Minco Gold Corporation
(An exploration stage enterprise)
Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
NOTICE TO READER
Under National Instrument 51-102, Part 4, subsection 4.3(3) (a), if an auditor has not performed a review of condensed consolidated interim financial statements; they must be accompanied by a notice indicating that the financial statements have not been reviewed by an auditor.
The accompanying unaudited condensed consolidated interim financial statements of Minco Gold Corporation have been prepared by, and are the responsibility of, the Company’s management. The accompanying unaudited condensed consolidated interim financial statements have been prepared in accordance with International financial reporting standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) applicable to the preparation of interim financial statements, including IAS 34, interim Financial Reporting.
Minco Gold Corporation’s independent auditor has not performed a review of these financial statements in accordance with standards established by the Canadian Institute of Chartered Accountants for a review of condensed consolidated interim financial statements by an entity’s auditor.
Dr. Ken Cai | Ellen Wei, C.A. | |
President and CEO | Interim Chief Financial Officer | |
Vancouver, Canada
May 11, 2012
Index
| | Page |
| | |
Condensed Consolidated Interim Financial Statements | 4 - 8 |
| | |
| Condensed Consolidated Interim Statements of Financial Position | 4 |
| | |
| Condensed Consolidated Interim Statements of Income (Loss) | 5 |
| | |
| Condensed Consolidated Interim Statements of Comprehensive Income (Loss) | 6 |
| | |
| Condensed Consolidated Interim Statements of Changes in Equity | 7 |
| | |
| Condensed Consolidated Interim Statements of Cash Flow | 8 |
| | |
Notes to Condensed Consolidated Interim Financial Statements | 9 - 19 |
| | |
1 | General information | 9 |
| | |
2 | Basis of preparation | 9 |
| | |
3 | Cash and cash equivalents | 10 |
| | |
4 | Mineral interests | 10 |
| | |
5 | Equity investment in Minco Silver Corporation | 12 |
| | |
6 | Share capital | 13 |
| | |
7 | Commitments | 16 |
| | |
8 | Related party transactions | 16 |
| | |
9 | Segment reporting | 19 |
Minco Gold Corporation
(An exploration stage enterprise)
Condensed Consolidated Interim Statements of Financial Position
(Expressed in Canadian dollars, unless otherwise stated)
| | March 31, | | | December 31, | |
| | 2012 | | | 2011 | |
Assets | | $ | | | $ | |
Current assets | | | | | | |
Cash and cash equivalents (note 3) | | | 6,154,660 | | | | 6,696,805 | |
Marketable securities | | | 4,200 | | | | 10,500 | |
Receivables | | | 83,871 | | | | 52,618 | |
Due from related parties (note 8) | | | 67,395 | | | | 449,888 | |
Prepaid expenses and deposits | | | 193,336 | | | | 176,959 | |
| | | 6,503,462 | | | | 7,386,770 | |
| | | | | | | | |
Long-term deposit | | | 53,127 | | | | 53,127 | |
Property, plant and equipment | | | 231,118 | | | | 247,860 | |
Equity investment in Minco Silver (note 5) | | | 14,044,780 | | | | 14,489,016 | |
| | | 20,832,487 | | | | 22,176,773 | |
Liabilities | | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payable and accrued liabilities | | | 455,705 | | | | 521,931 | |
Accounts payable for Changkeng permit (note 4(a)) | | | 4,606,182 | | | | 4,681,156 | |
Advance from non-controlling interest (note 4(a)) | | | 2,471,783 | | | | 2,512,015 | |
| | | 7,533,670 | | | | 7,715,102 | |
Equity | | | | | | | | |
Equity attributable to owners of the parent | | | | | | | | |
Share capital (note 6(a)) | | | 41,758,037 | | | | 41,758,037 | |
Contributed surplus | | | 7,197,418 | | | | 6,982,376 | |
Accumulated other comprehensive income | | | 168,554 | | | | 256,125 | |
Deficit | | | (38,250,523 | ) | | | (36,949,896 | ) |
| | | 10,873,486 | | | | 12,046,642 | |
Non-controlling interests | | | 2,425,331 | | | | 2,415,029 | |
Total equity | | | 13,298,817 | | | | 14,461,671 | |
| | | 20,832,487 | | | | 22,176,773 | |
Commitments (note 7) |
Approved by the Board of Directors |
| (signed) Malcolm Clay Director | (signed) Robert Callander Director | |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Minco Gold Corporation
(An exploration stage enterprise)
Condensed Consolidated Interim Statements of Income (Loss)
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
Three months ended March 31, | |
| | 2012 | | | 2011 | |
| | $ | | | $ | |
Exploration costs | | | 302,889 | | | | 283,846 | |
Administrative expenses (note 8) | | | | | | | | |
Accounting and audit | | | 35,906 | | | | 70,371 | |
Amortization | | | 15,378 | | | | 17,684 | |
Consulting | | | 27,083 | | | | 27,250 | |
Directors' fees | | | 14,500 | | | | 14,000 | |
Foreign exchange (gain) loss | | | (3,146 | ) | | | 20,689 | |
Investor relations | | | 62,237 | | | | 144,780 | |
Legal | | | 61,699 | | | | 731 | |
Office and miscellaneous | | | 44,549 | | | | 71,594 | |
Property investigation | | | 653 | | | | 29,277 | |
Regulatory and filing | | | 17,539 | | | | 47,734 | |
Salaries and benefits | | | 141,968 | | | | 119,432 | |
Share-based compensation (note 6(b)) | | | 215,042 | | | | 776,741 | |
Travel and transportation | | | 19,025 | | | | 14,296 | |
| | | 652,433 | | | | 1,354,579 | |
Operating loss | | | (955,322 | ) | | | (1,638,425 | ) |
Unrealized loss on marketable securities | | | (6,300 | ) | | | (6,300 | ) |
Finance income (expense) | | | 40,406 | | | | (36,496 | ) |
Loss for the period before loss from equity investment and dilution gain | | | (921,216 | ) | | | (1,681,221 | ) |
Share of loss from equity investment in Minco Silver (note 5) | | | (361,069 | ) | | | (677,154 | ) |
Dilution gain (loss) (note 5) | | | (8,040 | ) | | | 8,478,000 | |
Net income (loss) for the period | | | (1,290,325 | ) | | | 6,119,625 | |
| | | | | | | | |
Net income (loss) attributable to: | | | | | | | | |
Shareholders of the Company | | | (1,300,627 | ) | | | 6,121,690 | |
Non-controlling interest | | | 10,302 | | | | (2,065 | ) |
| | | (1,290,325 | ) | | | 6,119,625 | |
Earnings (loss) per share: | | | | | | |
basic | | | (0.03 | ) | | | 0.12 | |
diluted | | | (0.03 | ) | | | 0.12 | |
Weighted average number of common shares outstanding – basic | | | 50,348,215 | | | | 49,980,910 | |
diluted | | | 50,348,215 | | | | 51,817,370 | |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Minco Gold Corporation
(An exploration stage enterprise)
Condensed Consolidated Interim Statements of Comprehensive Income (Loss)
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
Three months ended March 31, | |
| | 2012 | | | 2011 | |
| | $ | | | $ | |
Net income (loss) for the period | | | (1,290,325 | ) | | | 6,119,625 | |
Other comprehensive income (loss) | | | | | | | | |
Cumulated translation adjustment from Minco Silver investment | | | (75,127 | ) | | | (87,981 | ) |
| | | | | | | | |
Exchange differences on translation from functional to presentation currency | | | (12,444 | ) | | | (40,859 | ) |
| | | | | | | | |
Total comprehensive income (loss) for the period | | | (1,377,896 | ) | | | 5,990,785 | |
Comprehensive income (loss) attributable to: | | | | | | | | |
Shareholders of the Company | | | (1,388,198 | ) | | | 5,992,850 | |
Non-controlling interest | | | 10,302 | | | | (2,065 | ) |
| | | (1,377,896 | ) | | | 5,990,785 | |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Minco Gold Corporation
(An exploration stage enterprise)
Condensed Consolidated Interim Statements of Changes in Equity
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
| | Attributable to equity owners of the Company | |
| | Number of shares | | | Share capital | | | Contributed surplus | | | Accumulated other comprehensive income (loss) | | | Deficit | | | Subtotal | | | Non-controlling interest | | | Total equity | |
| | | | | $ | | | $ | | | $ | | | $ | | | $ | | | $ | | | | $ | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - January 1, 2011 | | | 49,514,882 | | | | 40,335,033 | | | | 5,355,953 | | | | (63,252 | ) | | | (37,841,318 | ) | | | 7,786,416 | | | | 2,444,005 | | | | 10,230,421 | |
Income (loss) for the period | | | - | | | | - | | | | - | | | | - | | | | 6,121,690 | | | | 6,121,690 | | | | (2,065 | ) | | | 6,119,625 | |
Other comprehensive loss | | | - | | | | - | | | | - | | | | (128,840 | ) | | | - | | | | (128,840 | ) | | | - | | | | (128,840 | ) |
Share-based compensation | | | - | | | | - | | | | 776,741 | | | | - | | | | - | | | | 776,741 | | | | - | | | | 776,741 | |
Proceeds on issuing shares from exercise of options | | | 728,433 | | | | 1,298,035 | | | | (588,454 | ) | | | - | | | | - | | | | 709,581 | | | | - | | | | 709,581 | |
Balance - March 31, 2011 | | | 50,243,315 | | | | 41,633,068 | | | | 5,544,240 | | | | (192,092 | ) | | | (31,719,628 | ) | | | 15,265,588 | | | | 2,441,940 | | | | 17,707,528 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - January 1, 2012 | | | 50,348,215 | | | | 41,758,037 | | | | 6,982,376 | | | | 256,125 | | | | (36,949,896 | ) | | | 12,046,642 | | | | 2,415,029 | | | | 14,461,671 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) for the period | | | - | | | | - | | | | - | | | | - | | | | (1,300,627 | ) | | | (1,300,627 | ) | | | 10,302 | | | | (1,290,325 | ) |
Other comprehensive loss | | | - | | | | - | | | | - | | | | (87,571 | ) | | | - | | | | (87,571 | ) | | | - | | | | (87,571 | ) |
Share-based compensation | | | - | | | | - | | | | 215,042 | | | | - | | | | - | | | | 215,042 | | | | - | | | | 215,042 | |
Balance - March 31, 2012 | | | 50,348,215 | | | | 41,758,037 | | | | 7,197,418 | | | | 168,554 | | | | (38,250,523 | ) | | | 10,873,486 | | | | 2,425,331 | | | | 13,298,817 | |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Minco Gold Corporation
(An exploration stage enterprise)
Condensed Consolidated Interim Statements of Cash Flow
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
Three months ended March 31, | |
| | 2012 | | | 2011 | |
Cash flow provided by (used in) | | | $ | | | | $ | |
| | | | | | | | |
Operating activities | | | | | | | | |
Net income (loss) for the period from continuing operations | | | (1,290,325 | ) | | | 6,119,625 | |
Adjustments for: | | | | | | | | |
Amortization | | | 15,378 | | | | 17,684 | |
Equity loss on investment in Minco Silver | | | 361,069 | | | | 677,154 | |
Dilution (gain) loss | | | 8,040 | | | | (8,478,000 | ) |
Share-based compensation (note 6(b)) | | | 215,042 | | | | 776,741 | |
Foreign exchange gain | | | (3,219 | ) | | | (71,460 | ) |
Unrealized loss on marketable securities | | | 6,300 | | | | 6,300 | |
Changes in items of working capital: | | | | | | | | |
Receivables | | | (31,492 | ) | | | (45,459 | ) |
Due from related parties | | | 364,739 | | | | 815,532 | |
Prepaid expenses and deposits | | | (18,104 | ) | | | (84,277 | ) |
Accounts payable and accrued liabilities | | | (62,228 | ) | | | (219,173 | ) |
Net cash used in operating activities | | | (434,800 | ) | | | (485,333 | ) |
| | | | | | | | |
Investing activities | | | | | | | | |
Loan receivable | | | - | | | | 8,978,648 | |
Property, plant and equipment | | | (2,466 | ) | | | (2,798 | ) |
Short-term investments | | | - | | | | 293,770 | |
Net cash generated from (used in) investing activities | | | (2,466 | ) | | | 9,269,620 | |
| | | | | | | | |
Financing activities | | | | | | | | |
Proceeds from stock options exercise | | | - | | | | 709,582 | |
| | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | (104,879 | ) | | | (138,861 | ) |
| | | | | | | | |
Increase (decrease) in cash and cash equivalents | | | (542,145 | ) | | | 9,355,008 | |
Cash and cash equivalents - Beginning of period | | | 6,696,805 | | | | 6,003,832 | |
Cash and cash equivalents - End of period | | | 6,154,660 | | | | 15,358,840 | |
Cash paid for income tax | | | - | | | | - | |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Minco Gold Corporation
(An exploration stage enterprise)
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
Minco Gold Corporation (“Minco Gold” or the “Company”) was incorporated in 1982 under the laws of British Columbia, Canada as Caprock Energy Ltd. Following a number of name changes the Company became Minco Gold in 2007. It is an exploration stage company engaged in exploration and evaluating gold-dominant mineral properties and projects in China. The registered office of the Company is 2772 – 1055 West Georgia Street, British Columbia, Canada. The Company has listed its common shares on the Toronto Stock Exchange (“TSX”) under the symbol “MMM”, and the NYSE Amex Equities (“AMEX”) under the symbol “MGH”.
As at March 31, 2012, Minco Gold owned a 22.06% (December 31, 2011 – 22.15%) equity interest in Minco Silver Corporation (“Minco Silver”), a related party domiciled in Canada.
The Company has $6.2 million cash which includes $4.6 million in Mingzhong to be used for the final payment for the acquisition of the Changkeng exploration permit as at March 31, 2012. The remaining cash balance available to fund exploration and general corporate requirements is $1.6 million, and is held primary in the Company’s Chinese Subsidiaries. The Company may face delays repatriating funds held in China if at any time the Company needs additional resources to enable it to undertake projects elsewhere in the world. The Company plans on meeting any additional short-term cash requirements through funds advanced from Minco Silver or to raise funds through the sale of a portion of its equity investment in Minco Silver when necessay.
The condensed consolidated interim financial statements include the accounts of Minco Gold, its wholly-owned Chinese subsidiaries Minco Mining (China) Corporation (“Minco China”), Yuanling Minco Mining Ltd. (“Yuanling Minco”) and Huaihua Tiancheng Mining Ltd. (“Huaihua Tiancheng”); its wholly owned British Virgin Island subsidiary Triple Eight Mineral Corporation (“Temco”); and its 51% interest in Guangzhou Mingzhong Mining Co., Ltd. (“Mingzhong”).
These condensed consolidated interim financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) applicable to the preparation of interim financial statements, including IAS 34, Interim Financial Reporting. The condensed consolidated interim financial statements should be read in conjunction with the Company’s annual financial statements for the year ended December 31, 2011, which have been prepared in accordance with IFRS as issued by the IASB.
The accounting policies applied in these condensed consolidated interim financial statements are consistent with these applied in the preparation of the consolidated annual financial statements for the year ended December 31, 2011.
These financial statements were approved by the board of directors for issue on May 11, 2012.
Minco Gold Corporation
(An exploration stage enterprise)
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
3. | Cash and cash equivalents |
As at March 31, 2012 cash and cash equivalents consisted of short-term deposits with a maturity term of seven days and can be renewed automatically. The yields on the shore-term deposits are 1.5%.
| | March 31, | | | December 31, | |
| | 2012 | | | 2011 | |
| | | $ | | | | $ | |
| | | | | | | | |
Cash and cash equivalents | | | 6,154,660 | | | | 6,696,805 | |
Included in cash is $4,606,182 held by in Mingzhong to satisfy the remaining amount outstanding for the Changkeng permit (note 4(a)).
4. Mineral interests
a) Guangdong - Changkeng
Minco China is the controlling shareholder in Guangzhou Mingzhong Mining Co., Ltd. (“Mingzhong”) with a 51% interest.
Mingzhong signed an exploration permit transfer agreement with No. 757 Exploration Team of Guangdong Geological Bureau (“757 Exploration Team”) and on January 5, 2008 Mingzhong received the Changkeng exploration permit (the “Changkeng Exploration Permit”). This exploration permit was renewed for a two-year period ending on September 10, 2013. To acquire the Changkeng Exploration Permit, Mingzhong is required to pay RMB 48 million (approximately $7.3 million). As at December 31, 2008, the first payment for the Changkeng Exploration Permit to 757 Exploration Team was made in an amount of RMB 19 million (approximately $2.87 million).
In order to pay the remaining RMB 29 million ($4.6 million), shareholders of Mingzhong agreed to inject capital of RMB 32 million ($5.0 million). As of March 31, 2012, Minco China paid RMB 16.3 million ($2.6 million) and the five minority shareholders paid RMB 15.7 million ($2.4 million). Accordingly, Mingzhong has all of the cash required to settle the remaining payable for the permit.
As two of the shareholders, Guangdong Gold Corporation (“GGC”) and Guangdong Geological Exploration and Development Corporation (“GGEDC”), are state-owned companies they need to receive the requisite approval from the Guangdong provincial government’s Minister of Finance to increase their share of registered capital in Mingzhong. The funds received from the five minority shareholders are classified as a current liability as at March 31, 2012, pending approval of the capital injection.
The remaining amount payable for the Changkeng Exploration Permit of $4,606,182 (RMB 29 million) was classified as a current liability as of March 31, 2012.
Minco Gold Corporation
(An exploration stage enterprise)
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
4. Mineral interests (continued)
Pursuant to the terms of an agreement with Minco Silver, the Company has assigned its right to earn a 51% interest in the Changkeng Silver Mineralization to Minco Silver. As a result, Minco Silver is responsible for 51% of the total costs in relation to the Changkeng Silver Mineralization.
b) Gansu - Longnan
Minco China holds twelve exploration permits in the Longnan region of south Gansu province in China. The Longnan region is within the southwest Qinling gold field.
The Longnan project has been divided into three sub-projects according to their geographic distribution, type and potential of mineralization:
i) | Yangshan: including five exploration permits located in the northeast extension of the Yangshan gold belt and its adjacent area; |
ii) | Yejiaba: including four exploration permits adjacent to the Guojiagou exploration permit; |
iii) | Xicheng East: including three exploration permits to the east extension of the Xicheng Pb-Zn mineralization belt. |
The Company has spent a cumulative total of $8.4 million on the Longnan project as of March 31, 2012 (as of December 31, 2011 - $8.1 million) on exploration costs.
On September 27, 2010, Minco China entered into an agreement with Fengxian Xin Kun Mining Corporation (“FXKM”) in which the Company agreed to sell two exploration permits in the Xicheng East to FXKM for RMB 2.2 million. The process of transferring the titles of the two permits to FXKM was not approved by Gansu province until March 10, 2012.
On March 1, 2012, Minco China entered into a supplementary agreement with FXKM in which FXKM agreed to pay an additional 0.4 million RMB to reimburse Minco China’s maintenance costs incurred for the above two permits since September 27, 2010. The sale is expected to complete in the second half year of 2012.
c) | Hunan - Gold Bull Mountain |
| Minco China’s wholly owned subsidiary Yuanling Minco owns the Gold Bull Mountain Mining License, which was renewed for a two-year period ending on June 28, 2013. |
Minco China holds an exploration permit in Guangdong Sihui in China. The permit expires on February 3, 2013.
Minco Gold Corporation
(An exploration stage enterprise)
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
4. | Mineral interests (continued) |
The following is a summary of exploration costs incurred by the Company:
| | Three months ended March 31, | | | Cumulative to March 31, | |
Currently active properties: | | 2012 | | | 2011 | | | 2012 | |
| | | $ | | | | $ | | | | $ | |
Gansu | | | | | | | | | | | | |
- Longnan | | | 288,432 | | | | 270,927 | | | | 8,392,632 | |
Guangdong | | | | | | | | | | | | |
- Changkeng | | | 7,902 | | | | 12,919 | | | | 8,173,971 | |
Hunan | | | | | | | | | | | | |
- Gold Bull Mountain | | | 5,360 | | | | - | | | | 2,195,072 | |
Guangdong | | | | | | | | | | | | |
- Sihui | | | 1,195 | | | | - | | | | 1,195 | |
| | | | | | | | | | | | |
Total | | | 302,889 | | | | 283,846 | | | | 18,762,870 | |
5. | Equity investment in Minco Silver Corporation |
As at March 31, 2012, the Company owns 13,000,000 common shares of Minco Silver (December 31, 2011 - 13,000,000 common shares) that were acquired in 2004 in exchange for the transfer of the Fuwan property and the silver interest in the Changkeng property.
On March 3, 2011, Minco Silver concluded a share offering of 7,600,000 common shares at $5.95 per share. The Company did not participate in this offering and as a result, its ownership interest in Minco Silver decreased to 22.15% as at December 31, 2011.
The Company’s ownership interest in Minco Silver decreased to 22.06% as at March 31, 2012.
Comprehensive income (loss) on the investment in Minco Silver is as follows:
| | | Three months ended March 31, | |
| | | 2012 | | | | 2011 | |
| | | $ | | | | $ | |
Dilution gain (loss) | | | (8,040 | ) | | | 8,478,000 | |
Equity loss | | | (361,069 | ) | | | (677,154 | ) |
Accumulated translation adjustment | | | (75,127 | ) | | | (87,981 | ) |
Comprehensive income (loss) from investment in Minco Silver | | | (444,236 | ) | | | 7,712,865 | |
Minco Gold Corporation
(An exploration stage enterprise)
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
5. | Equity investment in Minco Silver Corporation (continued) |
The carrying value and market value of the Minco Silver shares held by the Company and accounted for using the equity basis, are as follow:
| | March 31, | | | December 31, | |
| | 2012 | | | 2011 | |
| | | $ | | | | $ | |
Carrying value of investment in Minco Silver | | | 14,044,780 | | | | 14,489,016 | |
| | | | | | | | |
Market value of Minco Silver shares | | | 27,560,000 | | | | 25,870,000 | |
As at March 31, 2012, Minco Silver had current assets of $69,494,058, non-current assets of $18,799,183 (including $18,105,456 in capitalized mineral interests), and current liabilities of $471,259 and shareholders’ equity of $87,821,982. Minco Silver incurred exploration costs of $Nil, administration costs of $1,753,393 and a loss of $1,633,427 during the three months period ended March 31, 2012
As at December 31, 2011, Minco Silver had current assets of $71,012,927, non-current assets of $18,562,785 (including $17,811,322 in capitalized mineral interest costs), and current liabilities of $968,600 and shareholders’ equity of $88,607,022. Minco Silver recorded exploration costs of $Nil, administration costs of $2,854,413, and a loss of $2,775,308 during the three months period ended March 31, 2011.
a. | Common shares and contributed surplus |
100,000,000 common shares without par value
Minco Gold may grant options to its directors, officers, employees and consultants under its stock option plan (the “Stock Option Plan”). The Company’s board of directors grants such options for periods of up to five years, with vesting periods determined at its sole discretion and at prices equal to or greater than the closing market price on the day preceding the date the options are granted. These options are equity settled.
On March 28, 2012, the Company granted stock options to purchase 2,000,000 common shares at an exercise price of $0.67 per common share that vest over an 18-month period from the issue date to its directors, consultants and employees.
Minco Gold Corporation
(An exploration stage enterprise)
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
6. | Share capital (continued) |
The number of common shares reserved for issuance under the Stock Option Plan is 6,525,667. The maximum number of common shares reserved for issuance is 15% of the issued and outstanding common shares of the Company.
Minco Gold recorded $215,042 in stock-based compensation expense for the three months period ended March 31, 2012 (March 31, 2011 - $776,741).
A summary of the options outstanding is as follows:
Number outstanding | | | Weighted average exercise price | |
| | | | $ | |
Balance, January 1, 2011 | | | 4,145,000 | | | | 0.99 | |
| | | | | | | | |
Granted | | | 2,380,000 | | | | 2.18 | |
Exercised | | | (833,333 | ) | | | 0.96 | |
Forfeited | | | (447,667 | ) | | | 2.01 | |
Expired | | | (260,000 | ) | | | 1.99 | |
| | | | | | | | |
Balance, December 31, 2011 | | | 4,984,000 | | | | 1.41 | |
| | | | | | | | |
Granted | | | 2,000,000 | | | | 0.67 | |
Forfeited | | | (343,333 | ) | | | 1.59 | |
Expired | | | (115,000 | ) | | | 1.79 | |
| | | | | | | | |
Balance, March 31, 2012 | | | 6,525,667 | | | | 1.17 | |
Minco Gold Corporation
(An exploration stage enterprise)
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
6. | Share capital (continued) |
| | | | | | | | | | | | | | | |
Options outstanding | | | Options exercisable | |
Range of exercise prices | | Number outstanding | | | Weighted average remaining contractual life (year) | | | Weighted average exercise price | | | Number exercisable | | | Weighted average exercise price | |
$ | | | | | | | | $ | | | | | | $ | |
0.48 - 0.65 | | | 720,000 | | | | 1.80 | | | | 0.48 | | | | 720,000 | | | | 0.48 | |
0.66 - 0.90 | | | 3,000,000 | | | | 3.49 | | | | 0.71 | | | | 1,000,000 | | | | 0.79 | |
0.91 - 1.30 | | | 726,667 | | | | 1.29 | | | | 1.00 | | | | 726,667 | | | | 1.00 | |
1.31 - 1.80 | | | 140,000 | | | | 1.04 | | | | 1.44 | | | | 140,000 | | | | 1.44 | |
1.81 - 2.59 | | | 1,939,000 | | | | 3.79 | | | | 2.18 | | | | 1,285,988 | | | | 2.19 | |
| | | 6,525,667 | | | | 3.10 | | | | 1.17 | | | | 3,872,655 | | | | 1.26 | |
The Company used the Black-Scholes option pricing model to determine the fair value of the options with the following assumptions:
| | 2012 | | | 2011 | |
Risk-free interest rate | | | 1.12% - 1.56 | % | | | 1.07% - 2.56 | % |
Volatility | | | 89% - 95 | % | | | 85% - 94 | % |
Forfeiture rate | | | 28 | % | | | 28 | % |
Estimated expected lives | | 5 years | | 5 years |
Option pricing models require the use of subjective estimates and assumptions including the expected stock price volatility. The stock price volatility is calculated based on the Company’s historical volatility. Changes in the underlying assumptions can materially affect the fair value estimates and therefore, in management’s opinion, existing models do not necessarily provide a reliable measure of the fair value of the Company’s stock options.
Minco Gold Corporation
(An exploration stage enterprise)
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
7. Commitments
The Company has commitments in respect of office leases requiring minimum payments of $436,713, as follows:
| | $ | | |
| | | | |
2012 | | | 104,049 | |
2013 | | | 140,839 | |
2014 | | | 143,869 | |
2015 | | | 47,956 | |
| | | 436,713 | |
8. Related party transactions
Shared office expenses
| a) | Minco Silver and Minco Gold share offices and certain administrative expenses in Beijing and Minco Silver, Minco Base Metals Corporation (“MBM”) and Minco Gold share offices and certain administrative expenses in Vancouver. |
| At March 31, 2012, the Company has $58,250 due from Minco Silver (December 31, 2011 - $429,114) and consisted of the following: |
| Amount due from Foshan Minco as at March 31, 2012 of $1,218,745 (December 31, 2011 - $1,167,282), representing the expenditures incurred by Minco China on behalf of Foshan Minco and shared office expenses. |
| Amount due to Minco Silver as at March 31, 2012 of $1,160,495 (December 31, 2011 – amount due from of $738,168) representing funds advanced from Minco Silver to Minco Gold to support its operating activities in Canada net of shared head office expenses. |
The amounts due are unsecured, non-interest bearing and payable on demand.
The above two amounts will be net settled and accordingly has been presented as a net balance on the consolidated financial statements.
| b) | At March 31, 2012, the Company has $9,145 due from MBM (December 31, 2011 - $20,774), in relation to shared office expenses. The Company is related to MBM through one common directors and common management. |
The amounts due are unsecured, non-interest bearing and payable on demand.
Minco Gold Corporation
(An exploration stage enterprise)
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
8. | Related party transactions (continued) |
Funding of Foshan Minco
| Minco Silver cannot invest directly in Foshan Minco as Foshan Minco is legally owned by Minco China. All funding supplied by Minco Silver for exploration of the Fuwan Project must first go through Minco China via the Company to comply with the Chinese Law. In the normal course of business Minco Silver uses trust agreements when providing cash, denominated in US dollars, to Minco China via the Company for the purpose of increasing the registered capital of Foshan Minco. Minco China is a registered entity in China however it is classified as being a wholly foreign owned entity and therefore can receive foreign investment... Foshan Minco is a Chinese company with registered capital denominated in RMB and therefore can only receive domestic investment from Minco China. Increases to the registered capital of Foshan Minco must be denominated in RMB. |
| On June 9, 2011, Minco Silver advanced US$10 million (March 31, 2012 - $10,199,000) to the Company, the ultimate legal shareholder of Foshan Minco. During 2011, the Company received government approvals to increase the registered capital of its wholly owned subsidiary, Minco China. Minco China has undertaken to exchange the US$10 million into RMB and will then invest the funds, on behalf of Minco Silver, to increase the registered capital of Foshan Minco. |
| In August, 2011, the Company, Minco Silver and Minco China entered into a trust agreement in which the Company and Minco China confirmed they have received the US$10 million, and Minco China is required to exchange these US fund into RMB in order to increase Foshan Minco’s registered share capital. Once all the funds are transferred from Minco China to Foshan Minco, the trust agreement is effectively settled and no repayment is expected by Minco Silver from Minco China. |
| As at March 31, 2012, Minco China held US$8,187,394 and RMB 12,000,000 in trust for Minco Silver. |
Minco Gold Corporation
(An exploration stage enterprise)
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
8. | Related party transactions (continued) |
| Key management compensation |
| In the three months period ended March 31, 2012 and 2011, the following compensation was paid to key management. Key management includes the Company’s directors and senior management. This compensation is included in exploration costs, and administrative expenses |
| | March 31, 2012 | |
| | Cash remuneration | | | Share-based compensation | | | Total | |
| | | $ | | | | $ | | | | $ | |
Directors | | | 14,500 | | | | 40,651 | | | | 55,151 | |
Senior management | | | 60,561 | | | | 98,040 | | | | 158,601 | |
Total | | | 75,061 | | | | 138,691 | | | | 213,752 | |
| | March 31, 2011 | |
| | Cash remuneration | | | Share-based compensation | | | Total | |
| | | $ | | | | $ | | | | $ | |
Directors | | | 14,000 | | | | 100,203 | | | | 114,203 | |
Senior management | | | 110,113 | | | | 286,995 | | | | 397,108 | |
Total | | | 124,113 | | | | 387,198 | | | | 511,311 | |
The above transactions were conducted in the normal course of business.
The Company’s business is considered as operating in one segment, mineral exploration and development. The geographical division of the Company’s assets and net loss is as follows:
Segment loss | | March 31, 2012 | |
| | Canada | | | China | | | Total | |
| | | $ | | | | $ | | | | $ | |
Exploration costs | | | (52,958 | ) | | | (249,931 | ) | | | (302,889 | ) |
General and administration costs | | | (555,024 | ) | | | (97,409 | ) | | | (652,433 | ) |
Other expenses | | | (283,950 | ) | | | (51,053 | ) | | | (335,003 | ) |
Segment loss | | | (891,932 | ) | | | (398,393 | ) | | | (1,290,325 | ) |
Minco Gold Corporation
(An exploration stage enterprise)
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2012 and 2011
(Expressed in Canadian dollars, unless otherwise stated)
9. | Segment reporting (continued) |
Segment loss | | March 31, 2011 | |
| | Canada | | | China | | | Total | |
| | | $ | | | | $ | | | | $ | |
Exploration costs | | | (137,971 | ) | | | (145,875 | ) | | | (283,846 | ) |
General and administration costs | | | (1,174,636 | ) | | | (179,943 | ) | | | (1,354,579 | ) |
Other income (expenses) | | | 7,795,431 | | | | (37,381 | ) | | | 7,758,050 | |
| | | | | | | | | | | | |
Segment profit (loss) | | | 6,482,824 | | | | (363,199 | ) | | | 6,119,625 | |
Assets and liabilities by segment | | | | | March 31, 2012 | |
| | Canada | | | China | | | Total | |
| | $ | | | | $ | | | | $ | | |
Current assets | | | 318,384 | | | | 6,185,078 | | | | 6,503,462 | |
Non-current assets | | | 14,101,099 | | | | 227,926 | | | | 14,329,025 | |
Current liabilities | | | 184,324 | | | | 7,349,346 | | | | 7,533,670 | |
| | | | | | | | | | | | |
| | | | | | | December 31, 2011 | |
| | | Canada | | | | China | | | | Total | |
| | | $ | | | | $ | | | | $ | |
Current assets | | | 258,199 | | | | 7,128,571 | | | | 7,386,770 | |
Non-current assets | | | 14,545,540 | | | | 244,463 | | | | 14,790,003 | |
Current liabilities | | | 220,724 | | | | 7,494,378 | | | | 7,715,102 | |