Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

UNITED STATESFORM 10-Q

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM10-Q

 

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

For the quarterly period ended SeptemberJune 30, 20172023

 

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

For the transition period from ____________ to ____________

Commission file number: 000-51808

 

Commission file number: 000-51808ATHENA GOLD CORPORATION

ATHENA SILVER CORPORATION

(Exact name of registrant as specified in its charter)

Delaware

(State or other jurisdiction of incorporation or organization)

90077527690-0775276

(IRS Employer Identification Number)

2010A Harbison Drive #312, Vacaville, CA

(Address of principal executive offices)

95687

(Zip Code)

 

Registrant's telephone number, including area code: (707) 884-3766291-6198

 

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

Title of each ClassTrading SymbolName of each exchange on which registered
N/AN/AN/A

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

 

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

 

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 definition of “large accelerated filer”, “accelerated filer”, “smaller reporting company”, and “smaller reporting“emerging growth company” in Rule 12b-2 of the Exchange Act (check one):

Large accelerated filer [   ]Filer ☐

Accelerated filer [  ]Filer ☐

Non-accelerated filer [  ]Filer

Smaller Reporting Company [ X ]reporting company

Emerging growth company

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

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company[ X ]

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 financialfinancial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [   ]


1



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

On November 8, 2017,August 11, 2023, there were 36,202,320150,591,400 shares of the registrant’s common stock, $0.0001$.0001 par value, outstanding.


2



PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

 

 

 

ATHENA SILVER CORPORATION

TABLE OF CONTENTS

Page

CONSOLIDATED BALANCE SHEETS

(unaudited)

PART I. FINANCIAL INFORMATION
3

September 30, 2017

December 31, 2016

Item 1.

FINANCIAL STATEMENTS

3

ASSETS

Consolidated Balance Sheets (unaudited)

3

Current Assets

Consolidated Statements of Operations (unaudited)

4

 Cash and cash equivalents

$2,546 

Consolidated Statements of Stockholders' Equity (Deficit) (unaudited)

$1,582 

5

 Prepaid expenses

2,500 

Consolidated Statements of Cash Flows (unaudited)

6

Notes to Financial Statements (unaudited)

7

         Total current assets

Item 2.

5,046 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

1,582 

14

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

20

Mineral rightsItem 4.

Controls and properties - unproven

Procedures

2,113,463 

2,068,788 

20

Total assets

PART II. OTHER INFORMATION

$2,118,509 

$2,070,370 

21

LIABILITIES AND STOCKHOLDERS' DEFICIT

Item 1.

Legal Proceedings

21

Current liabilities:

Item 1A.

Risk Factors

21

 Accounts payable

Item 2.

$18,357 

Unregistered Sales of Equity Securities and Use of Proceeds

$16,346 

21

 Accrued liabilities - related parties

Item 3.

57,000 

Defaults Upon Senior Securities

37,000 

21

 Accrued interest

Item 4.

8,197 

Mine Safety Disclosures

5,569 

21

 Accrued interest - related parties

Item 5.

325,718 

Other Information

258,040 

21

 Deed amendment liability - short-term portion

Item 6.

10,000 

Exhibits

10,000 

21

 Derivative liabilities

Signature

25,700 

63,110 

 Convertible note payable

51,270 

51,270 

 Note payable - related party

23,173 

39,665 

 Convertible credit facility - related party

1,880,620 

1,715,620 

         Total current liabilities

2,400,035 

2,196,620 

 Deed amendment liability

110,000 

120,000 

         Total liabilities

2,510,035 

2,316,620 

Commitments and contingencies

Stockholders' (deficit):

 Preferred stock, $0.0001 par value, 5,000,000 shares     authorized, none outstanding

 Common stock - $0.0001 par value; 100,000,000 shares authorized, 36,202,320 issued and outstanding

3,620 

3,620 

 Additional paid-in capital

6,602,028 

6,602,028 

 Accumulated deficit

(6,997,174)

(6,851,898)

Total stockholders' (deficit)

(391,526)

(246,250)

Total liabilities and stockholders' (deficit)

$2,118,509 

$2,070,370 

22

 

 

See notes to unaudited consolidated financial statements. 


3



ATHENA SILVER CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

  Exploration costs

 

$ 

 

$9,326  

 

761  

 

9,489  

 

  General and administrative expenses

 

36,835  

 

23,411  

 

110,161  

 

104,669  

 

 

 

 

 

 

 

 

 

 

         Total operating expenses

 

36,835  

 

32,737  

 

110,922  

 

114,158  

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

(36,835) 

 

(32,737) 

 

(110,922) 

 

(114,158) 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

  Interest expense

 

(24,736) 

 

(21,792) 

 

(71,764) 

 

(62,296) 

 

  Change in fair value of derivative liabilities

 

65,970  

 

24,490  

 

37,410  

 

(55,410) 

 

 

 

 

 

 

 

 

 

 

         Total other income (expense)

 

41,234  

 

2,698  

 

(34,354) 

 

(117,706) 

 

Net income (loss)

 

$4,399  

 

$(30,039) 

 

$(145,276) 

 

$(231,864) 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted net income (loss) per common share

 

 

 

 

 

 

 

 

 

  Basic and diluted net income (loss) per common share

 

$0.00  

 

$(0.00) 

 

$(0.00) 

 

$(0.01) 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted weighted-average

 

 

 

 

 

 

 

 

 

  common shares outstanding

 

36,202,320  

 

36,202,320  

 

36,202,320  

 

36,202,320  

 

 

 

 

See notes to unaudited consolidated financial statements.


4



ATHENA SILVER CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

 

Nine Months Ended September 30,

 

 

2017

 

2016

 

Cash flows from operating activities:

 

 

 

 

Net loss

$(145,276) 

 

$(231,864) 

 

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

 

 

 

 

 

 

 

 

 

Change in fair value of derivative liabilities

(37,410) 

 

55,410  

 

Changes in operating assets and liabilities:

 

 

 

 

Prepaid expenses

(2,500) 

 

(1,875) 

 

Accounts payable

2,010  

 

2,932  

 

Accrued interest - related parties

67,679  

 

59,881  

 

Accrued liabilities and other liabilities

22,628  

 

17,415  

 

 

 

 

 

 

Net cash used in operating activities

(92,869) 

 

(98,101) 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

Acquisition of mineral rights

(44,675) 

 

(121,113) 

 

 

 

 

 

 

Net cash used in investing activities

(44,675) 

 

(121,113) 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

Proceeds on advances from related parties

4,700  

 

7,250  

 

Payments on advances from related parties

(4,700) 

 

(5,750) 

 

Borrowings from credit facility and notes payable - related parties

165,000  

 

228,120  

 

Payment on deed amendment liability

(10,000) 

 

(10,000) 

 

Payments on Note payable - related party

(16,492) 

 

 

 

 

 

 

 

 

Net cash provided by financing activities

138,508  

 

219,620  

 

 

 

 

 

 

Net increase in cash

964  

 

406  

 

Cash at beginning of period

1,582  

 

1,055  

 

 

 

 

 

 

Cash at end of period

$2,546  

 

$1,461  

 

 

 

 

 

 

Supplemental disclosure of cash flow information

 

 

 

 

Cash paid for interest

$1,458  

 

$ 

 

Cash paid for income taxes

$ 

 

$ 

 

 

 

 

 

 

 

 

2

PART I. FINANCIAL INFORMATION

ITEM I. FINANCIAL STATEMENTS

ATHENA GOLD CORPORATION

CONSOLIDATED BALANCE SHEETS

(unaudited)

         
  6/30/23  12/31/22 
Assets        
         
Current assets        
Cash $316,968  $15,075 
Prepaid expenses  76,000   32,200 
Total current assets  392,968   47,275 
         
Other assets        
Mineral Rights  6,196,114   6,196,114 
Total other assets  6,196,114   6,196,114 
         
Total assets $6,589,082  $6,243,389 
         
Liabilities and Stockholders' Equity        
         
Current liabilities        
Accounts payable $213,571  $143,939 
Accounts payable - related party  58,043   30,006 
Note payable  52,070   106,210 
Total current liabilities  323,684   280,155 
         
Long term liabilities        
Warrant liability  1,172,527   999,820 
Total long term liabilities  1,172,527   999,820 
         
Total liabilities  1,496,211   1,279,975 
         
Stockholders' equity        
Preferred stock, $.0001 par value, 5,000,000 shares authorized, none outstanding      
Common stock - $0.0001 par value; 250,000,000 shares authorized, 150,591,400 issued and outstanding as of June 30, 2023, 136,091,400 issued and outstanding as of December 31, 2022  15,059   13,609 
Additional paid in capital  16,818,904   16,652,603 
Accumulated deficit  (11,741,092)  (11,702,798)
         
Total stockholders' equity  5,092,871   4,963,414 
         
Total liabilities and stockholders' equity $6,589,082  $6,243,389 

See accompanying notes to the unaudited consolidated financial statements.


5



ATHENA SILVER CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

 

3

ATHENA GOLD CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

             
  Three Months Ended  Six Months Ended 
  6/30/23  6/30/22  6/30/23  6/30/22 
             
Operating expenses                
Exploration, evaluation and project expenses $187,429  $113,497  $204,197  $306,063 
General and administrative expenses  120,993   95,862   261,457   233,450 
Total operating expenses  308,422   209,359   465,654   539,513 
                 
Net operating loss  (308,422)  (209,359)  (465,654)  (539,513)
                 
Revaluation of warrant liability  30,667   (623,776)  427,360   (31,678)
Net loss $(277,755) $(833,135) $(38,294) $(571,191)
                 
Weighted average common shares outstanding – basic and diluted  146,926,565   124,798,260   141,538,914   122,342,125 
                 
Income per common share – basic and diluted $(0.00) $(0.01) $(0.00) $(0.00)

See accompanying notes to the unaudited financial statements.

4

ATHENA GOLD CORPORATION

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

(Unaudited)

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

See accompanying notes to the unaudited financial statements.

5

ATHENA GOLD CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

         
  Six Months Ended 
  6/30/23  6/30/22 
       
Cash flows from operating activities        
Net loss $(38,294) $(571,191)
Adjustments to reconcile net loss to net cash used in operating activities        
Revaluation of warrant liability  (427,360)  31,678 
Share based compensation  23,658   23,776 
Change in operating assets and liabilities:        
Prepaid expense  (43,800)  42,199 
Accounts payable  69,632   41,212 
Accounts payable - related party  28,037    
         
Net cash used in operating activities  (388,127)  (432,326)
         
Cash flows from investing activities        
Purchase of mineral properties     (3,114)
         
Net cash used in investing activities     (3,114)
         
Cash flows from financing activities        
Proceeds from related parties  25,000   75,000 
Payments on notes payable  (54,140)   
Proceeds from private placement of stock  719,160   319,082 
         
Net cash provided by financing activities  690,020   394,082 
         
Net decrease in cash  301,893   (41,358)
         
Cash, beginning of period  15,075   72,822 
         
Cash, end of period $316,968  $31,464 
         
Supplemental disclosure of cash flow information        
Cash paid for interest $  $ 
Cash paid for income taxes $  $ 
         
Noncash investing and financing activities        
Stock issued to payoff note payable $25,000  $75,000 
Common stock issued for mineral properties $  $35,000 
Related party note payable for mineral property $  $26,100 
Warrant liability $600,067  $203,838 

See accompanying notes to the unaudited financial statements.

6

NOTES TO FINANCIAL STATEMENTS

(Unaudited)

Note 1 – Organization, BasisNature of Presentation, LiquidityBusiness and Going Concern:Summary of Significant Accounting Policies

 

Nature of Operations

 

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

 

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

The Company’s properties do not have any reserves. The Company plans to conduct exploration programs on these properties with the objective of ascertaining whether any of its formation, we have acquired various properties and rights and are currently determining whether those rights and properties could sustain profitable mining operations. We have not presently determined whether our mineral properties contain mineral reserveseconomic concentrations of precious and base metals that are economically recoverable.prospective for mining.

  

Our primary focus going forward will be to continue our evaluation of our properties, and the possible acquisition of additional mineral rights and additional exploration, development and permitting activities. Our mineral lease payments, permitting applications and exploration and development efforts will require additional capital. Further information regarding our mining properties and rights are discussed below in Note 2 – Mineral Rights and Properties.

Basis of Presentation

 

We prepared these interim consolidated financial statements in accordance with accounting principles generally accepted in the United States (“GAAP”). The accompanying unaudited interim consolidated financial statements have been prepared in accordance with GAAP for interim financial information and in accordance with Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the threethree-month and nine-monthsix-month periods ended SeptemberJune 30, 20172023 are not necessarily indicative of the results for the full year. While we believe that the disclosures presented herein are adequate and not misleading, these interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the footnotes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2016.2022.

  

Foreign Currency Translation

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

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

Recent Accounting Pronouncements

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

7

Liquidity and Going Concern

 

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

 

At SeptemberJune 30, 2017,2023, we had not yet achieved profitable operations and we have accumulated losses of $6,997,174approximately $12,000,000 since our inception. We expect to incur further losses in the development of our business, all of which raise substantial doubt about our ability to continue as a going concern. Our ability to continue as a going concern depends on our ability to generate future profits and/or to obtain the necessary financing to


6



meet our obligations arising from normal business operations when they come due. Effective March 31, 2017,

Impairment of Long-lived Assets

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

Notes Payable - Related Party

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

Exploration Costs

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

Stock-Based Compensation

Stock-based compensation is accounted for based on the requirements of the Share-Based Payment Topic of ASC 718 which requires recognition in the consolidated financial statements of the cost of employee and director services received in exchange for an award of equity instruments over the period the employee or director is required to increaseperform the borrowing limit underservices in exchange for the convertible credit facility to $2,000,000. award (presumptively, the vesting period). This ASC also requires measurement of the cost of employee and director services received in exchange for an award based on the grant-date fair value of the award.

The maturityestimated fair value of each stock option as of the date of grant was calculated using the credit line is December 31, 2017.

WeBlack-Scholes pricing model. The Company estimates the volatility of its common stock at the date of grant based on Company stock price history. The Company determines the expected life based on the simplified method given that its own historical share option exercise experience does not provide a reasonable basis for estimating expected term. The Company uses the risk-free interest rate on the implied yield currently available on U.S. Treasury issues with an equivalent remaining term approximately equal to the expected life of the award. The Company has never paid any cash dividends on its common stock and does not anticipate that additional funding will bepaying any cash dividends in the formforeseeable future. The shares of additional loans from officers, directorscommon stock subject to the stock-based compensation plan shall consist of unissued shares, treasury shares or significant shareholders, or equity financing frompreviously issued shares held by any subsidiary of the saleCompany, and such number of ourshares of common stock. Currently, therestock are no arrangements in placereserved for additional equity funding or new loans.

Note 2 – Mineral Rights and Properties

Our mineral rights and mineral properties consist of:

 

September 30, 2017

 

December 31, 2016

Mineral properties

$

185,290

 

$

185,290

Mineral rights – Langtry Project

 

1,928,173

 

 

1,883,498

Mineral rights and properties

$

2,113,463

 

$

2,068,788

Mineral Propertiessuch purpose.

 

 

On August 8, 2016, we purchased 33+/- acres of land (“Section 16 Property”) for $28,582, net of $18 of title fees, located in San Bernardino County, California. The property is located in the Calico Mining District in the SE ¼ of the SE ¼ of Section 16; T 10 North, R 1 East. The State of California patented this land to a private party in 1935 and reserved in favor of the State one-sixteenth of all coal, oil, gas and other mineral deposits contained in the land.

8

 

In 2014, we purchased 160 acres of land (“Castle Rock”), located in the eastern Calico Mining District, San Bernardino County, California. The parcel is the SE quarter of Section 25, Township 10 North, Range 1 East and is mostly surrounded by public lands. It was purchased for $21,023 in a property tax auction conducted on behalf of the County. The eastern part of the Calico Mining District is best known for industrial minerals and is not known to have any precious metal deposits.

In 2012, we purchased 661 acres of land (“Section 13 Property”) in fee simple for $135,685 cash, located in San Bernardino County, California, that was sold in a property tax auction conducted on behalf of the County. The parcel is all of Section 13 located in Township 7 North, Range 4 East, San Bernardino Base & Meridian.

The Section 13 property is near the Lava Beds Mining District and has evidence of historic mining. It is adjacent to both the Silver Cliffs and Silver Bell historic mines. The property is located in the same regional geologic area known as the Western Mojave Block that includes our flagship Langtry Project. The property is approximately 28 miles southeast of our Langtry Project.

Mineral Rights

In 2010, we entered into a 20 year Mining Lease with Option to Purchase (the “Langtry Lease” or the “Lease”) granting us the exclusive right to explore, develop and conduct mining operations on a group of 20 patented mining claims consisting of approximately 413 acres that comprise our Langtry Property. Effective November 28, 2012, December 19, 2013 and January 21, 2015, we executed Amendments No. 1, 2 and 3, respectively, to the Langtry Lease modifying certain terms.


7



Effective March 10, 2016, we executed and delivered a new Lease/Purchase Option (“Lease/Option”) covering our flagship Langtry Property located in the Calico Mining District, San Bernardino County, California. The Lease/Option also includes two unpatented mining claims in the Calico Mining District known as the Lilly #10 and Quad Deuce XIII (the “Langtry Unpatented Claims”), which we have previously owned and agreed to transfer to the Lessor subject to the Lease/Option. The new Lease/Option supersedes all prior agreements.

The following is a summary of the highlights of the new Lease/Option, which is qualified in its entirety by the provisions of the Lease/Option dated March 10, 2016:

·   The Lease/Option has a term of 20 years, and grants an exclusive right to explore, develop and purchase the Langtry property. Lease payments under the new agreement are a nominal $1 per year, payable in advance. This amount was paid in March 2016. The lease requires us to also maintain the option to purchase in good standing as described below.

·   Option payments: in order to maintain the option to purchase, we are required to pay option payments (“Option Payments”) as follows: $40,000 year 1; the greater of $40,000 or the spot price of 2,500 ounces of silver in years 2 through 5; the greater of $50,000 or the spot price of 2,500 ounces of silver in years 6 through 10; the greater of $75,000 or the spot price of 3,750 ounces of silver in years 11 through 15; and the greater of $100,000 or the spot price of 5,000 ounces of silver in years 16 through 20. 50% of all Option Payments are credited against the purchase price should the Company exercise the purchase option.

·   In Year 1, 50% of the annual option payment of $20,000 was paid on March 15, 2016. The remaining payment of $20,000 was paid on September 15, 2016. In March 2017 we made the required year 2 payment totaling $44,675. In all subsequent years, the option payment shall be due March 15.

·   Option Purchase Price: We have the option to purchase fee title to the Langtry Property for the full 20-year term of the Lease/Option. The purchase price is:

Years 1 through 3 (3-15-2016 to 3-15-2019): $5,000,000

Years 4 through 5 (3-15-2019 to 3-15-2021): the greater of $5,000,000 or the spot price of 250,000 troy ounces of silver, plus payment of the deferred rent of $130,000;

Years 6 through 10 (3-15-2021 to 3-15-26): the greater of $7,500,000 or the spot price of 375,000 troy ounces of silver, plus payment of the deferred rent of $130,000;

Years 11 through 20 (3-15-2026 to 3-15-2036): the greater of $10,000,000 or the spot price of 500,000 troy ounces of silver, plus payment of the deferred rent of $130,000.

·   During the lease term, and provided the purchase option has not been exercised, the lessor is entitled to receive a 2% NSR on silver production and a 3% to 5% royalty on other mineral production and certain other revenue streams;

·   After exercise of the purchase option, the lessor will not receive royalties on silver or other precious metals production but will receive a 5% royalty on barite production and other revenue streams.

·   Deferred rent of $130,000 under the prior lease shall be payable upon exercise of the purchase option or upon Athena entering into a joint venture or other arrangement to develop the Langtry prospect. Accrued rent of $20,000 under the prior lease was due and paid September 15, 2016.

·   If we are in breach of the Lease/Option, the Lessor will have the option to terminate the Lease by giving us 30 days’ written notice. The Lease also provides us with the right to terminate the Lease without


8



penalty on March 15th of each year during the Lease term by giving the lessor 30 days’ written notice of termination on or before February 13th of each year.

·   The Langtry Property is also subject to a net smelter royalty in favor of Mobil Exploration and Producing North America Inc. from the sale of concentrates, precipitates or metals produced from ores mined from the royalty acreage. The agreement dated April 30, 1987 granted a base net smelter royalty of 3% plus an additional incremental 2% royalty on net smelter proceeds from silver sales above $10.00 per troy ounce plus an additional incremental 2% royalty on net smelter proceeds from silver sales above $15.00 per troy ounce.

·   On May 28, 2015 we executed an amendment to the deed underlying the Langtry Lease to cap at 2% the net smelter royalty that would be due to Mobil Exploration and Producing North America Inc. (“Mobil”) from any future sales of concentrates, precipitates or metals produced from ores mined from the royalty acreage. In consideration for the amendment, we agreed to pay an amendment fee of $150,000, with $10,000 due at the time of the agreement and the balance payable $10,000 each June 1st until paid in full. We paid the initial $10,000 upon execution of the amendment, $10,000 which was due in June 2016, and $10,000 which was due in June 2017. The next payment is due June 1, 2018. If we sell our interest in the Lease or enter into an agreement, joint venture or other agreement for the exploration and development of the Langtry Property, the amendment fee shall become due and payable immediately.

During the term of the Lease, Athena Minerals has the exclusive right to develop and conduct mining operations on the Langtry Property. Future option payments and/or exploration and development of this property will require new equity and/or debt capital.

On September 28, 2015, at the request of the Company and its advisors, the San Bernardino County Land Use Services Department (the “Department”) issued and recorded a Certificate of Land Use Compliance for Vested Land Use in which the Department formally determined that the Langtry property had the legally established right for mineral resource development activity (the “Vested Right”). The Vested Right is subject to certain conditions set forth in the Certificate and runs with the Langtry property in perpetuity.

In August 2015 the Company acquired by deed conveyance 15 unpatented mining claims in the Calico Mining District in San Bernardino, California from a third party. The claims are contiguous to our existing unpatented and patented claims known as the Langtry Property. In consideration of the conveyance, the Company agreed to pay $10,000, payable in equal monthly installments of $1,000 beginning on September 1, 2015 which has been paid in full.

All commitments and obligations under our prior 2010 Lease and the 2016 Lease/Option to Purchase have been fulfilled to date. Future option payments and/or exploration and development of this property may require new equity and/or debt capital.  In addition, as of September 30, 2017 all regulatory obligations due or accrued regarding our mineral rights had been paid, and all our claims remain in good standing.

Note 3 - Fair Value of Financial Instruments

Financial assets and liabilities recorded at fairFair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in our consolidated balance sheetsthe principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are categorized based upon a fair value hierarchy established by GAAP, which prioritizes thethree levels of inputs that may be used to measure fair value into the following levels:value:

 

Level 1— Quoted1 -   Valuation based on quoted market prices in active markets for identical assets or liabilities at the measurement date.and liabilities.

 


9



Level 2— Quoted2 -   Valuation based on quoted market prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or otheractive markets.

Level 3 -   Valuation based on unobservable inputs that are observable and can be corroboratedsupported by observablelittle or no market data.

Level 3— Inputs reflectingactivity, therefore requiring management’s best estimates and assumptionsestimate of what market participants would use as fair value.

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

Loss per Common Share

The Company incurred a net loss for the three and six months ended June 30, 2023 and 2022, respectively. In periods where the Company has a net loss, all common stock equivalents are excluded as they would be anti-dilutive. As of June 30, 2023, there were 5,230,000 options and 39,482,053 warrants. As of June 30, 2022, there were 2,000,000 options and 15,608,700 warrants.

Note 2 – Mineral Rights - Excelsior Springs

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

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

On June 9, 2022, the Company entered into an Acquisition Agreement (the “Agreement”) to purchase an undivided 100% interest in the marketFortunatus and significant toProut patented lode mining claims in Esmeralda County, Nevada $185,000. The Agreement was completed in July 2022 with the valuation of the instruments.

A financial instrument's categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

Financial assets and liabilities measured at fair value on a recurring basis are summarized below:

 

 

Carrying Value at

 

Fair Value Measurement at September 30, 2017

 

 

 

September 30, 2017

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability – Convertible note payable

 

$

25,700

 

$

-

 

$

-

 

$

25,700

 

 

 

Carrying Value at

 

Fair Value Measurement at December 31, 2016

 

 

 

December 31, 2016

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability - Warrants

 

$

1,130

 

$

-

 

$

-

 

$

1,130

 

Derivative liability – Convertible note payable

 

$

61,980

 

$

-

 

$

-

 

$

61,980

 

A summary of the changes in the derivative liabilities is as follows:

following terms:

  

Balance, December 31, 2016

·

$ 63,110   25,000

will be settled in cash (Paid July 2022)

 Total gains, (unrealized, realized) included in net loss

(37,410)  

Balance, September 30, 2017

·

$ 25,700   35,000

The carrying values of cash of the purchase price settled by the issuance of 500,000 shares of the Company’s common stock (Issued); and cash equivalents, accounts payable, accrued liabilities and other short-term debt, approximate their fair value because of the short-term nature of these financial instruments.


10



Note 4 – Derivative Liabilities and Note Payable

Warrants:

Effective February 7, 2012, and pursuant to an Advisor Agreement with GVC Capital, LLC dated January 30, 2012, we sold and issued warrants exercisable to purchase an aggregate of 143,000 common shares at an exercise price of $0.25 per share at any time within five years of the date of their issuance in consideration of $100 cash and investor relation services with a fair value of $35,793. The warrants had anti-dilution provisions, including a provision for adjustments to the exercise price and to the number of warrant shares purchasable if we issue or sell common shares at a price less than the then current exercise price. None of the warrants were exercised and expired February 7, 2017.

We had determined that the warrants were not afforded equity classification because the warrants were not considered to be indexed to our own stock due to the anti-dilution provision. Accordingly, the warrants were treated as a derivative liability and are carried at fair value. We estimate the fair value of the derivative warrants at each balance sheet date and the changes in fair value were recognized in earnings in our consolidated statements of operations under the caption “change in fair value of derivative liabilities.”

The change in fair value of our derivative warrant liability for the nine months ended September 30, 2017 is as follows:

Balance, December 31, 2016

$  1,130 

Total gain recognized upon expiration of warrants

(1,130)

Balance, September 30, 2017

·

$           -  125,000

will be settled by a loan, repayable by the Company in quarterly installments of $25,000, beginning November 13, 2022 (paid), and continuing until October 13, 2023, at which time the entire remaining unpaid principal balance will be payable.

 

 

9

Note 3 – We estimated the fair value of our derivative warrants on the date of issuanceCommon Stock and each subsequent balance sheet date using the Black-Scholes option pricing model, which included assumptions for expected dividends, expected share price volatility, risk-free interest rate, and expected life of the warrants.  Our expected volatility assumptions were based on our historical weekly closing price of our stock over a period equivalent to the expected remaining life of the derivative warrants.Warrants

 

The following table summarizes the assumptions used to value our derivative warrants at December 31, 2016:

Fair value assumptions – derivative warrants:

December 31, 2016

Risk free interest rate

0.51%

Expected term (years)

0.1

Expected volatility

269%

Expected dividends

0%

Convertible Note Payable:

EffectiveIn April 1, 2015,2023 the Company executedcompleted a convertible promissory note (the “Note”)private placement in the principal amountwhich we sold 14,500,000 units. Each unit was priced at C$0.07 and consisted of $51,270 in favor of Clifford Neuman, the Company’s legal counsel, representing accrued and unpaid fees for past legal services. The Note accrues interest at the rate of 6% per annum, compounded quarterly, and is due on demand. The principal and accrued interest due under the Note may be converted, at the option of the holder, into sharesone share of the Company’s common stock and one stock purchase warrant granting the holder the right to purchase one additional share of common stock at a conversion price of $0.0735C$0.10. The warrants expire April 24, 2025. All securities issued in connection with the offering are subject to restrictions on resale in Canada and the United States pursuant to applicable securities laws and the policies of any applicable stock exchange. An additional 220,303


11



broker warrants were granted to a Canadian broker and C$7,921 as a placement fee. We realized total proceeds of $744,160 net of offering costs. During January 2023, the Company executed a promissory note with John Gibbs for $25,000. In April 2023, the Company issued 357,143 shares out of 1,428,571 shares of common stock in April 2023 at C$0.07 per share as a part of the private placement offering to settle $25,000 of notes payable to Mr. Gibbs.

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

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

 

The Note contains certain anti-dilution provisions that would reducewarrants have an exercise price in Canadian dollars while the conversion price shouldCompany’s functional currency is US dollars. Therefore, in accordance with ASU 815 - Derivatives and Hedging, the Company issue common stock equivalents atwarrants have a price less than the Note conversion price. Accordingly, the conversion featuresderivative liability value. Outstanding subscription warrants were valued as of the NoteJune 30, 2023, with various inputs using a Black Scholes model, broker warrants are considered a discount to the Note. However, since the Note is payable upon demand by the note holder, the value of the discount is considered interest expensevalued at the time of its inception.issuance. The Notefollowing is evaluated quarterly,a summary of warrants issued and upon any quarterly valuations in which the valueoutstanding as of the conversion option changes we recognize a gain or loss due to a decrease or increase in the fair value of the derivative liability, respectively.June 30, 2023:

Schedule of warrants issued and outstanding                
Date Issued Date Expired Exercise Price (CAD) Valuation  Volatility  Warrants Issued 
              
Subscription Warrants              
5/25/2021 5/31/2024 $0.15 $100,510   102%   6,250,000 
9/30/2021 5/31/2024 $0.15  50,783   102%   3,108,700 
4/14/2022 4/13/2025 $0.15  206,512   120%   6,250,000 
8/12/2022 8/12/2024 $0.12  79,562   106%   3,247,500 
8/31/2022 8/31/2024 $0.12  56,809   104%   2,300,000 
9/14/2022 9/14/2024 $0.12  71,399   107%   2,760,200 
10/24/2022 10/24/2024 $0.12  14,947   115%   500,000 
4/24/2023 4/24/2025 $0.10  592,005   119%   14,500,000 
                 
Broker Warrants                
9/30/2021 9/30/2023 $0.15          91,000 
4/14/2022 4/13/2025 $0.15          70,000 
8/31/2022 8/31/2024 $0.12          104,250 
9/14/2022 9/14/2024 $0.12          80,100 
4/24/2023 4/24/2025 $0.10         220,303 
      $1,172,527       39,482,053 

 

10

The change in fair valuefollowing is a summary of our derivative liability – convertible note payable for the nine months ended September 30, 2017 is as follows:

warrants exercised, issued and expired:

Schedule of warrants exercised issued and expired

Total
Balance at December 31, 2016

2021

$  61,980   

9,623,510

Total gains, (unrealized, realized) included in net loss

Exercised

(36,280)  

0

Issued

15,312,050
Expired0
Balance Septemberat December 31, 202224,935,560
Exercised0
Issued14,720,303
Expired(173,810)
Balance at June 30, 2017

2023

$ 25,700   

39,482,053

 

Note 4 – We estimateShare Based Compensation

On January 16, 2023, the fair valueCompany granted 250,000 options at a price of this derivative at inception and at each balance sheet date until such time$0.0675 pursuant to the Note is paid or converted using the Black-Scholes option pricing model, which includes assumptions for expected dividends, expected share price volatility, risk-free interest rate, and expected lifeterms of the Note. Our expected volatility assumption is basedCompany’s Stock Option Plan. The options were issued to a consultant to the Company. The options were valued at $13,267 on our historical weekly closingthe grant date and 50% vested on grant date with the remaining 50% vesting one year from grant date. Stock-Based Compensation (SBC) expense totaling $9,396 for the six months ending June 30, 2023.

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

 

On August 24, 2022, the Company granted 730,000 options at a price of $0.06 pursuant to the terms of the Company’s Stock Option Plan. The following table summarizesoptions were issued to a consultant to the assumptions usedCompany. The options were valued at $43,456 and charged to value the derivative liability at September 30, 2017:

Fair value assumptions – derivative:

September 30, 2017

Risk free interest rate

1.31%

Expected term (years)

1.0

Expected volatility

207%

Expected dividends

0%

The following table summarizes the assumptions used to value the derivative liability at December 31, 2016:

Fair value assumptions – derivative:

December 31, 2016

Risk free interest rate

0.85%

Expected term (years)

1.0

Expected volatility

259%

Expected dividends

0%

Accrued interest totaled $8,197 and $5,569 at September 30, 2017 and December 31, 2016, respectively, and is included in Accrued interestSBC expense on the accompanying consolidated balance sheets.


12



Note 5 – Credit Agreementgrant date and Notes Payable – Related Parties100% vested.

 

On March 22, 2021, the Company granted Convertible Credit Facility – Related Party2,000,000 options at a price of $0.09 to four individuals, three Directors of the Company, the other a consultant to the Company. The options vest 50% upon issuance, and 25% on each of the first and second anniversaries of the grant date. The options were valued at $190,202 on the grant date and 50% vested on grant date with 25% vesting one year from grant date and the remaining 25% vesting two years from grant date. SBC expense totaling $14,262 for the six months ending June 30, 2023.

 

Effective July 18, 2012, we entered into a Credit Agreement with Mr. Gibbs, a significant shareholder, providing us with an unsecured credit facility in the maximum amount of $1,000,000. The aggregate principal amount borrowed, together with interest at the rate of 5% per annum, is convertible, at the optionA summary of the lender, into common shares at a conversion pricestock options as of $0.50 per share. Since its inception we have amendedJune 30, 2023, and changes during the credit agreement several times to either increase the borrowing limit and/or extend the maturity date. An amendment effective October 13, 2016 extended the maturity date to December 31, 2017, and effective March 31, 2017 we amended the credit agreement to increase the borrowing limit under the line of credit to $2,000,000. All other provisions under the agreement have remained unchanged. The Company evaluated the convertible line of credit for derivative and beneficial feature conversion and concluded that there is no beneficial conversion since the conversion price at inception was greater than the market value of shares that would be issued upon conversion. Likewise, derivative accounting did not apply to the embedded conversion option.periods are presented below:

Schedule of share based compensation assumptions                    
                

SBC Expense -

6 Months Ending

 
Grant Date Expiration
Date
 Exercise
Price
 Valuation  Volatility Options
Granted
  Expected
Life (Yrs)
 6/30/2023  6/30/2022 
                     
3/22/2021 3/22/2026 $0.0900 $190,202  211%  2,000,000  3.4 $14,262  $23,776 
8/24/2022 8/24/2032 $0.0600 $43,456  178%  730,000  5.5  0   0 
10/12/2022 10/12/2032 $0.0600 $106,109  162%  2,250,000  5.5  0   0 
1/16/2023 1/16/2028 $0.0675 $13,267  174%  250,000  3.3  9,396   0 
                  $23,658  $23,776 

 

The credit facility also contains customary representations and warranties (including those relating to organization and authorization, compliance with laws, payment of taxes and other obligations, absence of defaults, material agreements and litigation) and customary events of default (including those relating to monetary defaults, covenant defaults, cross defaults and bankruptcy events).

11

 

Total principal amounts owed under the credit facility notes payable were $1,880,620 and $1,715,620 at September 30, 2017 and December 31, 2016, respectively. Borrowings under our convertible note payable to Mr. Gibbs were $165,000 and $228,120 for the nine months ended September 30, 2017 and 2016, respectively, and were generally used to pay certain mining lease obligations as well as operating expenses. No principal or interest payments have made to Mr. Gibbs since the inception of the convertible credit facility. As of September 30, 2017 there remained $119,380 of credit available for future borrowings.

 

Total accrued interest on the notes payable to Mr. Gibbs was $325,650 and $257,916 at September 30, 2017 and December 31, 2016, respectively, and are included in Accrued interest - related parties on the accompanying consolidated balance sheets.

Note Payable – Related Party

On September 12, 2016 we executed a Note Payable (“Note”) with Mr. John Power, the Company’s President and Chief Executive Officer in the amount of $45,000. The Note accrues interest at 6% per year, and matures on September 12, 2018. The Note requires monthly principal and interest payments of $1,994 beginning on October 12, 2016. During the nine months ended September 30, 2017 a total of $17,950 of regularly scheduled principal and interest payments were made. At September 30, 2017 and December 31, 2016 the Note balance was $23,173 and $39,665, respectively. A total of $68 of interest had accrued since the last payment and is included in Accrued interest – related parties on the accompanying consolidated balance sheets.


13



Interest Expense – Related Parties

Total related party interest expense was $69,136 and $59,881 for the nine months ended September 30, 2017 and 2016, respectively. Total related party interest expense was $23,824 and $20,981 for the three months ended September 30, 2017 and 2016, respectively.

Note 6 - Commitments and Contingencies

We are subject to various commitments and contingencies under the Langtry Lease/Option to Purchase as discussed in Note 2 – Mining Rights and Properties.

Schedule of stock options activity                
        Weighted    
        Average    
     Weighted  Remaining    
     Average  Contractual  Aggregate 
  Number of  Exercise  Life  Intrinsic 
  Options  Price  (Years)  Value 
Balance at December 31, 2021  2,000,000  $0.09   4.2  $80,000 
Exercised  0   0   0   0 
Issued  2,980,000   0.06   10.0   0 
Canceled  0   0   0   0 
Balance at December 31, 2022  4,980,000   0.07   7.1   0 
Exercised  0   0   0   0 
Issued  250,000   0.068   5.0   0 
Canceled  0   0   0   0 
Balance at June 30, 2023  5,230,000   0.07   6.5   0 
Options exercisable at June 30, 2023  5,105,000   0.07   6.6   0 

 

Note 7 - Share-based Compensation5 – Commitments and Contingencies

 

2004 Equity Incentive Plan

A summary of our stock option activity for options issued under the 2004 Equity Incentive Plan as well as options outstanding that were issued outside the Plan is as follows:

 

 

Shares

 

Weighted Average Exercise Price

Outstanding at December 31, 2015

 

750,000   

 

$ 0.29

Options expired

 

(150,000)  

 

$ 0.43

Outstanding at December 31, 2016

 

600,000   

 

$ 0.29

Options granted or expired

 

-   

 

-

Outstanding at September 30, 2017

 

600,000   

 

$ 0.26

All outstanding options at both September 30, 2017We are subject to various commitments and December 31, 2016 represent options issued outside the 2004 Equity Incentive Plan.contingencies.

The weighted average contractual life of all outstanding options at September 30, 2017 was 0.52 years. No share based compensation expense was recorded for either the three or nine months ended September 30, 2017 or 2016.

 

Note 86Related Party Transactions

 

Conflicts of Interests

Magellan Gold Corporation (“Magellan”) is a company under common control. Mr. Power is a significant shareholder and director of both Athena and Magellan. Mr.John Gibbs is a significant shareholder and creditor (see Note 5 – Credit Agreement and Notes Payable – Related Parties), in both Athena and Magellan. Athena and Magellan are both involved in the business of acquisition and exploration of mineral resources.

 

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

 

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


14



  

Management and Director Fees – Related Parties

The Company is subject to a month-to-month management agreement with Mr. Power requiring a monthly payment of $2,500 as consideration for the day-to-day management of Athena. For each of the three and nine-months ended September 30, 2017 and 2016, a total of $7,500 and $22,500, respectively,Athena, $15,000 was recorded as management fees and are included in general and administrative expenses in the accompanying consolidated statements of operations. As of September 30, 2017 and December 31, 2016, $45,000 and $25,000, respectively, of management fees due to Mr. Power had not been paid and are included in accrued liabilities – related parties on the accompanying consolidated balance sheets.

 

The Company is subject to an agreement with a Director to pay a retainer fee of $1,000 per month for his services. For eachEach of the three and nine months ended September 30, 2017 and 2016,four Board of Directors received a $7,500 annual director’s fee for a total of $3,000 and $9,000, respectively, was charged as director fees and is included in general and administrative expenses on the accompanying consolidated statements of operations. At both September 30, 2017 and December 31, 2016 a total of $12,000 was unpaid and included in accrued liabilities – related parties on the accompanying consolidated balance sheets.$30,000.

 

 

Accrued Interest - Related Parties

12

 

At September 30, 2017 and December 31, 2016, Accrued interest - related parties includes accrued interest payable to Mr. Gibbs in the amounts of $325,650 and $257,916, respectively, representing unpaid interest on the convertible credit facility. In addition, at September 30, 2017 and December 31, 2016, Accrued interest - related parties includes $68 and $124 of interest accrued on the installment Note payable due to Mr. Power.

Advances Payable - Related Parties

Mr. Power has on occasion advanced the Company funds generally utilized for day-to-day operating requirements. These advances are non-interest bearing and are generally repaid as cash becomes available.

During the nine months ended September 30, 2017, Mr. Power made short-termmakes advances to the Company for ordinary business expenses with a balance due as of $4,700, allJune 30, 2023 of which was repaid during the period. During the nine months ended September 30, 2016, Mr. Power made short-term advances to$58,043.

Note Payable

In January 2023, the Company of $7,250, of which $5,750 was repaid during the period. At both September 30, 2017 and December 31, 2016, executed a promissory note with John Gibbs for $25,000no at advances6% that is payable on demand. The amount were outstanding.

The Company also utilizes credit cards owned by Mr. Power to pay various obligations when an online payment is required, the availability of cash is limited, or the timingconverted into equity as part of the payments is considered critical.April 2023 private placement.

   

Note 9 - 7 – Subsequent Events

 

Subsequent to September 30, 2017 the Company borrowed an additional $10,000 under the credit agreement from Mr. Gibbs.None


15



13

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

 

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

 

The following discussion and analysis providesprovide information that management believes is relevant for an assessment and understanding of our results of operations and financial condition. This information should be read in conjunction with our audited consolidated financial statements which are included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2016,2022, and our interim unaudited condensed consolidated financial statements and notes thereto included with this report in Part I. Item 1.

 

Forward-Looking Statements

 

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

 

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

 

Business Overview

 

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

 

On March 15, 2010,In December 2009, we entered intoformed and organized a Mining Lease with Option to Purchase (the “Langtry Lease” or the “Lease”wholly-owned subsidiary, Athena Minerals, Inc. (“Athena Minerals”) which granted usowns and operates mining interests and property in California. On December 31, 2020 we sold the subsidiary to Mr. John Gibbs, a 20 year lease to develop and conduct mining operations onrelated party, in a 413 acre group of 20 patented mining claims located in the Calico Mining District (the “Langtry Property”, or the “Property”), also with an option to purchase the Property. This Property is located at the base of the Calico Mountains northeast of Barstow, in San Bernardino County, California. We also entered into amendments #1, #2 and #3 to the lease.non-cash exchange.

 

In March 2016, we entered into a new lease/option agreementThe Company’s properties do not have any reserves. The Company plans to conduct exploration programs on these properties with the objective of ascertaining whether any of its properties contain economic concentrations of precious and base metals that replaced the prior mining lease and its amendments #1, #2 and #3. In addition to the patented claims controlled through this mining lease, the Company has staked and acquired unpatented mining claims that together represent the Langtry project.are prospective for mining.

 

During the first quarter of 2011, we completed a 13-hole drilling program on our Langtry Property in an effort to validate the results of an earlier drilling program undertaken by a previous owner of the Property during the 1960’s and 1970’s and to further define silver deposits near historic workings on the Property. During the remainder of 2011 and during the first quarter of 2012, we evaluated the results of our drilling program, performed metallurgical studies and hired an independent firm to estimate our resources. In May 2012, our independent consultant issued a NI 43-101 report following the guidelines specified by the Canadian Council of Professional Geoscientists and included a description of the Langtry Property and location, history, geological setting, deposit types, mineralization, exploration, drilling, sampling method


16



and approach, sample preparation, analyses and security, data verification, mineral resource and mineral reserve estimates, as well as other relevant data and information. Since the completion of these work programs on the property, we have not had the resources to do further field work and have focused on other ways to maximize value through the renegotiation of our lease obligation into a more favorable lease/option agreement, renegotiating the net smelter royalty on the Langtry patented claims, acquiring additional mining claims adjacent to the Langtry patented claims and working with San Bernardino County to confirm our vested mining right for the Langtry patented claims held under the lease/option agreement.

We continue to evaluate strategies to enhance the value of our mining assets subject to restrictions based on our limited capital available under our line of credit. Our ongoing mineral lease payments, exploration and development efforts and general and administrative expenses will require additional capital.

Results of Operations:

Our analysis presented below is organized to provide the information we believe will be instructive for understanding our historical performance and relevant trends going forward.  This discussion should be read in conjunction with our consolidated financial statements, including the notes thereto, included in this Quarterly Report on Form 10-Q.

Results of Operations for the Three Months Ended SeptemberJune 30, 20172023 and 20162022

  Three Months Ended 
  6/30/23  6/30/22 
       
Operating expenses        
Exploration, evaluation and project expenses $187,429  $113,497 
General and administrative expenses  120,993   95,862 
Total operating expenses  308,422   209,359 
         
Net operating loss  (308,422)  (209,359)
         
Revaluation of warrant liability  30,667   (623,776)
Net loss $(277,755) $(833,135)

14

 

A summary of our results from operations is as follows:

 

Three Months Ended September 30,

 

2017

 

2016

Operating expenses:

 

 

 

Exploration costs

$ -   

 

$ 9,326   

General and administrative expenses

36,835   

 

23,411   

Total operating expenses

36,835   

 

32,737   

Operating loss

(36,835)  

 

(32,737)  

Total other income, net

41,234   

 

2,698   

Net income (loss)

$ 4,399   

 

$ (30,039)  

During the three months ended September 30, 2017, our net income was $4,399 as compared to a net loss of $30,039 during the same period in 2016. The $34,438 decrease in our loss was mainly attributable to a non-cash gain in 2017 due to a change in the value of our derivative liability associated with a convertible note payable.

Operating expenses:

During the three months ended September 30, 2017, our total operating expenses increased $4,098, or 12%, from $32,737 to $36,835 for the three months ended September 30, 2016 and 2017, respectively.

During the three months ended September 30, 2017, we incurred no exploration costs. During the three months ended September 30, 2016, we incurred $9,326 of exploration costs, which primarily consisted of title research and survey expenses associated with our land acquisition and other potential land acquisitions.

Our general and administrative expenses increased by $13,424, or 57%, from $23,411 to $36,835 for the three months ended September 30, 2016 and 2017, respectively.  The increase is primarily attributable to increases in professional services fees and amounts paid to maintain our mining claims status.


17



Other income and expense:

Our total other income, net was $41,234 during the three months ended September 30, 2017, as compared to total other income of $2,698 during the three months ended September 30, 2016.

For the three months ended September 30, 2017 we incurred a total of $24,736 in interest expense which included $23,454 in interest expense associated with our related party convertible credit facility, $371 associated with an installment note payable with our Chief Executive Officer, as well as $911 of interest expense associated with a convertible note payable originating in April 2015, from the conversion of certain amounts due our primary legal counsel.

For the three months ended September 30, 2016 we incurred a total of $21,792 in interest expense, of which $20,848 was associated with our related party convertible credit facility, $133 associated with an installment note payable with our Chief Executive Officer, as well as $811 of interest expense associated with a convertible note payable originating in April 2015, from the conversion of certain amounts due our primary legal counsel.

In April 2015, we converted certain amounts due our primary legal counsel to a convertible note payable in the face amount of $51,270.  The Note contains certain anti-dilution provisions that would reduce the conversion price should the Company issue common stock equivalents at a price less than the Note conversion price.  Accordingly, the conversion features of the Note were considered a discount to the Note at its inception of $31,710, which was charged to interest expense in the second quarter of 2015, and the establishment of a derivative liability.  The Note is evaluated quarterly, and upon any quarterly valuations in which the value of the discount changes we recognize a gain or loss due to a decrease or increase in the fair value of the derivative liability, respectively.  For the three months ended September 30, 2017 and 2016 the periodic valuations resulted in $65,970 and $24,490 decreases in the derivative liability, respectively, and a resulting credit to our results of operations as a change in the fair value of derivative liabilities.

Results of Operations for the NineSix Months Ended SeptemberJune 30, 20172023 and 20162022

 

A summary of our results from operations is as follows:

 

Nine Months Ended September 30,

 

2017

 

2016

Operating expenses:

 

 

 

Exploration costs

$ 761   

 

$ 9,489   

General and administrative expenses

110,161   

 

104,669   

Total operating expenses

110,922   

 

114,158   

Operating loss

(110,922)  

 

(114,158)  

Total other expenses, net

(34,354)  

 

(117,706)  

Net loss

$ (145,276)  

 

$ (231,864)  

  Six Months Ended 
  6/30/23  6/30/22 
       
Operating expenses        
Exploration, evaluation and project expenses $204,197  $306,063 
General and administrative expenses  261,457   233,450 
Total operating expenses  465,654   539,513 
         
Net operating loss  (465,654)  (539,513)
         
Revaluation of warrant liability  427,360   (31,678)
Net loss $(38,294) $(571,191)

 

During the nine months ended September 30, 2017, our net loss was $145,276 as compared to a net loss of $231,864 during the same period in 2016. The $86,588 decrease in our loss was mainly attributable to certain non-cash charges due to changes in the values of our derivative liabilities associated with a convertible note payable and outstanding warrants.


18



Operating expenses:

For the three months ending June 30, 2023, the Company increased general and administrative expenses by approximately $25,000. The increase was due to the following approximate year over year variances:

Three months ending 6/30/2023  6/30/2022  Variance 
Legal and other professional fees $97,000  $69,000  $28,000 
Share based compensation  2,000   12,000   (10,000)
Stock exchange fees and related expenses  15,000   7,000   8,000 
Other general expenses  7,000   8,000   (1,000)
Total $121,000  $96,000  $25,000 

For the six months ending June 30, 2023, the Company increased general and administrative expenses by approximately $28,000. The increase was due to the following approximate year over year variances:

Six months ending 6/30/2023  6/30/2022  Variance 
Legal and other professional fees $182,000  $166,000  $16,000 
Share based compensation  24,000   24,000   0 
Stock exchange fees and related expenses  35,000   33,000   2,000 
Other general expenses  20,000   10,000   10,000 
Total $261,000  $233,000  $28,000 

·Legal and other professional fees changed for the three months ending June 30 compared to prior year, resulting from each of the four Board of Directors received a $7,500 annual director’s fee for a total of $30,000.
·Share based compensation was lower for the three months ending June 30 compared to prior year with the issuance of options in January that were 50% vested on grant date with the remaining share based compensation recognized on a straight line basis for the remaining year until the options are fully vested resulting in $1,658 expense compared to $11,888 SBC expense in 2022.  The options issued prior to 2023 have been fully vested.
·Stock exchange fees and related expenses were higher for the three months ending June 30 compared to prior year due to attending and making a company presentation at a conference in May.
·Other general expenses were similar to prior year.

 

15

During the ninethree and six months ended SeptemberJune 30, 2017, our total operating expenses decreased $3,236, or 3%, from $114,158 to $110,922 for the nine months ended September 30, 2016 and 2017, respectively.

During the nine months ended September 30, 2017,2023, we incurred $761approximately $187,000 and $204,000, respectively of exploration costs, consisting of legal and surveywhich were costs associated with our mineral rights holdings.  DuringRC drill program on our flagship Excelsior Springs project. This is in comparison from the ninethree and six months ended SeptemberJune 30, 2016, we incurred $9,4892022 of exploration costs primarily consisting of title researchapproximately $113,000 and survey expenses associated with the land acquired and other acquisition targets.$306,000, respectively.

   

Our general and administrative expenses increased $5,492, or 5%, from $104,669 to $110,161 for the nine months ended September 30, 2016 and 2017, respectively.  The increase is primarily attributable to amounts paid to maintain our mining claims status.

Other income and expense:

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

 

Our total other expenses were $34,354 during the nine months ended September 30, 2017, as compared to total other expenses of $117,706 during the nine months ended September 30, 2016.

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

 

For the nine months ended September 30, 2017 we incurred a total of $71,764 in interest expense which included $67,733 in interest expense associated with our related party convertible credit facility, $1,403 associated with an installment note payable with our Chief Executive Officer, as well as $2,628 of interest expense associated with a convertible note payable originating in April 2015, from the conversion of certain amounts due our primary legal counsel.

For the nine months ended September 30, 2016 we incurred a total of $62,296 in interest expense, of which $59,748 was associated with our related party convertible credit facility, as well as $2,415 of interest expense associated with a convertible note payable originating in April 2015, from the conversion of certain amounts due our primary legal counsel. In addition, on September 12, 2016 we executed an installment note payable with Mr. John Power, the Company’s President and Chief Executive Officer in the amount of $45,000. As of September 30, 2016 a total of $133 of interest had accrued on this installment note.

In April 2015, we converted certain amounts due our primary legal counsel to a convertible note payable in the face amount of $51,270.  The Note contains certain anti-dilution provisions that would reduce the conversion price should the Company issue common stock equivalents at a price less than the Note conversion price.  Accordingly, the conversion features of the Note were considered a discount to the Note at its inception of $31,710, which was charged to interest expense in the second quarter of 2015, and the establishment of a derivative liability.  The Note is evaluated quarterly, and upon any quarterly valuations in which the value of the discount changes we recognize a gain or loss due to a decrease or increase in the fair value of the derivative liability, respectively.  For the nine months ended September 30, 2017 the periodic valuation resulted in $36,280 decrease in the derivative liability, and a resulting credit to our results of operations as a change in the fair value of derivative liabilities. For the nine months ended September 30, 2016 the periodic valuation resulted in a $55,340 increase in the derivative liability and a resulting charge to our results of operations as a change in the fair value of derivative liabilities.

Our common stock purchase warrants issued in 2012 expired in February 2017, and as a result we recognized a $1,130 gain on the expiration of those warrants.  Our quarterly evaluation and mark-to-market of our derivative liability associated with these common stock purchase warrants at September 30, 2016 resulted in a $70 increase in the liability.


19



Liquidity and Capital Resources:Resources

 

Going Concern

 

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

 

At SeptemberJune 30, 2017,2023, we had not yet achieved profitable operations and we have accumulated losses of $6,997,174approximately $12,000,000 since our inception. We expect to incur further losses in the development of our business, all of which casts substantial doubt about our ability to continue as a going concern. Our ability to continue as a going concern depends on our ability to generate future profits and/or to obtain the necessary financing to meet our obligations arising from normal business operations when they come due. Effective March 31, 2017, we amended our credit agreement with Mr. John Gibbs, a related party, to increase the borrowing limit under the convertible credit facility to $2,000,000. The maturity date of the credit line is December 31, 2017.

 

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

Liquidity

 

LiquidityAs of June 30, 2023, we had approximately $317,000 of cash and a positive working capital of approximately $70,000. As of December 31, 2022, we had approximately $15,000 of cash and a negative working capital of approximately $230,000.

 

As of September 30, 2017, we had $2,546 of

16

The Company expects that it will operate at a loss for the foreseeable future and believes the current cash and cash equivalents and negative working capital will be sufficient for it to maintain its currently held properties, fund its planned exploration, and fund its currently anticipated general and administrative costs for at least the next 12 months from the date of $2,394,989. This compares to cash on hand of $1,582 and negative working capital of $2,195,038 at December 31, 2016.this report.

 

We have a Credit Agreement with a significant shareholder, as amended, which provides us with an unsecured credit facilityHowever, the Company does expect that it will be required to raise additional funds through public or private equity financing in the maximum borrowing amountfuture in order to continue in business in the future past the immediate 12-month period. Should such financing not be available in that timeframe, the Company will be required to reduce its activities and will not be able to carry out all of $2,000,000. The aggregate principal amount borrowed, together with interest at the rate of 5% per annum, is due in fullits presently planned exploration and, if warranted, development activities on December 31, 2017, and is convertible, at the option of the lender, into common shares at a conversion price of $0.50 per share.its currently anticipated scheduling.

 

The convertible credit facility also contains customary representations and warranties (including those relating to organization and authorization, compliance with laws, payment of taxes and other obligations, absence of defaults, material agreements and litigation) and customary events of default (including those relating to monetary defaults, covenant defaults, cross defaults and bankruptcy events). As of September 30, 2017 total borrowings under the Credit Agreement were $1,880,620, leaving $119,380 of credit available for future borrowings.

The Langtry lease and option to purchase originated in March 2010, and had been subject to various amendments. A Lease/Purchase Option dated March 10, 2016, which modified the rental, option payments and lessor royalties covering the Langtry Property, replaced the lease and subsequent amendments thereto in its entirety. Details of the terms of the Lease/Purchase Option are contained in Note 2 of the financial statements in this quarterly report on Form 10-Q.


20



Cash Flows

 

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

 

Nine Months Ended September 30,

 Six Months Ended 

2017

 

2016

  6/30/23   6/30/22 

Net cash used in operating activities

$ (92,869)  

 

$ (98,101)  

 $(388,127) $(432,326)

Net cash used in investing activities

(44,675)  

 

(121,113)  

  0   (3,114)

Net cash provided by financing activities

138,508   

 

219,620   

  690,020   394,082 

Net increase in cash

964   

 

406   

  301,893   (41,358)

Cash, beginning of period

1,582   

 

1,055   

  15,075   72,822 

Cash, end of period

$ 2,546   

 

$ 1,461   

 $316,968  $31,464 

 

Net cash used in operating activities:

Net cash used in operating activities was $92,869approximately $390,000 and $98,101approximately $430,000 during the ninesix months ended SeptemberJune 30, 20172023 and 2016,2022, respectively.

 

Cash used in operating activities during the ninesix months ended SeptemberJune 30, 20172023, is primarily attributed to our $(145,276) net loss.  During the period, we had prepaid certain amounts related to investor relations totaling $2,500.  In addition, we realized increasesincrease in accounts payable of $2,010, accrued interest on our related party notes payable of $67,679, and other accrued liabilities of $22,628. In addition, we recognized a non-cash gain of $1,130 attributed to the elimination of a derivative liability associated with the expiration of common stock purchase warrants, as well as a $36,280 non-cash gain associated with the quarterly valuation of a derivative liability associated with a convertible note payable.liabilities.

 

Cash used in operating activities during the nine months ended September 30, 2016 primarily attributed to our $(231,864) net loss adjusted for non-cash losses of $55,410 resulting from changes in the valuations of our derivative liabilities.  In addition, we realized increases in prepaid expenses of $1,875, operating accounts payable of $2,932, accrued interest on our related party notes of $59,881, and other accrued liabilities of $17,415.

Net cash used in investing activities:

Cash used in investing activities was $44,675 during the nine months ended September 30, 2017 as compared to $121,113 during the nine months ended September 30, 2016.

Cash used in investing activities during the nine months ended September 30, 2017 represents the annual lease payment due under the 2016 Lease/Purchase Option totaling $44,675.

Cash used in investing activities during the nine months ended September 30, 2016 totaled $121,113. We made payments totaling $40,000 that were accrued under the prior Langtry lease agreements, as well as payments due under the 2016 Lease/Purchase Option due of $40,000, and $20 representing the 20-year lease payment at $1 per year.  In addition, we paid $6,000 due on our purchase of 15 unpatented mining claims in the Calico Mining District in San Bernardino, California from a third party. The claims are contiguous to our existing unpatented and patented claims known as the Langtry Property.  In addition, we paid $6,511 to the Bureau of Land Management to maintain the good standing of our unpatented claims. Finally, on August 8, 2016, we purchased 33+/- acres of land (“Section 16 Property”) for $28,582, net of $18 of title fees, located in San Bernardino County, California.


21



Net cash provided by financing activities:

Cash provided by financing activities was approximately $690,000 and provided approximately $394,000 during the ninesix months ended SeptemberJune 30, 2017 was $138,508 compared to cash provided by financing activities of $219,620 during the same period in 2016.2023 and 2022, respectively.

 

ForDuring March 2023, the nine months ended September 30, 2017 borrowings underCompany executed a promissory note with John Gibbs for $25,000 at 6% that is payable on demand. The note were converted into shares as part of the private placement in April 2023.

Going Concern

Our financial statements have been prepared on a going concern basis, which assumes that we will be able to meet our convertible credit facility were $165,000. Also,obligations and continue our operations during the nine months ended September 30, 2017next fiscal year. Asset realization values may be significantly different from carrying values as shown in our consolidated financial statements and do not give effect to adjustments that would be necessary to the carrying values of assets and liabilities should we be unable to continue as a going concern.

17

Capital Management

The Company’s objectives when managing capital are to safeguard the Company’s President had advancedability to continue as a totalgoing concern in order to pursue the development and exploration of $4,700,its mineral properties and to maintain a flexible capital structure, which was fully repaid duringoptimizes the period.  We also paid $10,000 that was due on June 1st on our deed amendment liability. The next scheduled paymentcosts of $10,000 will be due on June 1, 2018. Finally, we made a total of $16,492 in regularly scheduled principal payments due oncapital to an installment note payable with the Company’s President and Chief Executive.acceptable risk.

 

DuringAs of June 30, 2023, the nine months ended September 30, 2016 we borrowed $183,120 representing borrowings under our credit agreement.capital structure of the Company consists of 150,591,400 shares of common stock, par value $0.0001. The Company manages the capital structure and adjusts it in response to changes in economic conditions, its expected funding requirements, and risk characteristics of the underlying assets. The Company’s funding requirements are based on cash forecasts. In addition,order to maintain or adjust the capital structure, the Company may issue new debt, new shares and/or consider strategic alliances. Management reviews its capital management approach on September 12, 2016 we executed an installment note payable with the Company’s President and Chief Executive Officer in the amount of $45,000.  Also, during the nine months ended September 30, 2016 the Company’s President had advanced a total of $7,250, of which $5,750 was repaid during the period.  In addition, we made the scheduled $10,000 payment due June 1st on our deed amendment liability.regular basis. The Company is not subject to any externally imposed capital requirements.

  

Off Balance Sheet Arrangements:

 

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

 

Recent Accounting Pronouncements

 

RecentlyWe do not expect the adoption of recently issued Financial Accounting Standards Board Accounting Standards Codification guidance has either been implementedaccounting pronouncements to have a significant impact on our results of operations, financial position or is not significant to us.cash flow.

 

Critical Accounting Policies

 

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

  

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

 

Foreign Currency

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

Mineral Rights

 

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

 

If we establish proven and probable reserves for a mineral property and establish that the mineral property can be economically developed, mineral rights will be amortized over the estimated useful life of the property following the commencement of commercial production or expensed if it is determined that the


22



mineral property has no future economic value or if the property is sold or abandoned. For mineral rights in which proven and probable reserves have not yet been established, we assess the carrying values for impairment at the end of each reporting period and whenever events or changes in circumstances indicate that the carrying value may not be recoverable.

The net carrying value of our mineral rights represents the fair value at the time the mineral rights were acquired less accumulated depletion and any impairment losses. Proven and probable reserves have not been established for any mineral rights as of SeptemberJune 30, 2017. No impairment loss was recognized during either the three or nine months ended September 30, 2017 and 2016, and mineral rights are net of $-0- of impairment losses as of September 30, 2017.2023.

 

No Proven or Probable Mineral Reserves/Exploration Stage Company

 

We are considered an exploration stage company under SEC criteria since we have not demonstrated the existence of proven or probable mineral reserves at any of our properties. In Industry Guide 7, the SEC defines a “reserve” as that part of a mineral deposit which could be economically and legally extracted or produced at the time of the reserve determination. Proven or probable mineral reserves are those reserves for which (a) quantity is computed and (b) the sites for inspection, sampling, and measurement are spaced so closely that the geologic character is defined and size, shape and depth of mineral content can be established (proven) or the sites are farther apart or are otherwise less adequately spaced but high enough to assume continuity between observation points (probable). Mineral Reserves cannot be considered proven or probable unless and until they are supported by a feasibility study, indicating that the mineral reserves have had the requisite geologic, technical and economic work performed and are economically and legally extractable.

18

 

We have not completed a feasibility study with regard to all or a portion of any of our properties to date. Any mineralized material discovered or extracted by us should not be considered proven or probable mineral reserves. As of September 30, 2017, none of our mineralized material met the definition of proven or probable mineral reserves. We expect to remain an exploration stage company for the foreseeable future.  We will not exit the exploration stage until such time, if ever, that we demonstrate the existence of proven or probable mineral reserves that meet the guidelines under SEC Industry Guide 7.

Impairment of Long-lived Assets

 

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

 

Exploration Costs

 

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


23



Share-based Payments

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

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

Income Taxes

 

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

 

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

19

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures:

 

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

  

Our management, with the participation of our CEO and CFO, evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based upon this evaluation, our CEO and CFO concluded that our disclosure controls and procedures were not effective as of such date as a result of a material weakness in our internal control over financial reporting due to lack of segregation of duties, a limited corporate governance structure and insufficient formal management review processes over certain financial and accounting reports as discussed in Item 9A of our Form 10-K for the fiscal year ended December 31, 2016.2022.

 

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


24



Changes in Internal Control over Financial Reporting:

 

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

 

20

PART II. OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

  

None.

  

ITEM 1A. RISK FACTORS

  

There have been no material changes from the risk factors disclosed in Part I. Item 1A. of our Annual Report on Form 10-K for the year ended December 31, 2016.2022.

  

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

  

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

  

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

  

None

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

ITEM 5. OTHER INFORMATION

  

None.


25



ITEM 6. EXHIBITS

EXHIBIT NUMBER

DESCRIPTION

3131.1

Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) or 15d-14(a) of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 20022002**

31.2

Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) or 15d-14(a) of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
32

Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 20022002**

101.INS

Inline XBRL Instance Document*Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)**

101.SCH

Inline XBRL Taxonomy Extension Schema*Schema Document**

101.CAL

Inline XBRL Taxonomy Extension Calculation*Calculation Linkbase Document**

101.DEF

Inline XBRL Taxonomy Extension Definition **Linkbase Document**

101.LAB

Inline XBRL Taxonomy Extension Labels*Label Linkbase Document**

101.PRE

Inline XBRL Taxonomy Extension Presentation*Presentation Linkbase Document**

104Cover Page Interactive Data File (formatted in IXBRL, and included in exhibit 101).**

____________________

*

Filed herewith

**

Furnished, not filed.


26



SIGNATURE

21

 

SIGNATURE

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

 

ATHENA SILVER CORPORATION

Dated: November 13, 2017August 14, 2023

By:

/s/ John C. Power

John C. Power

Chief Executive Officer, President,

Chief Financial Officer, Secretary & Director

(Principal Executive Officer)

ATHENA SILVER CORPORATION
Dated: August 14, 2023By:/s/ Tyler J. Minnick
Tyler J. Minnick
Chief Financial Officer
(Principal Accounting Officer)


27

22