UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month ofNovember, 2003
CANADIAN EMPIRE EXPLORATION CORP.
(Translation of registrant’s name into English)
#1205 – 675 West Hastings Street, Vancouver, British Columbia, Canada V6B 1N2
(Address of principal executive office)
[Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F X Form 40-F ____
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Canadian Empire Exploration Corp
(Registrant)
Date:November 28, 2003
By
_”Jeannine P.M. Webb”_
Jeannine PM Webb, Chief Financial Officer and Corporate Secretary
CANADIAN EMPIRE EXPLORATION CORP. | | | |
INTERIM REPORT | | | | | | |
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 | |
(UNAUDITED, PREPARED BY MANAGEMENT) | | | |
CANADIAN EMPIRE EXPLORATION CORP. | | | | |
CONSOLIDATED BALANCE SHEET | | | | | |
AS AT SEPTEMBER 30, 2003 AND DECEMBER 31, 2002 | | | |
(UNAUDITED, PREPARED BY MANAGEMENT) | | | | |
| | | | | | | | | |
| | | | | | | | SEPTEMBER 30, 2003 | DECEMBER 31, 2002 |
| | | | | | | | $ | $ |
| | | | | | | | | |
| | | | | | | | | |
| ASSETS | | | | | | | |
Current Assets | | | | | | | |
Cash and short-term investments | | | | | 859,787 | 729,735 |
Accounts receivable | | | | | | 28,129 | 69,570 |
| | | | | | | | 887,916 | 799,305 |
| | | | | | | | | |
Resource Assets | | | | | | 1,213,560 | 1,008,652 |
| | | | | | | | | |
| | | | | | | | 2,101,476 | 1,807,957 |
| | | | | | | | | |
| | | | | | | | | |
| LIABILITIES | | | | | | | |
Current liabilities | | | | | | | |
Accounts payable and accrued liabilites | | | | 170,086 | 155,584 |
Due to related party | | | | | | 85,404 | 30,623 |
| | | | | | | | 255,491 | 186,207 |
| | | | | | | | | |
| SHAREHOLDERS' EQUITY | | | | | | |
Capital stock | | | | | | | |
Authorized - 250,000,000 common shares without par value | | | | |
Issued | | | | | | | 20,436,413 | 19,835,320 |
| | | | | | | | | |
Special warrants | | | | | | - | 246,000 |
| | | | | | | | | |
Allotted but not issued | | | | | | 461,700 | - |
| | | | | | | | | |
Contributed surplus | | | | | | 64,784 | 64,784 |
| | | | | | | | | |
Deficit | | | | | | | (19,116,912) | (18,524,354) |
| | | | | | | | 1,845,985 | 1,621,750 |
| | | | | | | | 2,101,476 | 1,807,957 |
| | | | | | | | | |
Nature of operations and going concern (note 1) | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Approved by the Directors | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
"John S. Brock" | | | "R. E. Gordon Davis" | | | |
John S. Brock | | | R. E. Gordon Davis | | | |
CANADIAN EMPIRE EXPLORATION CORP. | | | | |
CONSOLIDATED STATEMENTS OF LOSS AND DEFICIT | | | |
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 | | |
(UNAUDITED, PREPARED BY MANAGEMENT) | | |
| | | | | | | | | |
| | | | | | 9 MONTHS ENDED SEPT 30, 2003 | 9 MONTHS ENDED SEPT 30, 2002 | 3 MONTHS ENDED SEPT 30, 2003 | 3 MONTHS ENDED SEPT 30, 2002 |
| | | | | | $ | $ | $ | $ |
| | | | | | | | | |
| | | | | | | | | |
Administration expenses | | | | | | |
Bank charges | | | | 634 | 777 | (11) | 196 |
Consulting | | | | 7,250 | 14,805 | 7,250 | 8,055 |
Depreciation | | | | - | 2,236 | - | - |
Finders fee | | | | - | 24,000 | - | 24,000 |
Insurance | | | | 2,873 | 2,369 | - | - |
Legal and audit | | | | 27,707 | 21,152 | 23,929 | 10,276 |
Office operations and facilities | | | 43,258 | 68,083 | 14,267 | 24,181 |
Salaries and wages | | | | 52,112 | 55,266 | 24,915 | 17,062 |
Transfer agent and stock exchange fees | | 37,304 | 36,398 | 9,734 | 6,378 |
Shareholder communication | | | 28,055 | 88,127 | 9,905 | 76,726 |
| | | | | | 199,192 | 313,213 | 89,989 | 166,874 |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Other Expenses (income) | | | | | | |
General exploration expenditures | | | 63,308 | 39,436 | 12,852 | 23,515 |
Write-off of exploration expenditures | | | 336,625 | - | 336,196 | - |
Write-off of mineral property expenditures | | - | - | - | - |
Interest income | | | | (6,567) | (653) | (1,450) | (640) |
| | | | | | 393,366 | 38,783 | 347,598 | 22,875 |
| | | | | | | | | |
| | | | | | | | | |
Loss (Income) for the period | | | 592,558 | 351,996 | 437,587 | 189,749 |
| | | | | | | | | |
Deficit - beginning of period | | | 18,524,354 | 17,501,745 | 18,679,325 | 17,663,992 |
| | | | | | | | | |
Deficit - end of period | | | 19,116,912 | 17,853,741 | 19,116,912 | 17,853,741 |
| | | | | | | | | |
Basic and diluted loss per common share | | 0.037 | 0.051 | 0.028 | 0.017 |
| | | | | | | | | |
Weighted average number of common shares | | 15,841,086 | 6,856,367 | 15,841,086 | 11,409,420 |
| | | | | | | | | |
| | | | | | | | | |
CANADIAN EMPIRE EXPLORATION CORP. | | | | |
CONSOLIDATED STATEMENTS OF DEFERRED EXPLORATION AND MINERAL PROPERTY EXPENDITURES |
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 | | |
(UNAUDITED, PREPARED BY MANAGEMENT) | | | | |
| | | | | | | | | |
| | | | | | 9 MONTHS ENDED SEPT 30, 2003 | 9 MONTHS ENDED SEPT 30, 2002 | 3 MONTHS ENDED SEPT 30, 2003 | 3 MONTHS ENDED SEPT 30, 2002 |
| | | | | | $ | $ | $ | $ |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Exploration and mineral property expenditures | | | | | |
during the period | | | | | | | |
| | | | | | | | | |
Accomodation | | | | 31,447 | 1,256 | 30,416 | 550 |
Assays and geochemical analysis | | | 4,940 | - | 4,774 | - |
Consulting | | | | 28,163 | 18,739 | 12,683 | 11,855 |
Depreciation | | | | - | - | - | - |
Drilling | | | | | 110,483 | 550 | 110,626 | 550 |
Expediting | | | | 5,677 | 5 | 5,150 | 5 |
Field supplies | | | | 7,987 | 297 | 7,554 | 297 |
Fuel | | | | | 14,810 | - | 2,350 | |
Maps, printing and drafting | | | 2,921 | 1,860 | 2,350 | 554 |
Project management fees | | | 47,889 | 6,475 | 35,932 | 3,842 |
Property acquisition and maintenance costs | | 22,555 | - | 370 | - |
Salaries and wages | | | | 170,441 | 58,340 | 75,046 | 34,517 |
Surveys | | | | | 48,302 | - | 48,175 | - |
Transportation | | | | 99,627 | 591 | 95,600 | 397 |
| | | | | | | | | |
Expenditures during the period | | | 595,241 | 88,113 | 431,025 | 52,567 |
| | | | | | | | | |
Balance - beginning of period | | | 1,008,652 | - | 1,109,522 | 19,625 |
| | | | | | | | | |
Less: | | | | | | | | |
| General exploration expenditures | | | 63,308 | 39,436 | 12,852 | 23,515 |
| Write-off of exploration expenditures | | 336,625 | - | 336,196 | - |
| Write-off of mineral property expenditures | | - | - | - | - |
| Reclamation Deposit | | | (9,600) | - | (9,600) | - |
| | | | | | 390,333 | 39,436 | 339,448 | 23,515 |
| | | | | | | | | |
Balance - end of period | | | 1,213,560 | 48,677 | 1,201,100 | 48,677 |
| | | | | | | | | |
CANADIAN EMPIRE EXPLORATION CORP. | | | | |
CONSOLIDATED STATEMENTS OF CASH FLOWS | | | |
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 | | |
(UNAUDITED, PREPARED BY MANAGEMENT) | | |
| | | | | | | | | |
| | | | | | 9 MONTHS ENDED SEPT 30, 2003 | 9 MONTHS ENDED SEPT 30, 2002 | 3 MONTHS ENDED SEPT 30, 2003 | 3 MONTHS ENDED SEPT 30, 2002 |
| | | | | | $ | $ | $ | $ |
| | | | | | | | | |
Cash flows from operating activities | | | | | |
Loss for the period | | | | (592,558) | (351,996) | (437,587) | (189,749) |
Depreciation | | | | - | 2,236 | - | - |
Write-off of exploration expenditures | | | 336,625 | 39,436 | 336,196 | 23,515 |
Write-off of mineral property expenditures | | - | - | - | - |
| | | | | | (255,933) | (310,324) | (101,391) | (166,234) |
| | | | | | | | | |
| | | | | | | | | |
Changes in non-cash working capital items | | 110,725 | (79,423) | 71,963 | (862) |
| | | | | | | | | |
| | | | | | (145,208) | (389,747) | (29,428) | (167,096) |
| | | | | | | | | |
| | | | | | | | | |
Cash flows from financing activities | | | | | | |
Issue of common shares - for cash | | | 461,300 | 1,845,000 | 461,300 | - |
Issue of comon shares - for warrants | | | - | 117,000 | - | - |
Allotted but not issued for private placement | | 381,700 | - | 381,700 | - |
Share issue costs | | | | (26,207) | (206,165) | (21,070) | - |
| | | | | | 816,793 | 1,755,835 | 821,930 | - |
| | | | | | | | | |
Cash flows from investing activities | | | | | | |
Property acquisition and maintenance costs | | (22,555) | - | (370) | - |
Deferred exploration expenditures (net of depreciation) | | (509,378) | (88,113) | (430,263) | (52,567) |
Reclamation deposit | | | | (9,600) | - | (9,600) | - |
| | | | | | (541,533) | (88,113) | (440,233) | (52,567) |
| | | | | | | | | |
| | | | | | | | | |
Increase (decrease) in cash and short-term investments | 130,052 | 1,277,975 | 352,269 | (219,663) |
| | | | | | | | | |
Cash and short-term investments - beginning of period | 729,735 | 54,237 | 507,519 | 1,551,875 |
| | | | | | | | | |
Cash and short-term investments - end of period | | 859,787 | 1,332,212 | 859,787 | 1,332,212 |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
CANADIAN EMPIRE EXPLORATION CORP. | | | | |
NOTES TO THE INTERIM FINANCIAL STATEMENTS | | | | |
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 | | | |
(UNAUDITED, PREPARED BY MANAGEMENT) | | | | |
| | | | | | | | | |
1- Nature of operations and going concern | | | | |
The company is in the business of acquiring and exploring mineral properties and has not yet determined whether its properties contain ore reserves that are economically recoverable. The recoverability of the amounts shown for resource assets is dependent upon the existence of economically recoverable reserves, the ability of the company to obtain the necessary financing to complete the exploration and development of its properties, and upon future profitable production or proceeds from the disposition of the properties. |
| | | | | | | | | |
The company's ability to continue as a going concern is dependent on management's ability to secure additional financing. Management is actively pursuing such additional sources of financing, and while it has been successful in doing so in the past, there can be no assurance it will be able to do so in the future. Because of this, there is sbstantial doubt about the ability of the company to continue as a going concern. These financial statements do not include any adjustments that might be required should the company be unable to continue as a going concern. Such adjustments could be material. |
| | | | | | | | | |
2- Basis of presentation | | | | | | |
These interim financial statements follow the same accounting policies and methods of their application as the most recent annual audited financial statements of the company and should be read in conjunction therewith. |
| | | | | | | | | |
3- Stock options | | | | | | | |
Effective January 1, 2002, the company adopted the new accounting standard for stock-based compensation. The company has elected to follow the intrinsic value method of accounting for share options granted to employees and directors. Under this method, no compensatoin expense will be recorded if the exercise price of the share options were granted at market. Had the company followed the fair value method of accounting, the company would have recorded a compensation expense of $225,000 on an after-tax basis pursuant to the share options issued in the current quarter. Pro forma earnings information determined under the fair value method of accounting for stock options is as follows: |
| | | | | | | | | |
Net loss | | | | | | | |
| As reported | | | | | 437,587 | | |
| Compensation expense, net of taxes | | | 228,799 | | |
| Pro forma | | | | | 666,386 | | |
| | | | | | | | | |
Basic and diluted loss per common share | | | | | |
| As reported | | | | | 0.028 | | |
| Pro forma | | | | | 0.042 | | |
QUARTERLY AND YEAR-END REPORT | | | |
BC FORM 51-901F | | | | | |
| | | | | | | | |
NAME OF ISSUER | | CANADIAN EMPIRE EXPLORATION CORP. | |
FOR QUARTER ENDED | | September 30, 2003 | | | |
DATE OF REPORT | | November 24, 2003 | | | |
ISSUER ADDRESS | | 1205 - 675 WEST HASTINGS STREET | | |
| | | | VANCOUVER, BC V6B 1N2 | | |
ISSUER TELEPHONE NUMBER | (604) 687-4951 | | | | |
ISSUER FAX NUMBER | | (604) 687-4991 | | | | |
CONTACT PERSON | | JOHN S. BROCK | | | | |
CONTACT POSITION | | PRESIDENT | | | | |
CONTACT TELEPHONE NUMBER | (604) 687-4951 | | | | |
CONTACT EMAIL | | jsbrock@badgerandco.com | | | |
ISSUER WEB SITE ADDRESS | | | | |
| | | | | | | | |
CERTIFICATE | | | | | | | |
The three schedules require to complete this Report are attached and the diclosure contained therein has been approved by the Board of Directors. A copy or this Report will be provided to any shareholder who requests it. |
| | | | | | | | |
| | | | | | | | |
John S. Brock | | "John S. Brock" | | November 24, 2003 | |
NAME OF DIRECTOR | SIGNATURE | | DATE SIGNED | |
| | | | | | | | |
| | | | | | | | |
R. E. Gordon Davis | | "R. E. Gordon Davis" | | November 24, 2003 | |
NAME OF DIRECTOR | SIGNATURE | | DATE SIGNED | |
CANADIAN EMPIRE EXPLORATION CORP. | | | | | |
SCHEDULE B | | | | | | | | | |
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 | | | |
(UNAUDITED, PREPARED BY MANAGEMENT) | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
1) | | Analysis of Expenses and Deferred Costs | | | | | | | |
| | | | | | | | | | | | |
| | Administrative Expenses | | | | | | | | | |
| | With respect to the Administrative Expenses of the Company, see the attached Financial Statements. | | | |
| | | | | | | | | | | | |
| | Summary of Resource Assets | | | | | | | | |
| | For the year-to-date period ended September 30, 2003: | | | | | | |
| | | | Property costs | Exploration costs | Total | | | | | | |
| | Hemlo West | - | 280,268 | 280,268 | | | | | | |
| | Amos | | - | - | - | | | | | | |
| | Meridian | | - | - | - | | | | | | |
| | Yukon Olympic | 82,020 | 319,186 | 401,206 | | | | | | |
| | Big Bulk | | 400 | 490,692 | 491,092 | | | | | | |
| | VMS | | 23,435 | 7,959 | 31,394 | | | | | | |
| | | | 105,855 | 1,098,105 | 1,203,960 | | | | | | |
| | Reclamation deposit | | | 9,600 | | | | | | |
| | | | | | 1,213,560 | | | | | | |
| | | | | | | | | | | | |
| | Deferred Exploration and Mineral Property Expenditures by Property | | | | | | |
| | For the year-to-date period ended September 30, 2003: | | | | | | |
| | | | | | | | | | | | |
| | | | Hemlo West | Amos | Meridian | Yukon Olympic | Big Bulk | VMS | General | | Total |
| | | | | | | | | | | | |
| | Balance - begining of period | | 276,195 | 333,025 | - | 242,340 | 131,617 | 25,476 | - | | 1,008,652 |
| | | | 276,195 | 333,025 | - | 242,340 | 131,617 | 25,476 | - | | 1,008,652 |
| | | | | | | | | | | | |
| | Accomodation | - | - | - | 13,491 | 16,498 | - | 1,457 | | 31,447 |
| | Assays and geochemical analysis | | - | - | - | 243 | 4,089 | - | 608 | | 4,940 |
| | Consulting | - | - | - | 1,620 | 13,223 | 1,080 | 12,240 | | 28,163 |
| | Depreciation | - | - | - | - | - | - | - | | - |
| | Drilling | | - | - | - | - | 110,483 | - | - | | 110,483 |
| | Expediting | 80 | 23 | 120 | 1,473 | 3,967 | - | 14 | | 5,677 |
| | Field supplies | - | - | - | 3,864 | 4,005 | - | 118 | | 7,987 |
| | Fuel | | - | - | - | 367 | 14,443 | - | - | | 14,810 |
| | Maps, printing and drafting | 101 | - | - | 455 | 2,076 | - | 289 | | 2,921 |
| | Project management fees | 542 | 277 | 41 | 12,493 | 28,516 | 495 | 5,526 | | 47,889 |
| | Property acquisition and maintenance costs | | - | - | - | 21,720 | 400 | 435 | - | | 22,555 |
| | Salaries and wages | 2,691 | 2,840 | 299 | 47,820 | 71,626 | 3,908 | 41,257 | | 170,441 |
| | Surveys | | - | - | - | 48,302 | - | - | - | | 48,302 |
| | Transportation | 660 | - | - | 7,018 | 90,150 | - | 1,800 | | 99,627 |
| | Trenching | | - | - | - | - | - | - | - | | - |
| | | | 4,073 | 3,140 | 460 | 158,866 | 359,475 | 5,918 | 63,308 | | 595,241 |
| | | | | | | | | | | | |
| | Write-offs | | | (336,165) | (460) | | | | (63,308) | | (399,933) |
| | Reclamation deposit (Big Bulk) | | | | | | | | 9,600 |
| | | | | | | | | | | | |
| | Balance | | 280,268 | - | - | 401,206 | 491,092 | 31,394 | - | | 1,213,560 |
| | | | | | | | | | | | |
2) | | Related Party Transactions | | | | | | | | |
| | For the year-to-date period ended June 30, 2003: | | | | | | | |
| | $70,026 | for cost of operations and administration to companies controlled by directors | | | |
| | $121,042 | for fees for professional services to companies controlled by directors | | | |
| | $117,105 | for exploration services and project management fees to companies controlled by directors | | |
| | $30,000 | was owed to John S. Brock Limited, a company related by virtue of common directorship, in connection with a loan to the Company |
| | | | | | | | | | | | |
3) | | Securities Issued and Options Granted | | | | | | | |
| a) | Securities Issued | | | | | | | | | |
| | For the year-to-date period ended September 30, 2003: | | | | | |
| | | | | | | | | | | | |
| | In connection with the Teck Cominco Agreement, the Company issued 820,000 special warrants for no further consideration. | | |
| | Each special warrant allows for the purchase of 820,000 units until January 12, 2004, for no further consideration, into one share and one underlying warrant exercisable into one share at $0.30 per share for a period of one year from the exercise of the special warrant. | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
CANADIAN EMPIRE EXPLORATION CORP. | | | | | |
SCHEDULE B | | | | | | | | | |
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 | | | |
(UNAUDITED, PREPARED BY MANAGEMENT) | | | | |
| | | | | | | | | | | | |
| b) | Options Granted | | | | | | | | | |
| | For the year-to-date period ended September 30, 2003: | | | | | | |
| | | | Date of Option | Expiry Date | $/Share | # of Shares | | | | | |
| | John S Brock | Jan 3/03 | Jan 3/08 | 0.15 | 560,000 | | | | | |
| | Wayne J. Roberts | Jan 3/03 | Jan 3/08 | 0.15 | 430,000 | | | | | |
| | Jeannine P. M. Webb | Jan 3/03 | Jan 3/08 | 0.15 | 200,000 | | | | | |
| | R. E. Gordon Davis | Jan 3/03 | Jan 3/08 | 0.15 | 75,000 | | | | | |
| | Lawrence page | Jan 3/03 | Jan 3/08 | 0.15 | 75,000 | | | | | |
| | C. Douglas Proctor | Jan 3/03 | Jan 3/08 | 0.15 | 75,000 | | | | | |
| | Brian Thurston | Jan 3/03 | Jan 3/08 | 0.15 | 50,000 | | | | | |
| | George Norman | Jan 3/03 | Jan 3/08 | 0.15 | 50,000 | | | | | |
| | Susie Rivera | Jan 3/03 | Jan 3/08 | 0.15 | 25,000 | | | | | |
| | Terri Goglin | Jan 3/03 | Jan 3/08 | 0.15 | 40,000 | | | | | |
| | Blaine Monaghan | Aug 21/03 | Aug 21/08 | 0.15 | 100,000 | | | | | |
| | | | | | | 1,680,000 | | | | | |
| | | | | | | | | | | | |
4) | | Share Capital | | | | | | | | | |
| a) | Authorized and Issued | | | | | | | | | |
| | Common shares without par value - authorized 250,000,000 | | | | | |
| | Common shares without par value - issued and outstanding 20,454,086 | | | |
| | | | | | | | | | | | |
| b) | Outstanding Stock Options | | | | | | | | |
| | | | Date of Option | Expiry Date | $/Share | # of Shares | | | | | |
| | | | | | | | | | | | |
| | John S Brock | Jan 3/03 | Jan 3/08 | 0.15 | 560,000 | | | | | |
| | Wayne J. Roberts | Jan 3/03 | Jan 3/08 | 0.15 | 430,000 | | | | | |
| | Jeannine P. M. Webb | Jan 3/03 | Jan 3/08 | 0.15 | 200,000 | | | | | |
| | R. E. Gordon Davis | Jan 3/03 | Jan 3/08 | 0.15 | 75,000 | | | | | |
| | Lawrence Page | Jan 3/03 | Jan 3/08 | 0.15 | 75,000 | | | | | |
| | C. Douglas Proctor | Jan 3/03 | Jan 3/08 | 0.15 | 75,000 | | | | | |
| | Brian Thurston | Jan 3/03 | Jan 3/08 | 0.15 | 50,000 | | | | | |
| | George Norman | Jan 3/03 | Jan 3/08 | 0.15 | 50,000 | | | | | |
| | Susie Rivera | Jan 3/03 | Jan 3/08 | 0.15 | 25,000 | | | | | |
| | Terri Goglin | Jan 3/03 | Jan 3/08 | 0.15 | 40,000 | | | | | |
| | Blaine Monaghan | Aug 21/03 | Aug 21/08 | 0.15 | 100,000 | | | | | |
| | | | | | | 1,680,000 | | | | | |
| | | | | | | | | | | | |
| c) | Outstanding Warrants | | | | | | | | | |
| | | | Expiry Date | # Warrants | # Shares | $/Share | | | | | |
| | Guadalupe property agreement | Dec 20/03 | 7,570 | 7,570 | $0.09 | | | | | |
| | Private placement - May/02 | May 22/04 | 1,500,000 | 1,500,000 | $0.15 | | | | | |
| | Short Form Ofering Document - June/02 | June 18/04 | 4,050,000 | 2,025,000 | $0.15 | (1) | | | | |
| | Short Form Ofering Document - June/02 - agents warrants | June 18/04 | 1,080,000 | 1,080,000 | $0.35 | (2) | | | | |
| | Private placement - May/02 | Dec 20/03 | 258,333 | 258,333 | $0.12 | | | | | |
| | Private placement - May/02 | Dec 30/03 | 20,000 | 20,000 | $0.12 | | | | | |
| | Yukon Olympic farm-out | Sept 20/04 | 200,000 | 200,000 | $0.20 | | | | | |
| | VMS farm-out | Oct 22/04 | 100,000 | 100,000 | $0.20 | | | | | |
| | Private placement - Sept/03 | Sept 15/04 | 455,000 | 455,000 | $0.10 | | | | | |
| | Private placement - Sept/03 | Sept 15/04 | 31,500 | 31,500 | $0.10 | | | | | |
| | | | | 7,702,403 | 5,677,403 | | | | | | |
| | | | | | | | | | | | |
| | (1) Warrants were extended until June 18, 2004 and repriced from $0.35 per share to $0.15 per share | | |
| | (2) Warrants were extended until June 18, 2004 | | | | | |
| | | | | | | | | | | | |
| d) | Convertible Securities | | | | | | | | |
| | Nil | | | | | | | | | | |
| | | | | | | | | | | | |
| e) | Escrowed and Pooled Shares | | | | | | | |
| | Nil | | | | | | | | | | |
| | | | | | | | | | | | |
5) | | Directors and Officers of the Company | | | | | | |
| | John S. Brock, Director, Chief Executive Officer and President | West Vancouver, BC | | | |
| | Lawrence Page, QC, Director | | | West Vancouver, BC | | | |
| | R. E. Gordon Davis, Director | | | Vancouver, BC | | | |
| | Douglas Proctor, Director | | | Vancouver, BC | | | |
| | Wayne J. Roberts, Director and V-Pres. Exploration | Coquitlam, BC | | | | |
| | Jeannine P.M. Webb, CFO and Secretary | | Burnaby, BC | | | | |