTIP”) that provides for time-based RSUs, DSUs, options (“Options”) and performance-based share unit awards (“PSUs”, and collectively with RSUs, DSUs and Options, “Awards”) that may be granted to employees, officers and eligible consultants and directors of the Company and its affiliates. Recipients of Awards are defined as “Participants”.

The aim of the Company’s compensation program is to attract and retain highly qualified executives and to link compensation to performance and shareholder value. This must ensure that the compensation is sufficiently competitive to achieve this objective. The Board considers a number of factors in order to determine compensation, including the Company’s contractual obligations, the individual’s performance and other qualitative aspects of the individual’s performance and achievements, the amount of time and effort the individual will devote to the Company and the Company’s financial resources.

The Company’s compensation program is comprised of:

Stock Awards

(a)
A base salary or management fee arrangement and benefits. The base salaries or management fee arrangements and benefits paid to the key executives are not based on any specific formula and are set so as to be competitive with other companies of similar size and state of development in the mineral industry. This base salary also includes sign-on incentives, which may be issued in the form of cash, RSUs, DSUs or Options.

Name

Number(b)

A short-term incentive program in the form of

Securities

Underlying

Unexercised

Options (#)

Exercisable

Number bonuses. Bonuses are paid to key executives based on individual, team and Company performance and the executive’s position in the Company. Any bonus awards are at the sole discretion of

Securities

Underlying

Unexercised

Options (#)

Unexercisable

Equity

Incentive

Plan

Awards:

Number of

Securities

Underlying

Unexercised

Unearned

Options (#)

Option

Exercise

Price

($) (1)

Option

Expiration

Date

Number

of

Shares or

Units of

Stock

That

Have Not

Vested

(#)

Market

Value of

Shares or

Units of

Stock

That

Have Not

Vested

($)

Equity

Incentive

Plan

Awards:

Number of

Unearned

Shares,

Units or

Other

Rights

That

Have Not

Vested

(#)

Equity

Incentive

Plan

Awards:

Market or

Payout

Value of

Unearned

Shares,

Units or

Other

Rights

That

Have Not

Vested

($)

the Board.

John Ryan

--

(c)

--

--

--

--

--

--

--

--

Wayne Parsons

--

--

--

--

--

--

--

--

--

Long-term Incentive Plan. The LTIP consists of DSUs, RSUs, PSUs, and Options which provide the Board with additional long-term incentive mechanisms to align the interests of the directors, officers, employees or consultants of the Company with shareholder interests. The LTIP also provides for, among other things, an accelerated vesting of awards in the event of a change in control, thereby aligning the Company’s practices with current corporate governance best practices respecting a change in control.

Long-Term Incentive PlansThe Board believe that equity-based compensation plans are the most effective way to align the interests of management with those of shareholders. Long-term incentives must also be competitive and align with the Company’s compensation philosophy.

The Company does not have any long-term incentive plans,a pension plans,plan that provides for payments or similar compensatory plans forbenefits to its directors or executive officers.

Change of Control Agreements

There are no

The Company has provided change of control agreementsbenefits to certain senior officers to encourage them to continue their employment in placethe event of a purchase, sale, reorganization, or other significant change in the business.

If the employment agreement of the senior officer is terminated by the (a) Company without just cause, or (b) senior officer for good reason pursuant to the terms of the employment agreement, at this time.any time within 12 months of a change of control, the Company is required to make a lump sum severance payment equal to 24 months of base salary. In addition, at such time all Awards shall be deemed to have vested, and all restrictions and conditions applicable to such Awards shall be deemed to have lapsed and the Awards shall be issued and delivered.

72

Employment Agreements

There are no

The Company has various employment agreements with certain executives, which provide for compensation and certain other benefits and for severance payments under certain circumstances. Certain employment agreements also contain clauses that become effective upon a change of control of the Company, as described above. The Company may be obligated to pay certain amounts to such employees upon the occurrence of any of the defined events in place at this time.the various employment agreements.


46



Equity Compensation Plan Information

On April 19, 2011, subject to shareholder approval, which was obtained at the Company’s annual and special meetingsmeeting of shareholders held on December 21, 2012, the Board of Directors of the Company approved the adoption of the Liberty Silver Corp. Incentive Share Plan (the “Plan”) under which common sharesCommon Shares of the Company’s common stock have been reserved for purposes of possible future issuance of incentive stock options, non-qualified stock options, and stock grants to employees, directors and certain key individuals. Under the Plan, the maximum number of common sharesCommon Shares reserved for issuance shall not exceed 10% of the common sharesCommon Shares of the Company outstanding from time to time. The purpose of the Plan shall be to advance the interests of the Company by encouraging equity participation in the Company through the acquisition of common sharesCommon Shares of the Company. In order to maintain flexibility in the award of stock benefits, the Plan constitutes a single plan, but is composed of two parts. The first part is the Share Option Plan which provides grants of both incentive stock options under Section 422A of the Internal Revenue Code of 1986, as amended, and nonqualified stock options. The second part is the Share Bonus Plan which provides grants of shares of Company common stock. The following is intended to be a summary of some of the material terms of the Plan, and is subject to, and qualified in its entirety, by the full text of the Plan.

The Plan

The Plan is a rolling plan, under which the maximum number of Common Shares reserved for issuance under the Share Option Plan, together with the Share Bonus Plan, shall not exceed 10% of the Common Shares outstanding (on a non-diluted basis) at any given time. The purpose of the Plan is to advance the interests of the Corporation byCompany by: (i) providing certain employees, senior officers, directors, or consultants of the CorporationCompany (collectively, the “Optionees”) with additional performance incentives; (ii) encouraging Shareshare ownership by the Optionees; (iii) increasing the proprietary interest of the Optionees in the success of the Corporation;Company; (iv) encouraging the Optionees to remain with the Corporation;Company; and (v) attracting new employees, officers, directors and consultants to the Corporation.Company.

Share Option Plan

The following information is intended to be a brief description and summary of the material features of the Share Option Plan:

(a)

(a)The aggregate maximum number of Common Shares available for issuance from treasury under the Share Option Plan, together with the Share Bonus Plan, at any given time is 10% of the outstanding Common Shares as at the date of grant of an option under the Plan, subject to adjustment or increase of such number pursuant to the terms of the Plan. Any Common Shares subject to an option which has been granted under the Share Option Plan and which has been surrendered, terminated, or expired without being exercised, in whole or in part, will again be available under the Plan.
(b)The exercise price of an option shall be determined by the Board at the time each option is granted, provided that such price shall not be less than the closing price of the Common Shares on the principal stock exchange(s) upon which the Common Shares are listed and posted for trading on the trading day immediately preceding the day of the grant of the option.
(c)Options granted to persons conducting Investor Relations Activities (as defined in the Plan) for the Company must vest in stages over twelve months with no more than ¼ of the options vesting in any three-month period.
(d)In the event an Optionee ceases to be eligible for the grant of options under the Share Option Plan, options previously granted to such person will cease to be exercisable within a period of 12 months following the date such person ceases to be eligible under the Plan.
(e)In the event that a take-over bid or issuer bid is made for all or any of the issued and outstanding Shares, then the Board may, by resolution, permit all options outstanding to become immediately exercisable in order to permit Common Shares issuable under such options to be tendered to such bid.

73

Share Bonus Plan at any given time is 10% of the outstanding Shares as at the date of grant of an option under the Plan, subject to adjustment or increase of such number pursuant to the terms of the Plan. Any Shares subject to an option which has been granted under the Share Option Plan and which has been surrendered, terminated, or expired without being exercised, in whole or in part, will again be available under the Plan. 

(b)The exercise price of an option shall be determined by the Board at the time each option is granted, provided that such price shall not be less than the closing price of the Shares on the principal stock exchange(s) upon which the Shares are listed and posted for trading on the trading day immediately preceding the day of the grant of the option. 

(c)Options granted to persons conducting Investor Relations Activities (as defined in the Plan) for the Corporation must vest in stages over twelve months with no more than ¼ of the options vesting in any three-month period. 

(d)In the event an Optionee ceases to be eligible for the grant of options under the Share Option Plan, options previously granted to such person will cease to be exercisable within a period of 12 months following the date such person ceases to be eligible under the Plan. 

(e)In the event that a take-over bid or issuer bid is made for all or any of the issued and outstanding Shares, then the Board may, by resolution, permit all options outstanding to become immediately exercisable in order to permit Shares issuable under such options to be tendered to such bid. 

Share Bonus Plan

The following information is intended to be a brief description and summary of the material features of the Share Bonus Plan:

(a)Participants in the Share Bonus Plan shall be directors, officers, employees, or consultants of the Corporation who, by the nature of their positions are, in the opinion of the Board and upon the recommendation of the President of the Corporation, in a position to contribute to the success of the Corporation. 

(a)Participants in the Share Bonus Plan shall be directors, officers, employees, or consultants of the Company who, by the nature of their positions are, in the opinion of the Board and upon the recommendation of the President of the Company, in a position to contribute to the success of the Company.
(b)The determination regarding the amount of bonus Common Shares issued pursuant to the Share Bonus Plan will take into consideration the Optionee’s present and potential contribution to the success of the Company and shall be determined from time to time by the Board. However, in no event shall the number of bonus Common Shares pursuant to the Share Bonus Plan, together with the Share Option Plan, exceed 10% of the issued and outstanding Common Shares in the aggregate.

(b)The determination regarding the amount of bonus Shares issued pursuant to the Share Bonus Plan will take into consideration the Optionee’s present and potential contribution to the success of the Corporation and shall be determined from time to time by the Board. However, in no event shall the number of bonus Shares pursuant to the Share Bonus Plan, together with the Share Option Plan, exceed 10% of the issued and outstanding Shares in the aggregate. 


47



General Features of the Plan

In addition to the above summaries of the Share Option Plan and the Share Bonus Plan, the following is intended to be a brief description and summary of some of the general features of the Plan:

(a)

(a)The aggregate number of Common Shares reserved pursuant to the Plan for issuance to insiders of the Company within any twelve-month period, under all security-based compensation arrangements of the Company, shall not exceed 10% of the total number of Common Shares then outstanding.
(b)The aggregate number of Common Shares reserved for issuance pursuant to the Plan to any one person in any twelve-month period shall not exceed 5% of the total number of Common Shares outstanding from time to time, unless disinterested shareholder approval is obtained pursuant to the policies of the Company’s principal stock exchange(s) upon which the Common Shares are listed and posted for trading or any stock exchange or regulatory authority having jurisdiction over the securities of the Company. No more than 2% of the outstanding Common Shares may be granted to any one Consultant (as defined in the Plan) in any twelve-month period, or to persons conducting Investor Relations Activities (as defined in the Plan) in any twelve-month period.

RSU Plan

On November 15, 2022, the Board of the Company approved the adoption of the Company’s Restricted Stock Unit Incentive Plan (the “RSU Plan”) under which RSUs of the Company, whereby each RSU represents the right to receive one Common Share, have been reserved for purposes of possible future issuances of RSUs. The RSU Plan is intended to enhance the Company’s ability to attract and retain highly qualified officers, directors, key employees, consultants and other persons, and to motivate such officers, directors, key employees, consultants and other persons to serve the Company and to expend maximum effort to improve the business results and earnings of the Company by providing to such persons an opportunity to acquire or increase a direct proprietary interest in the operations and future success of the Company. To this end, the RSU Plan provides for the grant of RSUs and any of these awards of RSUs (“RSU Awards”) may, but need not, be made as performance incentives to reward attainment of annual or long-term performance goals of the Company.

The following information is intended to be a brief description and summary of the material features of the RSU Plan:

(a)The maximum number of Common Shares available for issuance under the RSU Plan shall be 14,125,808, subject to adjustment or increase of such number pursuant to the terms of the RSU Plan.
(b)The number of Common Shares to be issued under the RSU Plan shall not exceed 10% of the total number of the issued and outstanding Common Shares.
(c)In the event that an RSU Award is exercised for Common Shares, the Common Shares reserved for issuance in connection with such RSU Award will be returned to the pool of available Common Shares authorized for issuance under the RSU Plan and will be available for reservation pursuant to a new RSU Award grant.
(d)RSU Awards may be made under the RSU Plan to any employee, director or consultant of the Company, as the Board shall determine and designate from time to time.
(e)RSU Awards granted under the RSU Plan may, in the discretion of the Board, be granted either alone or in addition to, in tandem with, or in substitution or exchange for, any other RSU Award or any award granted under another plan of the Company.
(f)At the time a grant of RSUs is made, the Board may, in its sole discretion, establish a vesting period applicable to such RSUs, and each RSU Award may be subject to a different vesting period.

DSU Plan

On April 21, 2020, the Board approved the adoption of the Company’s Deferred Share Unit Plan (the “DSU Plan”), pursuant to which the Board may grant DSUs to eligible persons under the DSU Plan. Each DSU entitles the grantee to receive on vesting an amount equal to: (A) the number of vested DSUs elected to be redeemed multiplied by (B) the fair market value of the Common Shares reservedless (C) any applicable withholdings pursuant to the Plan for issuance to insidersDSU Plan. The purposes of the Corporation within any twelve-month period, under all security-based compensation arrangementsDSU Plan are to: (i) align the interests of directors of the Corporation, shall not exceed 10%Company with the long term interests of shareholders of the total number of Shares then outstanding. Company; and (ii) allow the Company to attract and retain high quality directors.

(b)

74

The aggregate number of Share reserved for issuance pursuantfollowing information is intended to the Plan to any one person in any twelve-month period shall not exceed 5%be a brief description and summary of the total number of Shares outstanding from time to time, unless disinterested shareholder approval is obtained pursuant to the policiesmaterial features of the Corporation’s principal stock exchange(s) upon which the Shares are listed and posted for trading or any stock exchange or regulatory authority having jurisdiction over the securities of the Corporation. No more than 2% of the outstanding Shares may be granted to any one Consultant (as defined in the Plan) in any twelve-month period, or to persons conducting Investor Relations Activities (as defined in the Plan) in any twelve-month period. DSU Plan:

(a)A committee of directors of the Company appointed by the Board to administer the DSU Plan may grant DSUs to any director of the Company in its sole discretion.
(b)Awards may be made under the DSU Plan to any director of the Company, as the committee appointed by the Board shall determine and designate from time to time.
(c)Should the Common Shares no longer be publicly traded at the relevant time such that the fair market value of the Common Shares cannot be determined in accordance with the formula set out in the definition of that term pursuant to the DSU Plan, the fair market value of a Common Share shall be determined by the committee appointed by the Board in its sole discretion.
(d)At the time a grant of DSUs is made, the committee appointed by the Board may, in its sole discretion, establish a vesting period applicable to such DSUs.

Director Compensation

The general policy of the Board is that compensation for independent directors should be a fair mix between cash and equity-based compensation. Additionally, the Company reimburses directors for reasonable expenses incurred during the course of their performance. There are no long-term incentive or medical reimbursement plans. The Company does not pay directors, who are part of management, for Board service in addition to their regular employee compensation. The Board determines the amount of director compensation. The board may appoint a compensation committee to take on this role.

The following table provides a summary of compensation paid to directors during the fiscal year ended June 30, 2019.December 31, 2022.

Director

 

Fees

Earned

or Paid

in Cash

($)

 

Stock

Awards

($)

Option

Awards

($) (1)

 

Non-Equity

Incentive Plan

Compensation

($)

Nonqualified

Deferred

Compensation

Earnings

All Other

Compensation

($)

Total

($)

Dickson Hall

 

--

 

--

--

 

--

--

--

--

John Ryan

 

50,000

 

--

--

 

---

---

--

50,000

Wayne Parsons

 

--

 

--

--

 

--

--

--

--

Jian Liu

 

--

 

--

--

 

--

--

--

--

Hugh Aird

 

--

 

--

--

 

--

--

--

--

(1)

Option awards reflect the aggregate grant date fair value computed using the Black-Scholes model; for a discussion please refer to Note 7 in the Notes to the Financial Statements herein.


Director 

Fees Earned or Paid in Cash

($)

  

Stock

Awards

($)

  

Option

Awards

($)

  

Non-Equity

Incentive Plan

Compensation

($)

  

Nonqualified

Deferred

Compensation

Earnings

  

All Other

Compensation

($)(1)

  

Total

($)

 
Dickson Hall  40,000             —       —      40,000 
Mark Cruise  15,774               32,594   48,368 
Richard Williams  372,084                     372,084 
Pam Saxton  36,133               40,000   86,129 
Cassandra Joseph  36,133               40,000   86,129 

48


(1)RSUs granted to Mark Cruise are calculated using a share price of C$0.20 on the applicable grant date.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

Equity Compensation Plan

The following table gives information about the Company’s Equity Compensation Plan as of June 30, 2019:December 31, 2022:

 

Number of securities to be issued upon exercise of outstanding options, warrants

 

Weighted average exercise price of outstanding options, warrants

 

Number of securities remaining available for future issuances under equity compensation plans, excluding securities reflected in column (a)

 Number of securities to be issued upon exercise of outstanding options, warrants Weighted average exercise price of outstanding options, warrants Number of securities remaining available for future issuances under equity compensation plans, excluding securities reflected in column (a) 

Plan category

 

 

 

 

 

 

            

 

(a)

 

(b)

 

(c)

  (a)   (b)   (c) 

Equity compensation plans approved by security holders

 

287,100

 

$7.50

 

1,294,040

  9,320,636  $0.38   13,629,530 

 

 

 

 

 

 

            

Equity compensation plans not approved by security holders

 

-

 

-

 

-

  -   -   - 

 

 

 

 

 

 

            

Total

 

287,100

 

$7.50

 

1,294,040

  9,320,636  $0.38   13,629,530 

Security Ownership of Certain Beneficial Owners

The following table sets forth as of June 30, 2019, the name and the number of shares of the Company’s common stock, par value $0.01 per share, held of record or beneficially by each person who held of record, or was known by the Company to own beneficially, more than 5% of the issued and outstanding shares of the Company’s common stock, and the name and shareholdings of each director and significant employee, and of all executive officers and directors and significant employees as a group.

Title and Class

Name and Address

of Beneficial Owner

Amount and Nature

of Beneficial Ownership

Percent of class

Common

Hummingbird Resources PLC

26 Mount Row

London, W1K 3SQ, United Kingdom

Common Shares 2,660,000

16.82%

Common

Dickson Hall (1)

1890 Waterloo St.

Vancouver, BC V6R 3G4

Canada

Common Shares NIL

0.00%

Common

Jian Liu (1)

Common Shares NIL

0.00%

Common

Hugh Aird (1)

Common Shares NIL

0.00%

Common

Wayne Parsons (1)

Common Shares 100,000

0.63%

Common

John Ryan (1)

888C – 8th Avenue, #503

New York, NY 10019 USA

Option Common Shares 100,000 (2)

0.63%

Common

Robert Genovese

BG Capital Croup Ltd.

1250 South Pine Island Rd., Suite 500

Plantation, Florida 33324 USA

Common Shares 930,842 (4)

5.89%

Common

Sebastian Marr

Common Shares 8,000,000 (2)

50.60%

75

  Number of securities to be issued upon exercise of outstanding RSUs and DSUs  Weighted average grant date price of outstanding RSUs and DSUs Number of securities remaining available for future issuances under equity compensation plans, excluding securities reflected in column (a) 
Plan category           
   (a)   (b)   (c) 
RSU Plan  4,822,741  $0.17   9,303,067 
             
DSU Plan  0(1)  $      N/A   N/A 
             
Total  4,822,741  $0.17   9,303,067 

(1) Director, Officer or Significant Employee of Company

(2) Included in this number are 100,000 common shares owned by Mr. Robert Genovese which entitle the holder to exercise the option to acquire common shares from Mr. Robert Genovese in conjunction with the occurrence of a Change of Control Event or after May 1, 2023 without the occurrence of a


49



Change of Control Event. An escrow agreement has been signed whereby these shares may not be sold until the occurrence of a Change of Control Event or after May 1, 2023 without the occurrence of a Change of Control Event. Mr. Bruce Reid has voting control over these shares.

(3) Included in this number are (a) 200,000 common shares owned by Mr. Robert Genovese which entitle the holder to exercise the option to acquire common shares in conjunction with the occurrence of a Change of Control Event or after May 1, 2023 without the occurrence of a Change of Control Event and (b) direct ownership of 1,060,712 common shares. An escrow agreement has been signed whereby these shares may not be sold until the occurrence of a Change of Control Event or after May 1, 2023 without the occurrence of a Change of Control Event. Mr. Bruce Reid has voting control over these shares.

(4) Robert Genovese, holds these shares directly or indirectly though other entities. An escrow agreement has been signed whereby these shares may not be sold until the occurrence of a Change of Control Event or after May 1, 2023 without the occurrence of a Change of Control Event. Mr. Genovese beneficially owns a total of 1,330,842 common shares reduced by 400,000 common shares that have been optioned to Howard Crosby (100,000 option common shares, Bruce Reid (200,000 option common shares) and John Ryan (100,000 option common shares). Mr. Bruce Reid has voting control over these shares.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

Certain Relationships and Related Transactions

There were no material transactions, or series of similar transactions, during the Company’s last fiscal year, or any currently proposed transactions, or series of similar transactions, to which the Company was or is to be a party, in which the amount involved exceeded the lesser of $120,000 or one percent of the average of the small business issuer’s total assets at year-end for the last three completed fiscal years and in which any director, executive officer or any security holder who is known to the Company to own of record or beneficially more than five percent of any class of the Company’s common stock, or any member of the immediate family of any of the foregoing persons, had an interest.

Director Independence

The Company’s common stock is currently traded on the Canadian Stock Exchange,CSE, under the symbol BNKR, and on the Grey Market in the United States, and as such, is not subject to the rules of any national securities exchange which requires that a majority of a listed company’s directors and specified committees of its board of directors meet independence standards prescribed by such rules. For the purpose of preparing the disclosures in this document with respect to director independence, the Company has used the definition of “independent director” within the meaning of National Instrument 52-110 – Audit Committees adopted by the Canadian Securities Administration and as set forth in the Marketplace Rules of the NASDAQ, which defines an “independent director” generally as being a person, other than an executive officer or employee of the company or any other individual having a relationship which, in the opinion of the company’s board of directors, would interfere with the exercise of independent judgment in carrying out the responsibilities of a director.

Ms. Jennifer Boyle and Mr. Harold Shipes resigned as directors on September 19 and September 27, 2018, respectively. Messrs. John Ryan

Pam Saxton, Cassandra Joseph, Mark Cruise and Dickson Hall are currently the only “independent” directors of the Company.

ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES

Audit Fees

Effective September 2, 2014, the Company appointed the firm of MNP, LLP, Chartered Professional Accountants, as the Company’s independent audit firm.

MNP, LLP, Chartered Professional Accountants, 50 Burnhamthorpe Road West, Mississauga, ON L5B 3C2, served as the Company’s independent registered public accounting firm for the years ended June 30, 2018December 31, 2022 and 2017,2021, and is expected to serve in that capacity for the ensuing year.year 2023. Principal accounting fees for professional services rendered for the Company by MNP, LLP for the years ended June 30, 2019December 31, 2022 and June 30, 20182021 are summarized in the following table:

2019

 

2018

 

Year Ended

December 31, 2022

 

Year Ended

December 31, 2021

 

Audit

$

40,000

 

$30,000 

 $92,292  $107,129 

Audit related

 

40,000

 

22,500 

  101,616   36,449 

Tax

 

--

 

-- 

  -   - 

All other

 

--

 

-- 

  95,387   12,841 

Total

$

80,000

 

$52,500 

 $289,295  $156,419 

Audit Related Fees

The aggregate fees billed by MNP, LLP for assurance and related services that were related to its review of the Company’s quarterly financial statements during the fiscal years ended June 30, 2019 and 2018 are $80,000 and $52,500, respectively.statements.


50



Tax Fees

The aggregate fees billed by MNP, LLP did not bill the Company for tax compliance, advice and planning during the fiscal years ended June 30, 2019 and 2018.planning.

All Other Fees

The aggregate fees billed by MNP, LLP did not bill the Company for any products andall other professional services, other than the foregoing during the fiscal years ended June 30, 2019 and 2018.including services associated with financing activities.

Audit Committee’s Pre-approval Policies and Procedures

At the Company’s regularly scheduled and special meetings, the Board, or the Board-appointed audit committee, considers and pre-approves any audit and non-audit services to be performed by the Company’s independent registered public accounting firm. The audit committee has the authority to grant pre-approvals of non-audit services.


51



76

PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES.SCHEDULES

(a)(1)(2) Financial Statements and Financial Statement Schedule.

The financial statements and financial statement schedules identified in Item 8 are filed as part of this annual report.

(a)(3) Exhibits.

The exhibits required by this item are set forth on the Exhibit Index below.

3.1Articles of Incorporation (included as exhibit to Form S-1 filed with the Securities and Exchange Commission on April 1, 2008). 

3.1Amended and Restated Articles of Incorporation of Liberty Silver Corp. (incorporated by reference to Exhibits 3.8 and 3.9 to the Form S-1 filed on October 27, 2020)
3.2Certificate of Change dated May 1, 2019 (incorporated by reference to Exhibit 3.10 to the Form S-1 filed on October 27, 2020)
3.3Certificate of Amendment dated September 11, 2020 (incorporated by reference to Exhibit 3.11 to the Form S-1 filed on October 27, 2020)
3.4Certificate of Amendment dated November 17, 2022 (incorporated by reference to Exhibit 3.4 to Amendment No. 1 to the Form S-1 filed on December 23, 2022)
3.5Certificate of Correction dated December 6, 2022 (incorporated by reference to Exhibit 3.5 to Amendment No. 1 to the Form S-1 filed on December 23, 2022)
3.6Amended and Restated Bylaws of Liberty Silver Corp., dated December 21, 2012. (incorporated by reference to Exhibit 3.6 to the Form 8-K filed on December 28, 2012)
4.1Warrant Indenture dated as of August 14, 2020 (incorporated by reference to Exhibit 4.1 to the Form S-1 filed on October 27, 2020)
4.2Form of Warrant Certificate dated February 2021 (incorporated by reference to Exhibit 4.2 to Amendment No. 3 to the Form S-1 filed on January 25, 2023)
4.3Underlying Warrant Indenture between the Company and Capital Transfer Agency dated April 1, 2022 (incorporated by reference to Exhibit 10.13 to the Form S-1 filed on May 2, 2022)
10.1Settlement Agreement and Order on Consent for Response Action by Bunker Hill Mining Corp., effective May 15, 2018 (incorporated by reference to Exhibit 10.1 to the Form 8-K filed on May 21, 2018)
10.2First Amendment to the Settlement Agreement with EPA (incorporated by reference to Exhibit 10.1 to the Form 8-K filed on January 3, 2022)
10.3Purchase Agreement with respect to the Bunker Hill Mine (incorporated by reference to Exhibit 10.2 to the Form 8-K filed on January 3, 2022)
10.4Form of Secured Convertible Note (incorporated by reference to Exhibit 10.1 to the Form 8-K filed on February 4, 2022)
10.5Secured Royalty Convertible Debenture (incorporated by reference to Exhibit 10.2 to the Form 8-K filed on February 4, 2022)
10.6Asset sale purchase agreement for the Pend Oreille process plant between Silver Valley Metals Corp. (a subsidiary of the Company) and Teck Washington Incorporated (incorporated by reference to Exhibit 10.1 to the Form 8-K filed on March 14, 2022)
10.7Series 2 Convertible Debenture (incorporated by reference to Exhibit 10.5 to Amendment No. 1 to the Form S-1 filed on December 23, 2022)
10.8Sprott Loan Facility (incorporated by reference to Exhibit 10.6 to Amendment No. 1 to the Form S-1 filed on December 23, 2022)
10.9Second Omnibus Amendment (incorporated by reference to Exhibit 10.7 to Amendment No. 1 to the Form S-1 filed on December 23, 2022)
10.10Agency Agreement, dated as of March 27, 2023, by and among Bunker Hill Mining Corp., Echelon Wealth Partners Inc., Roth Capital Partners, LLC and Laurentian Bank Securities Inc. (incorporated by reference to Exhibit 1.1 to the Form 8-K filed on March 31, 2023)
10.11Form of Subscription Agreement for Special Warrant Financing between Bunker Hill Mining Corp. and each Purchaser (incorporated by reference to Exhibit 10.1 to the Form 8-K filed on March 31, 2023)
10.12Special Warrant Indenture, dated as of March 27, 2023, between Bunker Hill Mining Corp. and Capital Transfer Agency ULC, as warrant agent (incorporated by reference to Exhibit 10.2 to the Form 8-K filed on March 31, 2023)
10.13Warrant Indenture, dated as of March 27, 2023, between Bunker Hill Mining Corp. and Capital Transfer Agency ULC, as warrant agent (incorporated by reference to Exhibit 10.3 to the Form 8-K filed on March 31, 2023)
21.1List of Subsidiaries (incorporated by reference to Exhibit 21.1 to the Form 10-KT filed on April 1, 2021)
23.1*Consent of Resource Development Associates Inc.
23.2*Consent of Robert H. Todd
23.3*Consent of Peter Kondos
31.1*Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
95.1*Mine Safety Disclosure pursuant to Section 1503(a) of the Dodd-Frank Wall Street Reform and Consumer Protection Act
96.1*S-K 1300 Technical Report Summary, Bunker Hill Mine Pre-Feasibility Study, Coeur d’Alene Mining District, Shoshone County, Idaho, USA
101.INSInline XBRL Instance Document
101.SCHInline XBRL Taxonomy Extension Schema Document
101.CALInline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEFInline XBRL Taxonomy Extension Definition Linkbase Document
101.LABInline XBRL Taxonomy Extension Label Linkbase Document
101.PREInline XBRL Taxonomy Extension Presentation Linkbase Document
104Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

3.2Bylaws (included as exhibit to Form S-1 filed with the Securities and Exchange Commission on April 1, 2008). 

3.3Articles of Amendment (included as exhibit to Form 8-K filed with the Securities and Exchange Commission on February 12, 2010).  

3.3Amended Bylaws (included as exhibit to Form 8-K filed with the Securities and Exchange Commission on October 25, 2010). 

3.4Amended and Restated Bylaws of Liberty Silver Corp., December 14, 2011 (included as exhibit to Form 8-K filed with the Securities and Exchange Commission on December 14, 2011).  

3.5Amended and Restated Articles of Incorporation of Liberty Silver Corp, (included as exhibit to Form 8-K filed with the Securities and Exchange Commission on December 28, 2012) 

3.6Amended and Restated Bylaws of Liberty Silver Corp., dated December 21, 2012. (included as exhibit to Form 8-K filed with the Securities and Exchange Commission on December 28, 2012) 

3.7Certificate of Amendment to Articles of Incorporation for Nevada Profit Corporations, effective September 29, 2017 (included as an exhibit to the Form 8-K filed with the Securities and Exchange Commission on September 18, 2017). 

10.1Mineral Property Purchase Agreement corporation (included as exhibit to Form S-1 filed with the Securities and Exchange Commission on April 1, 2008). 

10.2Exploration Earn-In Agreement dated March 29, 2010, by and between Liberty Silver Corp, a Nevada corporation, and AuEx Ventures, Inc., a Nevada corporation (included as exhibit to Form S-1/A filed with the Securities and Exchange Commission on February 19, 2013).  

10.3Purchase Agreement Hi Ho Silver Mining Claims dated October 15, 2012 (included as exhibit to Form S-1/A filed with the Securities and Exchange Commission on January 24, 2013). 

10.4Registration Rights Agreement dated October 15, 2012 (included as exhibit to Form 8-K filed with the Securities and Exchange Commission on October 16, 2012). 

10.5Memorandum of Exploration Earn-In Agreement, effective March 29, 2010 (included as exhibit to Form S-1/A filed with the Securities and Exchange Commission on January 24, 2013). 

10.6Letter Agreement re Assignment of Exploration Earn-In Agreement, effective July 1, 2010 (included as exhibit to Form S-1/A filed with the Securities and Exchange Commission on January 24, 2013). 

10.7Mining Lease with Option to Purchase, by and between Liberty Silver Corp. and Placer Mining Corporation, dated August 17, 2017 (included as exhibits to Form 8-K filed with the Securities and Exchange Commission on August 23, 2017). 

10.8Standstill Agreement dated May 16, 2017 (included as an exhibit to Form 8-K filed with the Securities and Exchange Commission on May 25, 2017). 

10.9First Amendment to the Amended and Restated Loan Agreement and Notice, dated January 20, 2017 (included as exhibits to the Form 8-K filed with the Securities and Exchange Commission on January 24, 2017). 

31.1*Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* 

32.2*Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101*SCH XBRL Schema Document * 

101*INS XBRL Instance Document * 

101*CAL XBRL Taxonomy Extension Calculation Linkbase Document*  

101*LAB XBRL Taxonomy Extension Label Linkbase Document * 

101*PRE XBRL Taxonomy Extension Presentation Linkbase Document * 

101*DEF XBRL Taxonomy Extension Definition Linkbase Document* 

* Filed Herewithherewith


52** Furnished herewith



SIGNATURES

77

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

By: /s/ Wayne Parsons

Wayne Parsons, Chief Financial Officer, Principal Financial Officer, Principal Accounting Officer

Date:

By:

October 16, 2019

/s/ Sam Ash
Sam Ash, Chief Executive Officer, Principal Executive Officer

By:/s/ David Wiens
David Wiens, Chief Financial Officer and Corporate Secretary, Principal Financial Officer, Principal Accounting Officer

Date:April 17, 2023

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Date:

April 17, 2023

By:

Date:

December 4, 2020

By:

/s/ Sam Ash

Name:

Sam Ash

Title:

Chief Executive Officer, Principal Executive Officer Director

Date:

December 4, 2020

April 17, 2023

By:

/s/ Wayne Parsons

David Wiens

Name:

Wayne Parsons

David Wiens

Title:

Chief Financial Officer and Corporate Secretary, Principal Financial Officer, Principal Accounting Officer

Date:

December 4, 2020

April 17, 2023

By:

/s/ Hugh Aird

Richard Williams

Name:

Hugh Aird

Richard Williams

Title:

Executive Chairman and Director

Date:

December 4, 2020

By:

Date:April 17, 2023By:/s/ Dickson Hall

Name:

Dickson Hall

Title:

Director

Date:April 17, 2023By:/s/ Mark Cruise
Name:Mark Cruise
Title:Director
Date:April 17, 2023By:/s/ Cassandra Joseph
Name:Cassandra Joseph
Title:Director
Date:April 17, 2023By:/s/ Pamela Saxton
Name:Pamela Saxton
Title:Director

53

78