International Tower Hill Mines Ltd.
(An Exploration Stage Company)
Interim Consolidated Financial Statements
(Expressed in Canadian dollars)
(Unaudited – Prepared by Management)
February 28, 2010
INTERNATIONAL TOWER HILL MINES LTD. |
(An Exploration Stage Company) |
Consolidated Financial Statements |
(Unaudited – Prepared by Management) |
(Expressed in Canadian dollars) |
February 28, 2010
Interim unaudited Consolidated Balance Sheets
Interim unaudited Consolidated Statements of Operations, Comprehensive Loss and Deficit
Interim unaudited Consolidated Statements of Cash Flows
Notes to the interim unaudited Consolidated Financial Statements
INTERNATIONAL TOWER HILL MINES LTD. |
(An Exploration Stage Company) |
Consolidated Balance Sheets |
(Expressed in Canadian dollars) |
(Unaudited – Prepared by Management) |
February 28, 2010 | May 31, 2009 | |
(audited) | ||
ASSETS | ||
Current | ||
Cash and cash equivalents (note 2b) | $ 20,018,617 | $ 32,489,341 |
Marketable securities (note 4) | 162,500 | 113,750 |
Accounts receivable | 90,412 | 76,634 |
Prepaid expenses | 138,603 | 166,264 |
20,410,132 | 32,845,989 | |
Property and Equipment (note 5) | 83,466 | 69,915 |
Mineral properties(note 6) | 49,036,283 | 33,417,566 |
$ 69,529,881 | $ 66,333,470 | |
LIABILITIES | ||
Current | ||
Accounts payable and accrued liabilities | $ 1,585,577 | $ 386,673 |
SHARE CAPITAL AND DEFICIT | ||
Share capital(note 7) | 92,810,790 | 79,256,633 |
Contributed surplus(note 7) | 6,614,808 | 10,218,728 |
Deficit | (31,481,294) | (23,528,564) |
67,944,304 | 65,946,797 | |
$ 69,529,881 | $ 66,333,470 |
Nature and continuance of operations(note 1)
Commitments(note 6)
Subsequent events (note 13)
Approved on behalf of the Directors:
“Hendrik Van Alphen”
Director
“Anton J. Drescher”
Director
See accompany notes to consolidated financial statements
INTERNATIONAL TOWER HILL MINES LTD. |
(An Exploration Stage Company) |
Consolidated Statements of Operations, Comprehensive Loss and Deficit |
(Expressed in Canadian dollars) |
(Unaudited – Prepared by Management) |
Three months ending | Nine months ended | |||
February 28 | February 28 | |||
2010 | 2009 | 2010 | 2009 | |
Expenses | ||||
Administration (note 9) | $ 9,621 | $ 9,600 | $ 28,863 | $ 34,300 |
Amortization | 6,476 | 13,368 | 22,062 | 36,648 |
Consulting fees (notes 7 and 9) | 52,504 | 109,254 | 475,633 | 1,180,284 |
Donations | 12,646 | 6,129 | 25,399 | 11,129 |
Insurance | 42,208 | 28,734 | 117,255 | 86,226 |
Investor relations (notes 7 and 9)
| 264,280 | 115,365 |
592,320 | 663,352 |
Office and miscellaneous | 36,998 | 55,444 | 114,165 | 125,671 |
Professional fees (note 9) | 142,876 | 88,058 | 414,097 | 206,134 |
Property investigations | 223 | 3,367 | 1,471 | 96,290 |
Rent (note 9) | 28,534 | 34,715 | 84,536 | 87,135 |
Regulatory | 210,476 | 4,143 | 240,085 | 32,341 |
Travel and promotion | 41,815 | 63,562 | 120,225 | 213,432 |
Wages and benefits (notes 7 and 9) | 1,322,168 | 460,574 | 3,497,443 | 1,368,129 |
(2,170,825) | (992,313) | (5,733,554) | (4,141,071) | |
Other items | ||||
Gain on foreign exchange | 21,016 | 103,169 | 30,437 | 217,048 |
Interest income | 28,488 | 10,040 | 87,293 | 112,704 |
Loss on sale of equipment | - | - | - | (7,040) |
Write-off of mineral properties
(note 6) | (1,809,434) | (1,003,576) | (2,385,656) | (2,618,034) |
Unrealized gain (loss) on marketable securities (note 4) | 26,000 | 32,500 | 48,750 | (169,000) |
(1,733,930) | (857,867) | (2,219,176) | (2,464,322) | |
Loss and comprehensive loss for the period | 3,904,755 | 1,850,180 | 7,952,730 | 6,605,393 |
Deficit, beginning of period | 27,576,539 | 18,509,854 | 23,528,564 | 13,754,641 |
Deficit, end of period | $ 31,481,294 | $ 20,360,034 | $ 31,481,294 | $ 20,360,034 |
Basic and fully diluted loss per share | ($0.07) | ($0.04) | ($0.14) | ($0.15) |
Weighted average number of shares outstanding | 59,851,591 | 43,312,921 | 58,129,208 | 43,111,245 |
See accompany notes to consolidated financial statements
INTERNATIONAL TOWER HILL MINES LTD. |
(An Exploration Stage Company) |
Consolidated Statements of Cash Flows |
(Expressed in Canadian dollars) |
(Unaudited – Prepared by Management) |
See accompany notes to consolidated financial statements
INTERNATIONAL TOWER HILL MINES LTD. |
(An Exploration Stage Company) |
Notes to the Consolidated Financial Statements |
(Expressed in Canadian dollars) |
(Unaudited – Prepared by Management) |
1.
NATURE AND CONTINUANCE OF OPERATIONS
The Company is in the business of acquiring, exploring and evaluating mineral properties, and either joint venturing or developing these properties further or disposing of them when the evaluation is completed. At February 28, 2010, the Company was in the exploration stage and had interests in properties in Alaska and Nevada, U.S.A.
These consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles on a going concern basis, which presume the realization of assets and discharge of liabilities in the normal course of business for the foreseeable future. The Company’s ability to continue as a going concern has been dependent upon achieving profitable operations and/or obtaining additional financing. During the current period the Company has raised $8,095,928 (May 31, 2009 – $37,913,974) through the issuance of share capital and has working capital at February 28, 2010 of $18,824,555 (May 31, 2009 - $32,459,316) which is considered sufficient to fund its operations and exploration program for the ensuing year. These consolidated financial statements do not include any adjustments to the amounts and classification of assets and liabilitie s that might be necessary should the Company be unable to continue in business.
The business of mining and exploration involves a high degree of risk and there can be no assurance that current exploration programs will result in profitable mining operations. The Company has no source of revenue, and has significant cash requirements to meet its administrative overhead and maintain its mineral property interests. The recoverability of amounts shown for mineral properties is dependent on several factors. These include the discovery of economically recoverable reserves, the ability of the Company to obtain the necessary financing to complete the development of these properties, and future profitable production or proceeds from disposition of mineral properties. The carrying values of the Company’s mineral property interests do not reflect current or future values.
2.
SIGNIFICANT ACCOUNTING POLICIES
The following is a summary of the significant accounting policies used by management in the preparation of these consolidated financial statements in accordance with Canadian generally accepted accounting principles.
a)
Basis of consolidation
These consolidated financial statements include the accounts of International Tower Hill Mines Ltd. and its wholly owned subsidiaries Talon Gold Alaska, Inc. (an Alaska corporation), Talon Gold (US) LLC (a Colorado limited liability company), Talon Gold Nevada Inc. (a Nevada corporation), Raven Gold Alaska Inc. (an Alaska corporation) and 813034 Alberta Ltd. (an Alberta corporation). All intercompany transactions and balances have been eliminated.
b)
Cash equivalents
The Company considers cash equivalents to consist of highly liquid investments that are cashable on demand, and which are subject to insignificant credit and interest rate risk.
At February 28, 2010, the Company held a total of $17,526,666 (May 31, 2009 - $10,004,000) short term investments which consist of:
Quantity | Maturity Date | Annual Yield | |
Renaissance High Interest saving | $ 2,514,259 | - | - |
Dundee Investment Saving | 3,010,407 | - | - |
Montreal Trust | 2,500,000 | March 12, 2010 | 0.90% |
TD Mortgage Corp. | 2,500,000 | March 12, 2010 | 0.80% |
Advisors’ Advantage Trust | 1,500,000 | June 10, 2010 | 0.50% |
Advisors’ Advantage Trust | 3,002,000 | June 11, 2010 | 0.50% |
National Bank of Canada | 2,500,000 | June 10, 2011 | 0.55% |
$ 17,526,666 |
c)
Marketable securities
Marketable securities are classified as held-for-trading, and are carried at quoted market value, where applicable, or at an estimate of fair value. Resulting realized and unrealized gains or losses, net of applicable income taxes, are reflected in operations.
d)
Foreign currency translation
Monetary assets and liabilities are translated at period-end exchange rates; other assets and liabilities have been translated at the rates prevailing at the date of transaction. Revenue and expense items, except for amortization, are translated at the average rate of exchange for the period. Amortization is converted using rates prevailing at dates of acquisition. Gains and losses from foreign currency translation are included in the consolidated statements of operations.
e)
Property and equipment
Fixed assets are stated at cost, net of accumulated amortization. Amortization is recorded over the estimated useful life of the assets at the following annual rates:
Computer equipment
-
30% declining balance
Computer software
-
3 years straight line
Furniture and equipment
-
20% declining balance
Leasehold improvements
-
straight-line over the lease term
f)
Mineral properties
Mineral properties consist of mining claims, leases and options. Acquisition options, leasehold and exploration costs are capitalized and deferred until such time as the property is put into production or the properties are disposed of either through sale or abandonment. If the property is put into production, the costs of acquisition and exploration will be written-off over the life of the property, based on estimated economic reserves. Proceeds received from the sale of any interest in a property will first be credited against the carrying value of the property, with any excess included in operations for the period. If a property is abandoned, the property and deferred exploration costs will be written-off to operations in the period of abandonment.
Recorded costs of mineral properties and deferred exploration and development expenditures are not intended to reflect present or future values of mineral properties.
Deferred costs related to mineral property interests are periodically reviewed for impairment. A review for potential impairment is subject to potentially material measurement uncertainty. If a review indicates that a mineral property interest has been impaired the related deferred costs are written down or written off.
Although the Company has taken steps to verify title to mineral properties in which it has an interest, based on industry norms for the current stage of exploration of such properties, these procedures do not guarantee the Company’s title. Property title may be subject to unregistered prior agreements and inadvertent non-compliance with regulatory requirements.
g)
Asset retirement obligation
The Company has adopted the CICA Handbook Section 3110 “asset retirement obligations” which establishes standards for the recognition, measurement and disclosure of liabilities for asset retirement obligations and the associated asset retirement costs. The standards apply to legal obligations associated with the retirement of long-lived tangible assets that arise from the acquisition, construction, development or normal operation of such assets. The standards require that a liability for an asset retirement obligation be recognized in the period in which it is incurred and when a reasonable estimate of the fair value of the liability can be made. Furthermore, a corresponding asset retirement cost is recognized by increasing the carrying amount of the related long-lived asset. The asset retirement cost is subsequently allocated in a ratio nal and systematic method over the underlying asset’s useful life. The initial fair value of the liability is accreted, by charges to operations, to its estimated future value.
h)
Share capital
The Company has adopted the residual value method with respect to the measurement of shares and warrants issued as private placement units. The residual value method first allocates value to the more easily measurable component based on fair value and then the residual value, if any, to the less easily measurable component.
The fair value of the common shares issued in the private placements was determined to be the more easily measurable component and these were valued at their fair value, as determined by the closing quoted bid price on the announcement date. The balance, if any, was allocated to the attached warrants. Any fair value attributed to the warrants is recorded as warrants.
Share capital issued as non-monetary consideration is recorded at the fair market value of the shares issued, which is determined by the Board of Directors of the Company and is generally based on the trading price of the shares at the time an agreement to issue shares has been reached.
Share issue costs incurred on the issue of the Company’s shares are charged directly to share capital.
i)
Loss per share
Basic loss per share is calculated using the weighted average number of shares outstanding during the period. The weighted average number of shares outstanding during the period was 58,129,208 (Year ended May 31, 2009 – 45,089,555). Diluted loss per share has not been presented separately as the outstanding options and warrants are anti-dilutive for each of the periods presented.
The Company uses the treasury stock method of calculating fully diluted per share amounts whereby any proceeds from the exercise of stock options or other dilutive instruments are assumed to be used to purchase common shares at the average market price during the period.
j)
Income tax
Income taxes are accounted for using the future income tax method. Under this method income taxes are recognized for the estimated income taxes payable for the current year and future income taxes are recognized for temporary differences between the tax and accounting bases of assets and liabilities and for the benefit of losses available to be carried forward for tax purposes that are more likely than not to be realized. Future income taxes assets and liabilities are measured using tax rates expected to apply in the years in which the temporary differences are expected to be recovered or settled. To the extent that future income tax assets are not considered more likely than not to be realized, a valuation allowance is recorded.
k)
Stock based compensation
The Company accounts for stock-based compensation using a fair value based method with respect to all stock-based payments measured and recognized, to directors, employees and non-employees. For directors and employees, the fair value of the options is measured at the date of grant. For non-employees, the fair value of the options is measured on the earlier of the date at which the counterparty performance is completed or the date the performance commitment is reached or the date at which the equity instruments are granted if they are fully vested and non-forfeitable. The fair value of the options is accrued and charged either to operations or mineral properties, with the offset credit to contributed surplus. For directors and employees the options are recognized over the vesting period, and for non-employees the options are recognized over the related service period. If and when the stock options are ultimately exercised, the applicable amounts of contributed surplus are transferred to share capital. The Company has not incorporated an estimated forfeiture rate for stock options that will not vest; rather the Company accounts for actual forfeitures as they occur.
l)
Joint venture accounting
Where the Company’s exploration and development activities are conducted with others, the accounts reflect only the Company’s proportionate interest in such activities.
m)
Measurement uncertainty
The preparation of financial statements in conformity with Canadian generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent liabilities at the date of the financial statements, and the reported amounts of revenues and expenditures during the reporting period. Actual results could differ from those reported.
Significant areas requiring the use of management estimates relate to the determination of impairment of mineral properties and determination of the fair value of asset retirement obligations. By their nature, these estimates and related future cash flows are subject to measurement uncertainty, and the impact on the financial statements of future periods could be material.
n)
Financial Instruments – Recognition and Measurement; Disclosure and Presentation
This standard sets out criteria for the recognition and measurement of financial instruments for fiscal years beginning on or after October 1, 2006. This standard requires all financial instruments within its scope, including derivatives, to be included on a Company’s balance sheet and measured either at fair value or, in certain circumstances when fair value may not be considered most relevant, at cost or amortized cost. Changes in fair value are to be recognized in the statements of operations or comprehensive income.
All financial assets and liabilities are recognized when the entity becomes a party to the contract creating the item. As such, any of the Company’s outstanding financial assets and liabilities at the effective date of adoption are recognized and measured in accordance with the new requirements as if these requirements had always been in effect. Any changes to the fair values of assets and liabilities prior to June 1, 2007 were recognized by adjusting opening deficit or opening accumulated other comprehensive income.
All financial instruments are classified into one of the following five categories: held-for-trading, held-to-maturity, loans and receivables, available-for-sale financial assets, or other financial liabilities. Initial and subsequent measurement and recognition of changes in the value of financial instruments depends on their initial classification. Transaction costs related to financial instruments will be expensed in the period incurred.
The Company classified its financial instruments as follows:
- Cash and cash equivalents are classified as held-for-trading.
- Accounts receivable are classified as loans and receivables.
- Marketable securities are classified as held-for-trading.
- Accounts payable and accrued liabilities are classified as other liabilities.
o)
Comprehensive Income
Comprehensive income is the change in shareholders’ equity during a period from transactions and other events from non-owner sources. This standard requires certain gains and losses that would otherwise be recorded as part of the net earnings to be presented in other “comprehensive income” until it is considered appropriate to recognize into net earnings. This standard requires the presentation of comprehensive income, and its components in a separate financial statement that is displayed with the same prominence as the other financial statements. There are no material differences between comprehensive income (loss) and net loss for the periods reported.
p)
Goodwill and Intangible Assets
In February 2008, the CICA issued Handbook Section 3064 “Goodwill and Intangible Assets”, replacing Section 3062, “Goodwill and Other Intangible Assets”, and Section 3450, “Research and Development Costs”. These sections establish standards for the recognition, measurement, presentation and disclosure of goodwill subsequent to its initial recognition and of intangible assets by profit-oriented enterprises. Standards concerning goodwill are unchanged from the standards included in the previous Section 3062. The new sections are effective for years beginning on or after October 1, 2008. The adoption of these new sections had no impact on its consolidated financial statements, when adopted by the Company on June 1, 2009.
q)
Future accounting changes
i)
International Financial Reporting Standards (“IFRS”)
In 2006, the Canadian Accounting Standards Board (“AcSB”) published a new strategic plan that will significantly affect financial reporting requirements for Canadian companies. The AcSB strategic plan outlines the convergence of Canadian generally accepted accounting principles (“GAAP”) with IFRS over an expected five year transitional period. In February 2008 the AcSB announced that 2011 is the changeover date for publicly-listed companies to use IFRS, replacing Canada's own GAAP. The date is for interim and annual financial statements relating to fiscal years beginning on or after January 1, 2011. The transition date of June 1, 2011 will require the restatement for comparative purposes of amounts reported by the Company for the year ended May 31, 2011 and earlier where applicable. While the Company has begun assessing the adoption of IFRS fo r 2011, the financial reporting impact of the transition to IFRS cannot be reasonably estimated at this time.
ii)
Business combinations
In January 2009, the CICA issued Handbook Section 1582, “Business Combinations”, which replaces the existing standards. This section establishes the standards for the accounting of business combinations, and states that all assets and liabilities of an acquired business will be recorded at fair value. Estimated obligations for contingent considerations and contingencies will also be recorded at fair value at the acquisition date. The standard also states that acquisition-related costs will be expensed as incurred and that restructuring charges will be expensed in the periods after the acquisition date. This standard is equivalent to IFRS on business combinations. This standard is applied prospectively to business combinations with acquisition dates on or after January 1, 2011. Earlier adoption is permitted. The Company is currently evaluatin g the impact of adopting this standard on its consolidated financial statements.
iii)
Consolidated financial statements
In January 2009, the CICA issued Handbook Section 1601, consolidated financial statements, which replaces the existing standards. This section establishes the standards for preparing consolidated financial statements and is effective for interim and annual consolidated financial statements beginning on or after January 1, 2011. The Company is currently evaluating the impact of adopting this standard on its consolidated financial statements.
iv)
Non controlling interests
In January 2009, the CICA issued Handbook Section 1602, “Non-controlling Interests”, which establishes standards for the accounting of non-controlling interests of a subsidiary in the preparation of consolidated financial statements subsequent to a business combination. This standard is equivalent to IFRS on consolidated and separate financial statements. This standard is effective for interim and annual consolidated financial statements beginning on or after January 1, 2011. The Company is currently evaluating the impact of adopting this standard on its consolidated financial statements.
3.
RISK MANAGEMENT AND FINANCIAL INSTRUMENTS
The carrying values of cash and cash equivalents, marketable securities, accounts receivable and accounts payable and accrued liabilities approximate their fair values due to the short-term maturity of these financial instruments.
CICA Handbook Section 3862 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value as follows:
Level 1 –
quoted prices (unadjusted) in active markets for identical assets or liabilities;
Level 2 –
inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e., as prices) or indirectly (i.e., derived from prices); and
Level 3 –
inputs for the asset or liability that are not based on observable market data (unobservable inputs).
The following table sets forth the Company’s financial assets measured at fair value by level within the fair value hierarchy.
Level 1 | Level 2 | Level 3 | Total | |
Assets: | ||||
Cash and cash equivalents | $ 20,018,617 | $ - | $ - | $ 20,018,617 |
Marketable securities | $ 162,500 | $ - | $ - | $ 162,500 |
The Company’s risk exposure and the impact on the Company’s financial instruments are summarized below:
(a)
Credit risk
Credit risk is the risk of financial loss to the Company if a counter party to a financial instrument fails to meet its contractual obligations. The Company manages credit risk, in respect of cash and cash equivalents, by purchasing highly liquid, short-term investment-grade securities held at a major Canadian financial institution in accordance with the Company’s investment policy. The credit risk associated with cash and cash equivalents is minimized substantially by ensuring that these financial assets are placed with major Canadian financial institutions with strong investment-grade ratings by a primary ratings agency. The Company has no asset backed securities.
The Company’s concentration of credit risk and maximum exposure thereto is as follows relating to financial assets:
February 28, 2010 | May 31, 2009 | |
(audited) | ||
Cash and cash equivalents | $ 20,018,617 | $ 32,489,341 |
Accounts receivable | $ 90,412 | $ 76,634 |
The Company’s cash at February 28, 2010 consists of $19,728,927 in Canada and $289,690 in the United States. Concentration of credit risk exists with respect to the Company’s Canadian cash and cash equivalents as all amounts are held at a single major Canadian financial institution. Credit risk with regard to cash held in the United States is mitigated as the amount held in the United States is only sufficient to cover short-term requirements. With respect to receivables at February 28, 2010, the Company is not exposed to significant credit risk as the majority are from governmental agencies or related parties.
(b)
Liquidity risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company’s approach to managing liquidity risk is to provide reasonable assurance that it will have sufficient funds to meet liabilities when due. The Company manages its liquidity risk by forecasting cash flows from operations and anticipated investing and financing activities. The Company normally maintains sufficient cash and cash equivalents to meet the Company’s business requirements. At February 28, 2010, the Company had accounts payable and accrued liabilities of $1,585,577 (May 31, 2009 - $386,673), which are all payable within six months and are expected to be settled from available working capital as they come due.
(c)
Market risk
Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices. Market risk comprises four types of risk: interest rate risk, foreign currency risk, commodity price risk and other price risk.
i.
Interest rate risk
The Company’s cash and cash equivalents consists of cash held in bank accounts and short term deposit certificates of GIC’s with several major Canadian financial institutions that earn interest at variable interest rates. Due to the short-term nature of these financial instruments, fluctuations in market rates do not have a significant impact on estimated fair values as of February 28, 2010. Future cash flows from interest income on cash and cash equivalents will be affected by interest rate fluctuations. The Company manages interest rate risk by maintaining an investment policy that focuses primarily on preservation of capital and liquidity. The Company’s sensitivity analysis suggests that a 1% change in interest rates would affect interest income by approximately $170,000.
ii.
Foreign currency risk
The Company is exposed to foreign currency risk to the extent that certain monetary financial instruments and other assets are denominated in United States dollars. The Company has not entered into any foreign currency contracts to mitigate this risk, as it believes this risk is minimized by the minimal amount of cash held in United States funds, nor has the Company entered into any hedging arrangements with respect to mineral property expenditure commitments denominated in United States dollars. The Company’s sensitivity analysis suggests that a consistent 5% change in the absolute rate of exchange for the United States dollars, the foreign currency for which the Company has net assets employed, would affect net assets and foreign exchange gain (loss) by approximately $396,000. As at February 28, 2010, the Company had the following financial instruments in US$:
CAD$ equivalent | US$ | |
Cash | $ 289,690 | $ 275,240 |
Accounts payables and accrued liabilities | $ 1,462,997 | $ 1,390,021 |
As at February 28, 2010, US$ amounts were converted at a rate of US$1 to $1.0525 Canadian dollars.
iii.
Other price risk
Other price risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices, other than those arising from interest rate risk or foreign exchange risk or commodity price risk. The Company’s investment in marketable securities is exposed to such risk.
4.
MARKETABLE SECURITIES
February 28, 2010 | May 31, 2009 (audited) | |
Millrock Resources Inc. | $ 162,500 | $ 113,750 |
On April 4, 2008 the Company sold its South Estelle, Alaska property to Millrock Resources Inc. for 650,000 Millrock shares or $247,000 based upon their market value on that date of $0.38 per share. Fair value adjustment for the nine months ended February 28, 2010, amounted to an unrealized gain (loss) of $48,750 (2009 – ($169,000)).
5.
PROPERTY AND EQUIPMENT
February 28, 2010 | May 31, 2009 (audited) | |||
Cost | Accumulated Amortization | Net Book Value | Net Book Value | |
Computer equipment | $ 122,500 | $ 4,985 | $ 67,515 | $ 42,749 |
Computer software | 89,476 | 89,476 | - | 7,304 |
Furniture and equipment | 8,215 | 3,406 | 4,809 | 5,587 |
Leasehold improvements | 17,061 | 5,919 | 11,142 | 14,275 |
$ 237,252 | $ 153,786 | $ 83,466 | $ 69,915 |
6.
MINERAL PROPERTIES
Accumulated costs in respect of mineral tenures and mineral rights owned, leased or under option, consist of the following:
|
|
|
| Properties Acquired from | Nevada Properties | Optioned Properties |
| |||||
Siwash | West | Anglo |
|
|
|
|
| |||||
Silver leases | BMP | Tanana | South Estelle |
| Painted Hills | North Bullfrog | LMS | Terra |
| |||
(note 6(a)) | (note 6(b)) | (note 6(c)) | (note 6(d)) | (note 6(g)) | (note 6(g)) | (note 6(f)) | (note 6(f)) | Total CDN$ | ||||
Balance May 31, 2008 | $ 1 | $ 326,798 | $ 1,102,464 | $ - | $13,523,499 | $ 924,249 | $ 2,198,647 | $ 1,789,173 | $ 3,286,397 | $ 23,151,228 | ||
Acquisition costs: |
|
|
|
|
|
| ||||||
Cash payments | - | - | - | - | - | - | - | - | - | - | ||
Common shares issued | - | - | - | - | - | 84,250 | 371,250 | 371,250 | 826,750 | |||
- | - | - | - | - | - | 84,250 | 371,250 | 371,250 | 826,750 | |||
Deferred exploration costs: |
|
|
|
|
| |||||||
Advance to contractors | - | - | - | - | (214,075) | - | - | - | - | (214,075) | ||
Contract services | - | 140,867 | 35,069 | - | 2,283,596 | 4,235 | 67,150 | 18,510 | 143,118 | 2,692,545 | ||
| - | 7,390 | 8,313 | - | 1,151,113 | - | 15,328 | 23,085 | - | 1,205,229 | ||
Drilling | - | - | - | - | 5,498,364 | - | (702) | - | - | 5,497,662 | ||
Field costs | - | 26,763 | 783 | - | 1,348,753 | 202 | 9,123 | 85 | (22,296) | 1,363,413 | ||
Equipment rental | - | 2,951 | 694 | - | 348,416 | - | - | 690 | 2,293 | 355,044 | ||
Land maintenance & tenure | - | 47,072 | 37 | - | 461,612 | 73,491 | 219,045 | 16,587 | 144,679 | 962,523 | ||
Transportation | - | - | 17,963 | - | 96,129 | - | - | 1,828 | - | 115,920 | ||
Travel | - | 21,298 | 3,207 | - | 54,605 | 261 | 1,739 | - | 440 | 81,550 | ||
- | 246,341 | 66,066 | - | 11,028,513 | 78,190 | 311,683 | 60,785 | 268,234 | 12,059,811 | |||
Total expenditures for the year | - | 246,341 | 66,066 | - | 11,028,513 | 78,190 | 395,933 | 432,035 | 639,484 | 12,886,561 | ||
Property write-off | - | - | (1,168,530) | - | (449,255) | (1,002,438) | - | - | - | (2,620,223) | ||
Balance May 31, 2009 | 1 | 573,139 | - | - | 24,102,757 | - | 2,594,580 | 2,221,208 | 3,925,881 | 33,417,566 | ||
Acquisition costs: | ||||||||||||
Cash payments | - | - | - | - | - | - | 250,000 | - | - | 250,000 | ||
Common shares issued | - | - | - | - | - | - | 801,000 | - | - | 801,000 | ||
- | - | - | - | - | - | 1,051,000 | - | - | 1,051,000 | |||
Deferred exploration costs: |
|
|
|
| ||||||||
Advance to contractors | - | - | - | - | (23,735) | - | - | - | - | (23,735) | ||
Contract services | - | 1,822 | - | - | 3,267,441 | - | 57,407 | 13,733 | 23,711 | 3,364,114 | ||
Assay | - | - | - | - | 1,930,591 | - | 2,707 | - | - | 1,933,298 | ||
Drilling | - | - | - | - | 8,166,208 | - | - | - | - | 8,166,207 | ||
Field costs | - | 20 | - | - | 1,787,851 | - | 12,060 | 800 | (62,316) | 1,738,416 | ||
Equipment rental | - | - | - | - | 383,262 | - | - | 3,489 | - | 386,751 | ||
Land maintenance & tenure | - | 1,215 1,215 | - | - | 926,259 | - | 47,873 | 28,428 | 167,833 | 1,171,608 | ||
Transportation | - | - | - | - | 128,141 | - | 6,413 | 2,019 | - | 136,573 | ||
Travel | - | - | - | - | 90,990 | - | - | - | - | 90,990 | ||
- | 3,057 | - | - | 16,657,008 | - | 126,460 | 48,469 | 129,228 | 16,964,222 | |||
Total expenditures for the period | - | 3,057 | - | - | 16,657,008 | - | 1,177,460 | 48,469 | 129,228 | 18,015,222 | ||
Cost recovered- property optionoptions | - | - | - | - | - | - | - | - | (10,849) | (10,849) | ||
Property write off | - | (576,196) (576,196)* | - | - | (1,809,460) | - | - | - | - | (2,385,656) | ||
Balance February 28, 2010 | $ 1 | $ - | $ - | $ - | $ 38,950,305 | $ - | $ 3,772,040 | $ 2,269,677 | $ 4,044,260 | $ 49,036,283 |
| Properties Acquired From Anglo | |||||||
|
| West | Coffee |
| ||||
| Livengood | Pogo | Dome | Gilles | Caribou | Chisna | Blackshell |
|
| (note 6(e)) | (note 6(e)) | (note 6(e)) | (note 6(e)) | (note 6(e)) | (note 6(e)) | (note 6(e)) | Sub-total |
Balance May 31, 2008 | $ 10,197,854 | $ 441,839 | $ 969,528 | $ 449,255 | $ - | $ 1,465,023 | $ - | $ 13,523,499 |
Acquisition costs: |
| |||||||
Cash payments | - | - | - | - | - | - | - | - |
Common shares issued | - | - | - | - | - | - | - | - |
- | - | - | - | - | - | - | - | |
Deferred exploration costs: |
| |||||||
Advance to contractors | (214,075) | - | - | - | - | - | - | (214,075) |
Contract services | 2,026,372 | 12,646 | 5,459 | - | - | 239,119 | - | 2,283,596 |
Assay | 1,116,226 | 3,962 | 5,014 | - | - | 25,911 | - | 1,151,113 |
Drilling | 5,498,364 | - | - | - | - | - | - | 5,498,364 |
Field costs | 1,316,711 | 4,661 | 635 | - | - | 26,746 | - | 1,3,48,753 |
Equipment rental | 332,393 | - | - | - | - | 16,023 | - | 348,416 |
Land maintenance & tenure | 329,113 | 23 | 91,649 | - | - | 40,827 | - | 461,612 |
Transportation | 92,040 | - | 1,054 | - | - | 3,035 | - | 96,129 |
Travel | 20,818 | - | 858 | - | | 32,929 | - | 54,605 |
10,517,962 | 21,292 | 104,669 | - | - | 384,590 | - | 11,028,513 | |
Total expenditures for the year | 10,517,962 | 21,292 | 104,669 | - | - | 384,590 | - | 11,028,513 |
Property write-off | - | - | - | (449,255) | - | - | - | (449,255) |
Balance May 31, 2009 | 20,715,816 | 463,131 | 1,074,197 | - | - | 1,849,613 | - | 24,102,757 |
Acquisition costs: | ||||||||
Cash payments | - | - | - | - | - | - | - | |
Common shares issued | - | - | - | - | - | - | - | - |
- | - | - | - | - | - | - | - | |
Deferred exploration costs: |
| |||||||
Advance to contractors | (23,735) | - | - | - | - | - | - | (23,735) |
Contract services | 3,076,229 | 5,329 | 143,223 | - | - | 42,660 | - | 3,267,441 |
Assay | 1,780,106 | 2,729 | 142,813 | - | - | 4,943 | - | 1,930,591 |
Drilling | 7,893,008 | - | 273,200 | - | - | - | - | 8,166,208 |
Field costs | 1,743,818 | 1,010 | 33,732 | - | - | 9,291 | - | 1,787,851 |
Equipment rental | 349,779 | 1,380 | 29,618 | - | - | 2,485 | - | 383,262 |
Land maintenance & tenure | 738,825 | 18,903 | 99,749 | - | - | 68,782 | | 926,259 |
Transportation | 91,820 | 9,080 | - | - | - | 27,241 | - | 128,141 |
Travel | 72,938 | 1,831 | 12,928 | - | - | 3,293 | - | 90,990 |
15,722,788 | 40,262 | 735,263 | - | - | 158,695 | - | 16,657,008 | |
Total expenditures for the period | 15,722,788 | 40,262 | 735,263 | | - | 158,695 | - | 16,657,008 |
Property write off | - | - | (1,809,460) | - | - | - | - | (1,809,460) |
Balance February 28, 2010 | $ 36,438,604 | $ 503,393 | $ - | $ - | $ - | $ 2,008,308 | $ - | $ 38,950,305 |
(a)
Siwash Silver Claims, B.C.
On September 22, 2006, the Company entered into a letter agreement with Ravencrest Resources Inc. (“Ravencrest”) whereby Ravencrest will acquire all of the Company’s interest in ninety-seven mineral claims and one lot in exchange for the Company retaining a 5% net smelter returns royalty and Ravencrest’s assumption of all liabilities and risks concerning the property. The original mining venture agreement dated March 31, 2005 between the Company and Ravencrest was also terminated. Accordingly, the Company wrote down the Siwash Silver Claims to a nominal value of $1, recognizing a charge to operations of $1,030,315 during the year ended May 31, 2007.
The Company had pledged a $2,500 term deposit as reclamation security for work on Siwash property as required by the Province of British Columbia. During the fiscal year ended May 31, 2008, the deposit was returned to the Company.
(b)
BMP Project, Alaska
In September, 2006, the Company staked a total of 108 Alaska state mining claims at a new location in the Bethel Recording District. The claims cover a base metal target developed from the Company’s exploration program conducted in 2006.
On March 26, 2008, the Company executed an agreement with respect to the exploration and option to lease of key exploration ground adjoining the Company’s BMP claim block from Cook Inlet Region, Inc. (CIRI), an Alaska Native Regional Corporation.
ITH and CIRI have signed an exploration agreement with an option to lease, covering a 6,200 hectare area located immediately adjacent to the eastern side of the Company’s existing BMP claim block. The general terms of the agreement are as follows:
Exploration Agreement(2 year initial term with automatic 3 year renewal)
•
Payments: Annual rental payment of USD 20,000 per year for the first 2 years (paid), increasing to USD 40,000 for years 3 through 5. At the end of year 2, the Company will be required to reduce the lands subject to the agreement by 50% unless otherwise justifiable geologically, in which case a bonus of USD 5.00 per acre is payable upon the renewal for all lands retained in excess of 3,100 hectares.
•
Work Commitments: USD 275,000 in year 1 escalating to USD 500,000 in year 5.
•
Lease Option: Upon having expended a minimum of USD 800,000, drilled 2,500 feet of core drilling and produced a positive pre-feasibility study over an area within the CIRI lands that contains mineralization and may be capable of development into a mine, the Company may elect to enter into a mining lease over the ground that is the subject to the positive pre-feasibility study.
Mining Lease(15 year initial term, and so long thereafter as commercial production continues)
•
Advance Minimum Royalty: Payments of USD 150,000 in years 1-3, USD 200,000 in years 4-5 and USD 400,000 for year 6 and beyond (unless a feasibility study has been completed). AMR payments are 50% deductible from royalty payments.
•
Sliding Scale Royalty: An NSR Royalty of between 1 and 2.5% before payback and between 3 and 5% (depending upon the gold price) after payback is payable in respect of precious metals, and an NSR Royalty of 1% before payback and 3% after payback is payable in respect of base metals. In both cases, CIRI will have the option to replace the NSR Royalty with a Net Profits Interest Royalty (10% before payback and 20% after).
•
CIRI Participation Option: Upon a production decision being made, CIRI will have the right to acquire up to a 15% working interest in the leased area by contributing 2 times itspro ratashare of the cumulative project expenditures by the Company (other than AMR payments) to the date of the exercise of CIRI’s participation option.
The Company will also make annual donations of USD 10,000 (paid USD 20,000) to The CIRI Foundation or other scholarship fund designated by CIRI during the continuance of the exploration.
On October 2, 2009, the Company terminated the option agreement with CIRI due to disappointing exploration results and a desire to focus on the Livengood project. The Company wrote off the $576,196 in associated costs.
(c)
West Tanana Project, Alaska
On August 14, 2006, the Company acquired an interest in the West Tanana Project from Doyon Limited (“Doyon”), an Alaska Native Regional Corporation, by way of a mining exploration agreement with the option to lease. The agreement with Doyon is a two stage Exploration Option/Mining Lease, whereby the Company has the option to enter into one or more mining leases over some or all of the Doyon conveyed lands (25,920 acres) and up to three leases totalling 8,000 acres over the Doyon selected lands (25,872 acres) subject to the exploration option agreement.
In order to maintain the option to lease in good standing, the Company is required to pay Doyon USD 350,000 over six years (five years plus one year extension, USD 50,000 first year), make annual scholarship donations of USD 10,000 per year (paid USD 50,000 in lease payment and USD 10,000 in scholarship donations); and incur exploration expenditures totalling USD 2,625,000, subject to reduction to USD 2,125,000 if the lands subject to the option are reduced by 50% or more (USD 75,000 commitment for the first year). If the Company does not terminate the option prior to January 1 in any option year, the specified minimum expenditures for that year become a commitment.
At any time during the option period, the Company may enter into a mining lease with Doyon with respect to any one or more area(s) of the lands in respect of which it has expended at least USD 600,000, carried out at least 10,000 feet of core drilling, and submitted a pre-feasibility study. Each mining lease will have a term of 15 years and for so long thereafter as commercial production
continues and requires advance minimum royalty payments of USD 250,000 per year during the first five years of the term. The Company is also required to incur minimum mandatory exploration expenditures equal to the greater of USD 25/acre or USD 250,000 for each of the first five years and USD 50/acre or USD 500,000 in the sixth and each succeeding year. If, on or before the 5th year of the term, the Company has not produced a feasibility study and made a production decision, the annual advance minimum royalty payments increase to USD 500,000. Advance royalty payments are credited against 50% of production royalties. Upon commencement of commercial production, the Company is required to pay a production royalty on precious metals, calculated as the greater of 2% of net smelter returns pre-payout and 4% of net smelter returns post-payout or 10% of net profits pre-payout and 20% of net profits post payout, and on base metals, calculated as the greater of 1% of net smelter returns pre-payout and 3% of net smelter return post-payout or 10% of net profits pre-payout and 20% of net profits post payout. Payout occurs when the Company has recouped cumulative gross revenues from production equal to its cumulative expenditures since the effective date of the lease. Upon the Company having made a production decision with respect to any leased area, Doyon will also have the right to acquire a minimum of 5%, and a maximum of 10%, participating interest in the Company’s interest in that leased area by contributing an amount equal to 2.25 times Doyon’s elected percentage of the Company’s cumulative project expenditures to the joint venture to be formed upon Doyon’s election to participate. Such contribution will be applied to fund 100% of joint venture expenditures until exhausted following which each party will be required to contribute its pro rata share of further expenditures.
As a consequence of the Company’s determination to focus on its Livengood Project, on October 1, 2008 the Company terminated the agreement with Doyon and wrote off the $1,168,530 in associated costs.
(d)
South Estelle Project, Alaska
On June 15, 2007, the Company signed a binding letter of intent (“LOI”) with Hidefield Gold Plc. of London England. (AIM: HIF) and its partner, Mines Trust Ltd. (a private Alaskan company) pursuant to which the Company can earn up to a 80% interest in the South Estelle project located in southwest Alaska. The project consists of 168 State of Alaska unpatented lode mining claims.
Under the LOI the Company can earn up to an aggregate 80% interest in the project as follows:
•
the Company can earn an initial 51% interest by making payments of USD 42,000 upon TSX Venture Exchange (“TSXV”) acceptance of the transaction (paid) and an additional USD 50,000 on or before January 8, 2008 (paid), and incurring aggregate exploration expenditures of USD 2,000,000 prior to December 31, 2009 (USD 75,000 on or before December 31, 2007, which the Company has committed to incur);
•
the Company can earn an additional 19% interest (aggregate of 70%) by incurring an additional USD 3,000,000 in exploration expenditures before December 31, 2011; and,
•
the Company can earn an additional 10% interest (aggregate of 80%) by funding all expenditures required to prepare and deliver a positive bankable feasibility study. There is no time limit for the delivery of such feasibility study.
At any time after the Company earns its initial 51% interest, Hidefield/Mines Trust can convert their interest into a 1.5% net smelter return royalty. Following the Company having earned its interest, if Hidefield/Mines Trust do not elect to convert to an NSR, the parties will enter into a joint venture, in which each will be responsible for its pro rata share of further expenditures. If the interest of either the Company or Hidefield/Mines Trust in such joint venture is reduced to 10% or less, such interest will be converted to a 1.5% NSR royalty.
On April 2, 2008, the Company sold its interest in the property to Millrock Resources Inc., a public company listed on the TSXV, in consideration of the issuance of 650,000 common shares of Millrock to the Company and the grant to the Company of a 1% net smelter return royalty on Millrock’s interest in the property. The Company recognized a gain of $89,246 on the sale.
(e)
Properties acquired from AngloGold, Alaska
Pursuant to an Asset Purchase and Sale and Indemnity Agreement dated June 30, 2006, as amended on July 26, 2007, (the “AngloGold Agreement”) among the Company, AngloGold Ashanti (U.S.A.) Exploration Inc. (“AngloGold”) and Talon Gold Alaska, Inc. (one of the Company’s wholly owned Alaskan subsidiaries), the Company acquired all of AngloGold’s interest in a portfolio of seven mineral exploration projects in Alaska (then aggregating 246 square kilometres) and referred to as the Livengood, Chisna, Gilles, Coffee Dome, West Pogo, Blackshell, and Caribou properties (the “Sale Properties”) in consideration of cash payment USD 50,000 on August 4, 2006, and the issuance of 5,997,295 common shares, representing approximately 19.99% of the Company’s issued shares following the closing of the acquisition and two private placement financings raising an aggregat e of $11,479,348. AngloGold has the right to maintain its percentage equity interest in the Company, on an ongoing basis, provided that such right will terminate if AngloGold’s interest falls below 10% at any time after January 1, 2009.
As further consideration for the transfer of the Sale Properties, the Company granted to AngloGold a 90 day right of first offer with respect to the Sale Properties and any additional mineral properties in Alaska in which the Company acquires an interest and which interest the Company proposes to farm out or otherwise dispose of. If AngloGold’s equity interest in the Company is reduced to less than 10%, then this right of first offer will terminate. Details of the Sale Properties are as follows:
(i)
Livengood Property
The Livengood property is located in the Tintina gold belt approximately 110 kilometres north of Fairbanks, Alaska. Subsequent to the acquisition of the original property from AngloGold, the Company acquired additional property interests in the area, and the Livengood property now consists of approximately 4,034 hectares of mineral rights leased from the State of Alaska, 169 State of Alaska mining claims (2,675 hectares) leased from two individuals, 20 federal unpatented lode mining claims (177 hectares) leased from two individuals, three federal patented lode mining claims (20.25 hectares) leased from a group of individuals and two unpatented federal lode mining and four federal unpatented placer mining claims (47.7 hectares) leased from an individual and 115 State of Alaska mining claims staked by the Company in 2010 (approximately 1860 hectares).
Details of the leases are as follows:
-
the lease of the Alaska State mineral rights is for an initial term of 3 years, commencing July 1, 2004 (subject to extension for 2 extensions of three years each) and requires work expenditures of USD 10/acre/year in years 1 – 3, USD 20/acre/year in years 4 – 6 and USD 30/acre/year in years 7 – 9 and advance royalty payments of USD 5/acre/year in years 1 - 3, USD 15/acre/year in years 4 – 6 and USD 25/acre/year in years 7 – 9. An NSR production royalty of between 2.5% and 5.0% (depending upon the price of gold) is payable to the lessor with respect to the lands subject to this lease. In addition, an NSR production royalty of 1% is payable to the lessor with respect to the unpatented federal mining claims subject to the lease below.
-
the lease of the 169 State of Alaska mining claims is for a term of ten years, commencing on September 11, 2006. The lease requires payments of USD 75,000 on execution (paid), USD 50,000 in each of years 2 – 5 (incurred) and USD 100,000 in each of years 6 -10 and work expenditures of USD 100,000 in year 1, USD 200,000 in each of years 2 – 5 and USD 300,000 in each of years 6 -10. An NSR production royalty of between 2% and 5% is payable to the lessors (depending upon the price of gold). The Company may buy all interest in the property subject to the lease (including the retained royalty) for USD 10,000,000.
-
the lease of the 20 Federal unpatented claims is for an initial term of ten years, commencing on April 21, 2003 and for so long thereafter as mining related activities are carried out. The lease requires a bonus payment of USD 5,000 on signing (paid), and advance royalties of USD 20,000 on execution (paid), USD 30,000 on or before April 21, 2004 (paid), USD 40,000 on or before April 21, 2005 (paid), USD 50,000 on or before April 21, 2006 (paid), USD 40,000 on or before April 21, 2007 (paid) and an additional USD 50,000 on or before each subsequent April 21 during the term (paid USD150,000 ). An NSR production royalty of between 2% and 3% (depending on the price of gold) is payable to the lessors. The Company may purchase 1% of the royalty for USD 1,000,000.
-
the lease of the patented federal claims is for an initial term of ten years, and for so long thereafter as the Company pays the lessors the minimum royalties required under the lease. The lease requires a bonus payment of USD 10,000 on signing (paid), and minimum royalties of USD 10,000 on or before January 18, 2008 (paid), USD 10,000 on or before January 18, 2009 (paid), USD 10,000 on or before January 18, 2010 (paid) and an additional USD 20,000 on or before each of January 18, 2011 through January 18, 2016 and an additional USD 25,000 on each subsequent January 18 thereafter during the term (all of which minimum royalties are recoverable from production royalties). An NSR production royalty of 3% is payable to the lessors. The Company may purchase all interest of the lessors in the leased property (including the production royalty) for USD 1,000,000 (less all minimum and production royalties paid to the date of purchase), of which USD 500,000 is payable in cash over 4 years following the closing of the purchase and the balance of USD 500,000 is payable by way of the 3% NSR production royalty.
-
the mining lease of the two unpatented federal lode mining and four federal unpatented placer claims has an initial term of ten years, commencing on March 28, 2007, and for so long thereafter as mining related activities are carried out. The lease requires payment of advance royalties of USD 3,000 on execution (paid), USD 5,000 on or before March 28, 2009, USD 10,000 on or before March 28, 2010 (paid) and an additional USD 15,000 on or before each subsequent March 28 thereafter during the initial term (all of which minimum royalties are recoverable from production royalties). The Company is required to pay the lessor the sum of USD 250,000 upon making a positive production decision. An NSR production royalty of 2% is payable to the lessor. The Company may purchase all interest of the lessor in the leased property (including the production royalty) for USD 1,000,000.
(ii)
Coffee Dome Property
The Coffee Dome property is located approximately 15 kilometres northeast of the Fort Knox mine. The property consists of 59 State of Alaska mining claims (2,600 hectares) owned 100% by the Company, 6 State of Alaska mining claims (388.8 hectares) leased from an individual and 1,166.2 hectares of fee lands leased from the University of Alaska.
The lease of the 6 State of Alaska mining claims is for an initial term of twenty years, commencing on August 11, 2005 and for so long thereafter as mining related activities are carried out. The lease requires a bonus payment of USD 10,000 on signing (paid), and advance royalties of USD 15,000 on or before December 31, 2005 (paid), USD 25,000 on or before August 11, 2006 (paid) and an additional USD 50,000 on or before each subsequent August 11 during the term (paid USD 150,000). A production payment of USD 500,000 is also payable upon the Company making a positive production decision. An NSR production royalty of between 0.5% and 5% (depending on the price of gold) is payable to the lessor. The Company may purchase 1% of the royalty for USD 2,000,000. The lessor also has the right to receive an NSR production royalty on production of gold of between 0.5% and 5% (depending on the price of gold)and a 3% NSR production royalty on production of minerals other than gold, from any lands acquired by the Company within a defined area of interest. In addition, the lessor is entitled to receive an NSR production royalty on all minerals equal to the greater of 1% and one-half of the difference between 4% and the actual NSR production royalty payable by the Company to a third party with respect to certain defined lands held by such third party upon the Company entering into a mining lease with such third party.
The agreement with the University of Alaska is a two stage Exploration Agreement with Option to Lease. The Exploration Agreement has an effective date of January 1, 2007 and covers approximately 1,166 hectares of land. The key terms of the Exploration Agreement (and any resulting mining lease) are as follows:
Exploration Agreement: In order to maintain the option to lease in good standing, the Company is required to pay the University USD 117,500 over five years (paid USD 87,500) and incur exploration expenditures totalling USD 400,000 over five years (USD 25,000 commitment for the first year, $50,000 for the second year). If the Company does not terminate the option prior to January 1 in any option year, the specified minimum expenditures for that year become a commitment of the Company. The Company is also responsible for all taxes and assessments on the lands subject to the option to lease.
Mining Lease: At any time during the option period, the Company has the right to enter into a mining lease over some or all of the lands subject to the option. The mining lease will have an initial term of 15 years and for so long thereafter as commercial production continues and requires escalating advance royalty payments of USD 30,000 in year 1 to
USD 150,000 in year 9 and beyond. Advance royalty payments are credited against 50%
of production royalties. The Company is also required to incur escalating minimum mandatory exploration expenditures of USD 125,000 in year 1 to USD 350,000 in year 5 and beyond and to deliver a feasibility study within 10 years of the commencement of the lease. Upon the commencement of commercial production, the Company is required to pay a sliding scale net smelter return royalty of from 3% (USD 300 and below gold) up to 5% (USD 500 and up gold). The Company will also pay a sliding scale net smelter return royalty of from 0.5% (USD 450 and below gold) to 1% (USD 450 and above gold) on any federal or Alaska state claims staked by the Company or its affiliates within a 2 mile area of interest surrounding the University land (not including the Company’s existing leased claims).On February 28, 2010, the Company decided to terminate the leases due to disappointing results and wrote off $1,809,460 in associated costs. The balance of the Alaska State mining claims held by the Company will be dropped in September, 2010.
(iii)
West Pogo Property
The West Pogo property is located approximately 50 kilometres north of Delta Junction, Alaska, and consists of 96 State of Alaska mining claims (1,944 hectares) owned 100% by the Company.
(iv)
Chisna Property
The Chisna property is located in the eastern Alaska Range, Alaska, and consists of 608 State of Alaska mining claims divided into 5 blocks (approximately 32,935 hectares total) owned 100% by the Company.
On November 2, 2009, the Company entered into a joint venture agreement (as amended) with Ocean Park Ventures Corp. (“OPV”). Pursuant to the agreement, an Alaskan subsidiary of OPV (“Subco”) and Raven Gold Alaska Inc. (“Raven”), an Alaskan subsidiary of the Company, will form a joint venture (the “JV”) for the purpose of exploring and developing the property.
The initial interests of Subco and Raven in the JV will be 51% and 49% respectively. Raven’s initial contribution to the JV will be its interest in the Chisna Project. Subco’s contribution to the JV will be funding for the JV totalling USD20,000,000 over five years; of which USD5,000,000 must be provided during the first year. The first year amount is reduced to USD2,000,000 if, at any time during such year, the London PM gold fix price and the LME closing copper price are each below USD700/oz and USD1.70/lb, respectively, for a period of 10 consecutive trading days. If Subco fails to fund any portion of the initial USD5,000,000 (or USD2,000,000 as applicable) in the first year, Raven will be entitled to terminate the JV and OPV and Subco will be jointly indebted to Raven for the difference between USD5,000,000 (or USD2,000,000 as applicable) and the amount a ctually funded.
Raven will be the operator of the JV during the first two years. After two years, Subco will be entitled to assume the operatorship of the JV and to maintain operatorship until and unless it ceases to hold a majority interest in the JV. Any work program proposed by the operator will be subject to approval by the five member JV management committee. After Subco has completed its USD20,000,000 initial contribution, the JV participant with the greatest interest in the JV will be entitled to nominate three members of the management committee.
If Subco funds the entire USD20,000,000 within five year period, it will have the option to acquire a further 19% interest in the JV by producing a positive bankable feasibility study in respect of the Chisna Project within five years after electing to exercise such option, and by funding and additional exploration required to produce such a study. The feasibility study must support a mining operation at a minimum level of 300,000 ounces per year of gold equivalent production.
In consideration for the Company providing the resources for Raven to enter into the JV, OPV will issue 200,000 common shares to the Company following satisfaction of the conditions precedent to the formation of the JV and an additional 200,000 shares each anniversary thereafter, to a total of 1,000,000 shares, provided the JV is in good standing.
The formation of the JV, and the rights of OPV/Subco under the JV Agreement, were subject to a pre-emptive right in favour of AngloGold under the AngloGold Agreement (See Note 6(e)), which was waived by AngloGold on November 17, 2009. Consequently, Subco and Raven proceeded with the JV, and will be bound by the existing Indemnity and Pre-emptive Rights Agreement among AngloGold, the Company and Talon, as provided for in the AngloGold Agreement. The principal effect of that agreement on the JV will be indemnity provisions relating to the Chisna Project, and AngloGold will have no further pre-emptive right in respect of the Chisna Project.
The formation of the JV is subject to certain conditions precedent, including the transfer of the Chisna Project claims to Raven (presently underway), and the acceptance of the JV Agreement by the TSX Venture Exchange on behalf of OPV (see Note 13).
(v)
Gilles Property
The Gilles property is located approximately 30 kilometres north of Delta Junction, Alaska, and consists of 86 State of Alaska mining claims owned 100% by the Company. Due to disappointing exploration results and the Company’s desire to focus on its Livengood Project, effective September 1, 2008 the Company abandoned the claims and wrote off the associated costs of $449,255.
(f)
Properties optioned from AngloGold, Alaska
In conjunction with the closing of the acquisition of the Sale Properties, the Company entered into an option/joint venture with AngloGold with respect to two additional mineral projects in Alaska, referred to as the LMS and the Terra properties (the “Optioned Properties”).
The Terra Property now consists of 235 State of Alaska unpatented lode mining claims (15,552 hectares) held by or on behalf of AngloGold and 5 State of Alaska unpatented lode mining claims (324 hectares) leased from an individual. The lease requires a payment on execution of USD 25,000 (paid), and advance minimum royalties of USD 25,000 on or before March 22, 2006 (paid), USD 50,000 on or before March 22, 2007 (paid), USD 75,000 on or before March 22, 2008, USD 100,000 on or before March 22, 2009 (paid) and each subsequent March 22 until March 22, 2015, and thereafter USD 125,000 until the expiry of the lease (all of which are recoverable from production royalties). The lessor is entitled to receive a net smelter returns production royalty on gold equal to 3.0% if the gold price is less than USD 450/ounce and 4% if the gold price is USD 450/ounce or higher, plus a net smelter retu rns royalty of 4% on all other mineral products other than gold. 1% of the royalty may be purchased for USD 1,000,000 and a further 1% for USD 3,000,000.
The LMS property consists of 92 State of Alaska unpatented lode mining claims (5,691 hectares) owned by AngloGold.
(i)
With respect to the LMS property, the Company will have the right to earn a 60% interest by incurring aggregate exploration expenditures of USD 3.0 million by January 30, 2010 (incurred), of which the Company has committed to incur minimum exploration expenditures of USD 1.0 million during the 2006 calendar year and of USD 750,000 during the 2007 calendar year.
Upon the Company having earned its 60% interest in the LMS property, AngloGold will have the right to re-acquire a 20% interest (for an aggregate 60% interest) and become manager of the joint venture by incurring a further USD 4.0 million in exploration expenditures over a further two years.
(ii)
With respect to the Terra property, the Company will have the right to earn a 60% interest by incurring aggregate exploration expenditures of USD 3.0 million by January 30, 2010, of which the Company has committed to incur minimum exploration expenditures of USD 500,000 during the 2006 calendar year and of USD 750,000 during the 2007 calendar year. Upon the Company having earned its 60% interest in the Terra property, AngloGold will have the right to re-acquire a 20% interest (for an aggregate 60% interest) and become manager of the joint venture by incurring a further USD 4.0 million in exploration expenditures over a further two years.
In either case, following the parties having earned their final respective interests, each party will be required to contribute its pro rata share of further exploration expenditures or be diluted. A party that is diluted to 10% or less will have its interest converted to a 2% net smelter return royalty.
On November 5, 2007 the Company provided notice to AngloGold that it has incurred sufficient expenditures to vest its 60% ownership in the Terra project. AngloGold had 90 days to decide whether or not to exercise its right to earn back an additional 20% interest in the Terra project by incurring USD 4,000,000 in expenditures over the next two years, and elected not to do so. As AngloGold elected not to exercise its back-in right, each party is therefore responsible for contribution its share of ongoing joint venture expenditures.
On June 10, 2008, the Company entered into an agreement to acquire all of the interest of AngloGold in the Terra and LMS projects, plus certain other AngloGold rights on the Gilles and West Pogo properties, for the purchase price of $751,500 to be satisfied by the issuance
of 450,000 shares of the Company to AngloGold (issued November 24, 2008). The transaction was approved by NYSE Alternext-US Stock Exchange on July 31, 2008 and by the TSXV on September 10, 2008.
On February 26, 2010, the Company signed a letter of intent to enter into a joint venture with American Mining Corporation (“AMC”), a private Nevada corporation, on the Terra Gold Project. Pursuant to the LOI, an Alaskan subsidiary of AMC (“AMC Subco”) and Raven will form a joint venture (the “JV”) with the aim of developing the Terra Project to production. It is anticipated that AMC Subco, as operator, will commence a project development program in June 2010.
The initial interests of AMC Subco and Raven in the JV will be 51% and 49% respectively. Raven’s initial contribution to the JV will be its interest in the Terra Project, including all related data and property facilities. AMC Subco’s initial contribution to the JV will be funding for the JV totalling USD 6,000,000 over three years (USD 1,000,000 in 2010). Of these expenditures, USD 100,000 will be paid to the Company in each of the first and second years to partially reimburse the Company for the cost of constructing the existing camp facility at Terra. As consideration for the Company causing Raven to enter into the JV, AMC will pay the Company USD 300,000 and issue 750,000 common shares of AMC, over the same three-year period (USD 50,000 and 250,000 shares in 2010). If AMC Subco fails to make its full initial contribution, or AMC fails to make all required payments and share issuances to the Company, over such three-year period, then the JV will terminate and AMC Subco will not retain any residual interest in the Terra project.
In addition, the JV has granted Raven a sliding scale NSR royalty of between 0.5% and 5% (depending upon the gold price) on all precious metal production from the property and a 1% NSR royalty on all base metal production. The royalty to Raven is in addition to the current royalty payable to the underlying lessor.
Upon having completed its initial contribution, AMC Subco will have the option to increase its JV interest by 29% (to 80% total) by providing a subsequent contribution of an additional USD 3,050,000 in funding in the fourth year. In addition, AMC will be required to pay the Company an additional USD 150,000 and issue an additional 150,000 common shares. Should Raven’s interest be diluted below 10% as a consequence of it not funding its proportionate share of JV expenditure following AMC Subco’s having completed its initial contribution (and subsequent contribution, if applicable), Raven’s JV interest will be converted to an additional 1% property wide NSR royalty on all metals produced, for an aggregate NSR royalty to Raven of 1.5% to 6% (depending upon the gold price) on precious metals and 2% on base metals).
Formation of the JV is subject to the settlement and execution of a formal agreement and the completion by AMC of due diligence on the Terra project, both to be completed on or before May 19, 2010 (subject to extension by agreement).
(g)
Properties optioned from Redstar Gold Corp., Nevada
On March 15, 2007, the Company signed two binding letters of intent with Redstar Gold Corp. of Vancouver, B.C. (“Redstar”), pursuant to which the Company can earn up to a 70% interest in two gold projects, referred to as North Bullfrog and Painted Hills, located in Nevada. The Company can earn an initial 60% interest in each project by making payments and exploration expenditures and has the option to earn an additional 10% interest (aggregate 70%) by funding all expenditures to take a project to feasibility. There is no time limit by which a feasibility study is required to be delivered.
North Bullfrog: To earn its initial 60% interest, the Company must make total payments of USD 190,000 and incur total expenditures of USD 4,000,000 over 4 years to March 15, 2011. The first year requirement is a payment of USD 20,000 on TSXV acceptance (paid) plus exploration expenditures of USD 500,000 (incurred). The second payment of USD 30,000 is due by September 15, 2008 (paid). The third payment of USD40,000 is due by March 15, 2009 (paid). The fourth payment of USD50,000 is due by March 15, 2010 and the fifth payment of USD50,000 is due by March 15, 2011.
The Company is also required to pay the advance minimum royalty payments to the owners of certain patented mining claims which are fully recoupable against production royalties. The advance minimum royalty in year 1 to 3 is USD 32,300 per year and year 4 onwards is USD37,000.
Painted Hills: To earn its initial 60% interest, the Company must make total payments of USD 170,000 and incur total expenditures of USD 2,500,000 over 4 years to March 15, 2011. The first year requirement is a payment of USD 20,000 on TSXV acceptance (paid) plus exploration expenditures of USD 250,000 (incurred). The second payment of USD 20,000 is due by September 15, 2008 (paid).
Due to disappointing results, the Company decided not to do any further work on Painted Hills, and the lease was terminated and the property returned to the lessor. Accordingly, the related mineral property costs of $ 1,002,438 were written off.
The Company is also required to issue an aggregate of 20,000 common shares to Redstar, as to 5,000 shares on each on September 15, 2008 (issued December 17, 2008), March 15, 2009 (issued March 11, 2009), March 15, 2010 and March 15, 2011, so long as the Company is earning into at least one of the North Bullfrog or Painted Hills projects.
On October 9, 2009, the Company completed the acquisition of all of the interests of Redstar and Redstar Gold U.S.A. Inc. in the North Bullfrog project (including the Connection and Mayflower properties) under an agreement dated July 30, 2009, thereby giving the Company 100% ownership of the project. Consideration for the acquisition was a cash payment of $250,000 and the issuance of 200,000 common shares. Completion of the acquisition eliminated the Company’s vesting requirements for expenditures and issuance of shares.
(h)
Mayflower Property, Nevada
Pursuant to a mining lease and option to purchase agreement made effective December 1, 2007 between the Company and a group of arm’s length limited partnerships, the Company has leased (and has the option to purchase) eleven patented mining claims (approximately 76 hectares) located adjacent to its North Bullfrog project in south-western Nevada. The terms of the lease/option are as follows:
- Terms: Initial term of 5 years, commencing December 1, 2007, with the option to extend the lease for an additional 5 years. The lease will continue for so long thereafter as the property is in commercial production or, alternatively, for an additional three years if the Company makes advance minimum royalty payments of USD 100,000/year (which are recoupable against actual production royalties).
- Lease Payments: USD 5,000 (paid) and 25,000 common shares of the Company (issued September 8, 2008) following regulatory acceptance of the transaction; and an additional 20,000 common shares (issued January 31, 2009) on each of the first through fifth lease anniversaries. If the Company elects to extend the lease for a second 5 year term, it will pay USD 10,000 and issue 50,000 common shares upon election being made, and an additional 50,000 common shares on each of the sixth through tenth anniversaries.
- Work Commitments: USD 100,000 per year for the first three years, USD 200,000 per year for the years 4-6 and USD 300,000 for the years 7-10. Excess expenditures in any year may be carried forward. If the Company does not incur the required expenditures in year 1, the deficiency is required to be paid to the lessors.
- Retained Royalty: The Company will pay the lessors a net smelter returns royalty of 2% if the average gold price is USD 400/ounce or less, 3% if the average gold price is between USD 401 and USD500/ounce and 4% if the average gold price is greater than USD500/ounce.
- Purchase Option: The Company has the right to purchase all the interest of the lessors in the property during the first 10 years for USD 7,500,000 plus a 0.5% net smelter royalty if the gold price is under USD 500/ounce and 1% if the gold price is USD 500/ounce or above. After the initial 10 year period, the cash portion of the purchase price will be escalated annually based on the US annual Consumer Price Index increase for that year.
The Mayflower property, and associated acquisition costs, will be added to the North Bullfrog Redstar Joint Venture property in which the Company has the right to earn a 70 % interest (note 6(g)).
(i)
Connection Property, Nevada
Pursuant to a mining lease and option to purchase agreement made effective October 27, 2008 between Redstar and an arm’s length limited liability company, Redstar has leased (and has the option to purchase) twelve patented mining claims located adjacent to the North Bullfrog project and referred to as the “Connection” property. The 10 year, renewable mining lease requires payments of USD 10,800 (paid) on signing and annual payments for the first three anniversaries of USD 10,800 and USD 16,200 for every year thereafter. Redstar has an option to purchase is the property for USD 1,000,000 at any time during the life of the lease. Production is subject to a 4% NSR royalty, which may be purchased for USD 5,000,000.
The Connection property, and associated acquisition costs, will be added to the North Bullfrog Redstar Joint Venture property in which the Company has the right to earn a 70 % interest (note 6(g)).
7.
SHARE CAPITAL
Authorized
500,000,000 common shares without par value.
Issued
Number of shares | Share Capital | Contributed Surplus | |
Balance, May 31, 2008 | 39,943,892 | $ 40,586,229 | $ 7,024,590 |
Private placement | 4,200,000 | 10,500,000 | - |
Exercise of warrants | 11,017,044 | 25,640,916 | - |
Exercise of options | 792,037 | 1,773,058 | - |
Stock based compensation | - | - | 4,101,404 |
Agent’s compensation warrants | - | (286,805) | 286,805 |
Reallocation from contributed surplus | - | 1,194,071 | (1,194,071) |
Shares issued for property acquisition | 505,000 | 826,750 | - |
Shares issue costs |
- | (977,586) | - |
Balance, May 31, 2009 | 56,457,973 | 79,256,633 | 10,218,728 |
Private placement | 1,218,283 | 3,265,000 | - |
Exercise of warrants | 181,501 | 535,428 | - |
Exercise of options | 2,356,800 | 4,295,500 | - |
Stock based compensation | - | - | 1,090,505 |
Reallocation from contributed surplus | - | 4,694,425 | (4,694,425) |
Shares issued for property acquisition | 220,000 | 801,000 | - |
Share issue costs | - | (37,196) | - |
Balance, February 28, 2010 | 60,434,557 | $ 92,810,790 | $ 6,614,808 |
Share issuances
On March 4, 2009, the Company closed a bought deal equity financing through a syndicate of underwriters and sold an aggregate of 4,200,000 common shares of the Company at a price of $2.50 per share for gross proceeds of $10,500,000. The Underwriters received a cash commission of $735,000, and 294,000 non-transferrable broker’s warrants with a fair value of $286,805 which was charged to share issue costs. Each Broker warrant is exercisable to acquire one common share of the Company at $2.95 until September 4, 2010.
On July 10, 2009, AngloGold Ashanti (U.S.A.) Exploration Inc., a subsidiary of AngloGold Ashanti Limited, has exercised its right to maintain its 13.2907% equity interest in the Company. AngloGold’s equity interest had been diluted by virtue of the Company’s issuance of shares since January 1, 2009, principally due to the exercise of 7,753,385 warrants, broker options and broker warrants in May 2009. The Company sold to AngloGold, on a private placement basis, an aggregate of 1,218,283 common shares at a price of CAD$2.68 per share for a gross proceeds of CAD$3,265,000.
Warrants
Warrant transactions are summarized as follows:
Nine months ended February 28, 2010 | Year ended May 31, 2009 (audited) | |||
Number of Warrants | Weighted Average Exercise Price | Number of Warrants | Weighted Average Exercise Price | |
Warrants exercisable, beginning of period | 294,000 | $2.95 | 13,384,666 | $2.21 |
Issued – agent commission warrants | - | $ - | 294,000 | $2.95 |
Exercised |
(181,501) | $2.95 | (11,017,044) | ($2.33) |
Expired | - | $ - | (2,367,622) | ($1.66) |
Warrants exercisable, end of period | 112,499 | $2.95 | 294,000 | $2.95 |
Warrants outstanding are as follows:
February 28, 2010 | May 31, 2009 (audited) | |||
Number of Warrants | Weighted Average Exercise Price | Number of Warrants | Weighted Average Exercise Price | |
September 4, 2010 – commission warrants | 112,499 | $2.95 | 294,000 | $2.95 |
Warrants exercisable, end of period | 112,499 | $2.95 | 294,000 | $2.95 |
Options and stock based compensation
The Company has adopted an incentive stock option plan (the “2006 Plan”). The essential elements of the 2006 Plan provide that the aggregate number of common shares of the Company’s capital stock that may be made issuable pursuant to options granted under the 2006 Plan may not exceed 10% of the number of issued shares of the Company at the time of the granting of the options. Options granted under the 2006 Plan will have a maximum term of five years. The exercise price of options granted under the 2006 Plan will not be less than the discounted market price of the common shares (defined as the last closing market price of the Company’s common shares immediately preceding the issuance of a news release announcing the granting of the options, less the maximum discount permitted under applicable stock exchange policies), or such other price as may be agreed t o by the Company and accepted by the Toronto Stock Exchange. Options granted under the 2006 Plan vest immediately, unless otherwise determined by the directors at the date of grant.
Pursuant to the 2006 Plan, on January 16, 2008 the Company granted incentive stock options to directors, officers, employees and consultants of the Company to purchase 190,000 common shares in the capital stock of the Company. The options are exercisable on or before January 16, 2010 at a price of $1.52 per share.
Pursuant to the 2006 Plan, on February 1, 2008 the Company granted incentive stock options to a consultant of the Company to purchase 100,000 common shares in the capital stock of the Company. The options are exercisable on or before February 1, 2010 at a price of $2.15 per share.
Pursuant to its 2006 Incentive Stock Option Plan, on March 12, 2009 the Company granted incentive stock options to directors, officers, employees and consultants of the Company to purchase 885,000
common shares in the capital stock of the Company. The options are exercisable on or before March 12, 2011 at a price of $2.66 per share.
Pursuant to the 2006 Plan, on May 20, 2009 the Company granted incentive stock options to directors, officers, employees and consultants of the Company to purchase 965,000 common shares in the capital stock of the Company. The options are exercisable on or before May 20, 2011 at a price of $3.15 per share.
Pursuant to the 2006 Plan, on January 12, 2010 the Company granted incentive stock options to an officer of the Company to purchase 250,000 common shares in the capital stock of the Company. The options are exercisable on or before January 12, 2012 at a price of $7.95 per share.
A summary of the status of the 2006 Plan as of February 28, 2010, and changes during the period is presented below:
Nine months ended February 28, 2010 | Year ended May 31, 2009 (audited) | |||
Number of Shares | Weighted Average Exercise Price | Number of Shares | Weighted Average Exercise Price | |
Options outstanding, opening: | 5,645,000 | $2.13 | 4,589,175 | $2.64 |
Granted | 250,000 | $7.95 | 1,850,000 | $2.92 |
Exercised | (2,356,800) | ($1.82) | (792,037) | ($2.24) |
Expired | - | $ - | (2,138) | ($2.70) |
Options outstanding, ending: | 3,538,200 | $2.75 | 5,645,000 | $2.13 |
Stock options outstanding are as follows:
February 28, 2010 | Year ended May 31, 2009 (audited) | |||||
Expiry Date | Exercise | Number of | Exercisable End | Exercise | Number of | Exercisable |
July 16, 2010 (below) | $1.75 | 1,103,200 | 1,103,200 | $1.75 | 2,810,000 | 2,810,000 |
July 16, 2010 (below) | $1.75 | 485,000 | 485,000 | $1.75 | 755,000 | 755,000 |
January 16, 2010 | $1.52 | - | - | $1.52 | 130,000 | 130,000 |
February 1, 2010 | $2.15 | - | - | $2.15 | 100,000 | 100,000 |
March 12, 2011 | $2.66 | 785,000 | 761,250 | $2.66 | 885,000 | 801,875 |
May 20, 2011 | $3.15 |
915,000 | 915,000 | $3.15 | 965,000 | 965,000 |
January 12, 2012 | $7.95 |
250,000 | 250,000 | - | - | - |
3,538,200 | 3,514,450 | 5,645,000 | 5,561,875 |
On July 16, 2008, the Company amended the expiry dates and exercise prices of an aggregate of 3,675,000 outstanding incentive stock options to extend the expiry date for up to eighteen months, such that all such options (which were originally granted for a period of two years and which had expiry dates ranging from January 26, 2009 to May 23, 2009) will now expire on July 16, 2010; and reduced the exercise prices (which ranged from $2.70 to $2.95, with a weighted average exercise price of $2.75) to $1.75. This amendment was subject to disinterested shareholders’ approval with respect to insiders of the Company who hold 2,405,000 of these options (approval received October 21, 2008). Following this approval, additional stock-based compensation charges of $1,688,874 have been included in those charges as detailed below.
The Company uses the fair value method for determining stock-based compensation expense for all options granted during the fiscal periods. The fair value was determined using the Black-Scholes option pricing model based on the following average assumptions:
Nine months ended February 28, 2010 | Year ended May 31, 2009 | |
Expected life (years) | 2 | 2 |
Interest rate | 1.27% | 1.05% |
Volatility (average) | 87.39% | 82.51% |
Dividend yield | 0% | 0% |
Exercise price | $7.95 | $2.92 |
Stock-based compensation charges of $1,090,505(2009 - $1,809,140) were allocated as follows:
Nine months ended February 28, 2010 | Before allocation | Stock-based compensation | After Allocation |
Investor relations | $ 381,330 | $ 210,990 | $ 592,320 |
Wages | 2,617,928 | 879,515 | 3,497,443 |
$ 1,090,505 |
Investor relations | $ 336,185 | $ 327,067 | $ 663,252 |
Consulting | 208,320 | 971,964 | 1,180,284 |
Wages | 858,020 | 510,109 | 1,368,129 |
$ 1,809,140 |
8.
INCOME TAXES
A reconciliation of income taxes at statutory rates with the reported taxes is as follows for the nine months ended February 28:
2010 | 2009 | |
Loss before income taxes | $ (7,952,730) | $ (6,603,393) |
Statutory Canadian corporate tax rate | 29.58% | 30.38% |
Income tax recovery at statutory rates | $ (2,352,417) | $ (2,006,718) |
Unrecognized items for tax purposes | 308,151 | 549,526 |
Effect of tax rate change | 52,206 | 53,929 |
Difference in tax rates in other jurisdictions | (753,914) | 892,882 |
Change in valuation allowance | 2,745,974 | 510,381 |
$ - | $ - |
The significant components of the Company’s future income tax assets are as follows:
February 28, 2010 | May 31, 2009 (audited) | |
Future income tax assets | ||
Mineral properties | $ 5,907,256 | $ 3,548,728 |
Property and equipment | 65,202 | 55,464 |
Share issue costs | 472,561 | 575,185 |
Non-capital losses available for future periods | 1,760,239 | 1,269,673 |
8,205,258 | 5,449,050 | |
Valuation allowance | (8,205,258) | (5,449,050) |
$ - | $ - |
At February 28, 2010 the Company has available non-capital tax losses for Canadian income tax purposes of approximately $6,770,152 available for carry-forward to reduce future years’ taxable income, if not utilized, expiring as follows:
2025 | $ 81,776 |
2026 | 91,537 |
2027 | 1,030,880 |
2028 | 1,301,227 |
2029 | 2,377,936 |
2030 | 1,886,796 |
$ 6,770,152 |
In addition, the Company has available mineral resource related expenditure pools for Canadian income tax purposes totalling approximately $2,630,000 which may be deducted against future taxable income in Canada on a discretionary basis. The Company also has available mineral resource expenses that are related to the Company’s exploration activities in the United States of approximately $61,280,000, which may be deductible for US tax purposes. Future tax benefits, which may arise as a result of applying these deductions to taxable income, have not been recognized in these accounts due to the uncertainty of future taxable income.
9.
RELATED PARTY TRANSACTIONS
During the period, the Company paid $1,981,199, including bonuses of $1,399,468 (2009 - $248,886), in consulting, investor relations, wages and benefits to officers, directors and companies controlled by directors of the Company and $48,021 (2009 - $34,300) in rent and administration to a company with common officers and directors. Professional fees of $50,825 (2009 - $31,208) were paid to a company related to an officer of the Company. These figures do not include stock-based compensation (see Note 7).
At February 28, 2010, included in accounts payable and accrued liabilities was $Nil (May 31, 2009 - $Nil) in expenses owing to the directors and officer of the Company and $4,667 (May 31, 2009 - $4,667) to a company related by common directors.
These amounts were unsecured, non-interest bearing and had no fixed terms of repayment. Accordingly, fair value could not be readily determined.
The Company has entered into a retainer agreement dated August 1, 2008 with Lawrence W. Talbot Law Corporation (“LWTLC”), pursuant to which LWTLC agrees to provide legal services to the Company. Pursuant to the retainer agreement, the Company has agreed to pay LWTLC a minimum annual retainer of $50,000 (plus applicable taxes and disbursements). The retainer agreement may be terminated by LWTLC on reasonable notice, and by the Company on one year’s notice (or payment of one year’s retainer in lieu of notice). An officer of the Company is a director and shareholder of LWTLC.
These transactions with related parties have been valued in these financial statements at the exchange amount, which is the amount of consideration established and agreed to by the related parties.
10.
GEOGRAPHIC SEGMENTED INFORMATION
Canada | United States | Total | ||
February 28, 2010 | ||||
Mineral properties | $ 1 | $ 49,036,282 | $ 49,036,283 | |
Property and equipment | $ 13,202 | $ 70,264 | $ 83,466 | |
May 31, 2009 | ||||
Mineral properties | $ 1 | $ 33,417,565 | $ 33,417,566 | |
Property and equipment | $ 15,191 | $ 54,724 | $ 69,915 | |
February 28, 2010 | February 28, 2009 | |||
Net loss for the period- Canada | $ (2,500,026) | $ (3,066,033) | ||
Net loss for the period- United States | (5,452,702) | (3,539,360) | ||
Net loss for the period | $ (7,952,730) | $ (6,605,393) |
11.
DIFFERENCES BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (“GAAP”)
These consolidated financial statements are prepared in accordance with GAAP in Canada, which differs in certain respects from GAAP in the United States. The material differences between Canadian and United States GAAP, in respect of these financial statements, are as follows:
a)
Mineral property exploration and development
Under United States GAAP, all mineral exploration and development property expenditures are expensed in the year incurred in an exploration stage company until there is substantial evidence that a commercial body of minerals has been located. Canadian GAAP allows mineral exploration and development property expenditures to be deferred during this process. The effect on the Company’s financial statements is summarized below:
Nine months ended February 28 | 2010 | 2009 |
Consolidated statements of operations and deficit | ||
Loss for the period under | ||
Canadian GAAP | $ (7,952,730) | $ (6,605,393) |
Mineral property exploration expenditures, net | (15,263,706) | (6,541,813) |
Loss for the period under United States GAAP | $ (23,216,436) | $ (13,147,206) |
Loss per share – US GAAP | $ (0.40) | $ (0.30) |
Consolidated balance sheets | February 28, 2010 | May 31, 2009 (audited) |
Mineral Properties | ||
Canadian GAAP | $ 49,036,28 | $ 33,417,566 |
Mineral property exploration expenditures (cumulative) | (41,027,685) | (25,763,979) |
Mineral properties under United States GAAP | $ 8,008,598 | $ 7,653,587 |
Deficit | ||
Canadian GAAP | $ (31,481,294) | $ (23,528,564) |
Mineral property exploration expenditures (cumulative) | (41,027,685) | (25,763,979) |
Deficit under United States GAAP | $ (72,508,979) | $ (49,286,543) |
Nine months ended February 28 | 2010 | 2009 |
Consolidated statements of cash flows | ||
Operating activities | ||
Cash provided by (used in) per Canadian GAAP | $ (4,468,047) | $ (1,968,904) |
Effect of the write-off of exploration expenditures | (15,762,592) | (6,541,813) |
Cash generated (used in) per United States GAAP | $ (20,230,639) | $ (8,510,717) |
Investing activities | ||
Cash provided by (used in) per Canadian GAAP | $ (16,037,356) | $ (9,445,714) |
Effect of the write-off of exploration expenditures | 15,762,592 | 6,541,813 |
Cash generated (used in) per United States GAAP | $ (274,764) | $ (2,903,901) |
a)
Marketable securities
Under United States GAAP, the Company would classify the marketable securities as “Securities available for resale”, which is consistent with the Company’s accounting policy described in Note 2 (o). The carrying value on the balance sheet at February 28, 2010 was $162,500 (May 31, 2009 - $113,750) and the unrealized gain (loss) of $48,750 (2009 – ($169,000)) was recognized in the statements of operations and deficit as an other loss.
b)
Stock-based compensation
The Company has adopted Statement of Financial Accounting Standards No. 123R, and records compensation cost for stock-based employee compensation plans at fair value. Accordingly, compensation cost for stock options granted is measured as the fair value at the date of grant, and there is no difference in these financial statements.
c)
Loss per share
Under both Canadian and United States GAAP basic loss per share is calculated using the weighted average number of common shares outstanding during the period.
Under United States GAAP, the weighted average number of common shares outstanding excludes any shares that remain in escrow, but may be earned out based on the Company incurring a certain amount of exploration and development expenditures. The weighted average number of shares outstanding under United States GAAP for the period ended February 28, 2010 and 2009 was 58,129,208 and 43,111,245 respectively.
d)
Income taxes
Under United States GAAP, the Company would have initially recorded an income tax asset for the benefit of the resource deduction pools. This asset would have been reduced to $Nil by a valuation allowance. The result is no difference in net income reported between Canadian and United States
GAAP.
12.
CAPITAL MANAGEMENT
The Company manages its capital structure and makes adjustments to it, based on the funds available to the Company, in order to support future business opportunities. The Board of Directors does not establish quantitative return on capital criteria for management, but rather relies on the expertise of the Company’s management to sustain future development of the business.
The Company currently has no source of revenues. As such, the Company is dependent upon external financings to fund activities. In order to carry future projects and pay for administrative costs, the Company will spend its existing working capital and raise additional funds as needed. Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable.
There were no changes in the Company’s approach to capital management during the nine months ended February 28, 2010. The Company is not subject to externally imposed capital requirements.
13.
SUBSEQUENT EVENTS
Subsequent to February 28, 2010, the Company
a)
Closed a non-brokered financing of 5,000,000 common shares of the Company at a price of $6.00 per common share on April 1 (first tranche) and April 6 (final tranche). The Company paid a 6% finder’s fee in cash in connection with a portion of the Offering.
b)
Issued an aggregate of 26,000 shares upon the exercise of stock options at $1.75 per share for total proceeds of $45,500 and 35,000 shares upon the exercise of share purchase warrants at $2.95 per share for total proceeds of $103,250.
c)
Issued 67,965 common shares on March 26, 2010 at a price of $5.38 per share for the total proceeds of $365,651.70 upon AngloGold exercising its right to maintain its 13.2907% equity interest in the Company.
d)
The option/joint venture agreement with OPV was accepted for filing by the TSXV on behalf of OPV on March 15, 2010 and the Company received the initial 200,000 common shares of OPV required under the November 2, 2009 joint venture agreement.
e)
The Company entered into a binding letter of intent dated March 24, 2010 with First Star Resources Inc. (“First Star”) in connection with the LMS property (“LMS LOI”) (Note 6(f)). Under the terms of the LMS LOI, First Star has to ability to earn an initial 55% interest, and a second option to earn a further 45%, for a total 100% interest. To earn the 55% interest First Star will pay USD 280,000 and expend USD 3.5 million on exploration. To acquire a 100% ownership, First Star will fund the project through to an advanced exploration stage by spending a further USD 3 million prior to December 31, 2015, or by producing, filing and having accepted by the TSXV a NI 43-101 compliant inferred resource of two million ounces of gold using a 0.5 g/t cutoff grade, whichever costs less. An NSR royalty of 3% or 4% on gold/silver and 1% on all other products will be payable to Raven. The royalty can be reduced by 1% by paying Raven USD 3 million.
f)
The Company entered into a binding letter of intent dated March 24, 2010 with First Star in connection with the West Pogo property (“WP LOI”) (Note 6(e)(iii)). Under the terms of the WP LOI, First Star has to ability to earn an initial 55% interest, and a second option to earn a further 45%, for a total 100% interest. To earn the 55% interest First Star will pay USD 250,000 and expend USD 2.8 million on exploration. To acquire a 100% ownership, First Star will fund the project through to an advanced exploration stage by spending a further USD 2 million prior to December 31, 2015, or by producing, filing and having accepted by the TSXV a NI43-101 compliant inferred resource of one million ounces of gold using a 0.5 g/t cutoff grade, whichever costs less. An NSR royalty of 3% or 4% on gold/silver and 1% on all other products will be payable to Raven. The royalty can be reduced by 1% by paying Raven USD 3 million.
g)
The Company has entered into a Mineral Exploration Agreement with Option to Lease dated March 30, 2010 (“Exploration Agreement”) with Ahtna Incorporated, an Alaska Native Regional Corporation, concerning approximately 26,516 hectares of fee simple lands in the Ahtell Area of Alaska surrounding portions of the Company’s Chisna project (Note 6(e)(iv)). The property subject to the Exploration Agreement will become part of the joint venture with OPV.
14.
COMPARATIVE FIGURES
Certain of the comparative figures have been reclassified to conform with the consolidated financial statement presentation adopted in the current period.