![[esperanzaq22012fs001.jpg]](https://capedge.com/proxy/6-K/0001217160-12-000276/esperanzaq22012fs001.jpg)
(An Exploration-Stage Company)
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(Unaudited – Prepared by Management)
June 30, 2012
NOTICE TO READER
The accompanying unaudited condensed consolidated interim financial statements of Esperanza Resources Corp. for the six months ended June 30, 2012 have been prepared by management and approved by the Audit Committee and the Board of Directors of the Company. These financial statements have not been reviewed by the Company’s external auditors.
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Condensed Consolidated Interim Statements of Financial Position
(Expressed in Canadian Dollars - Unaudited)
| | | |
| | June 30, 2012 | December 31, 2011 |
|
| | |
ASSETS |
| | |
|
| | |
Current |
| | |
|
| | |
Cash and cash equivalents (Note 3) | | $ 42,965,161 | $ 19,394,059 |
Receivables (Note 4) |
| 1,308,729 | 389,291 |
Prepaid expenses |
| 79,442 | 62,268 |
|
| 44,353,332 | 19,845,618 |
|
| | |
Non-current |
| | |
Equipment (Note 5) |
| 226,817 | 92,814 |
Investment in associated company (Note 6) |
| 1,994,538 | 1,247,640 |
Exploration and evaluation assets (Note 7) |
| 1,747,809 | 1,747,809 |
| | $ 48,322,496 | $ 22,933,881 |
|
| | |
LIABILITIES |
| | |
|
| | |
Current |
| | |
Accounts payable and accrued liabilities | | $ 932,608 | $ 610,408 |
|
| | |
|
| | |
EQUITY |
| | |
Share capital (Note 9) |
| 64,303,324 | 36,633,992 |
Commitment to issue shares (Note 9) |
| 102,041 | - |
Share based compensation reserve |
| 4,414,786 | 4,374,657 |
Warrant reserve |
| 9,485,203 | 4,855,108 |
Accumulated other comprehensive loss |
| (615,539) | (599,777) |
Deficit |
| (30,299,927) | (22,940,507) |
|
| 47,389,888 | 22,323,473 |
|
| | |
| | $ 48,322,496 | $ 22,933,881 |
Nature of operations (Note 1)
Contingencies and commitments (Note 13)
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Approved on behalf of the Board of Directors on August 21, 2012
“Greg Smith”
Director
“Marcel de Groot”
Director
- 3 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Condensed Consolidated Interim Statements of Comprehensive Loss
(Expressed in Canadian Dollars - Unaudited)
| | | | |
| Three months ended June 30, | Six months ended June 30, |
| 2012 | 2011 | 2012 | 2011 |
|
|
|
|
|
OPERATING EXPENSES |
|
|
|
|
Depreciation | $ 3,096 | $ 3,302 | $ 7,809 | $ 7,771 |
Directors’ fees | 19,494 | 20,439 | 40,742 | 44,939 |
Exploration and development expenses (Note 8) | 2,508,349 | 1,648,662 | 4,657,074 | 2,217,925 |
Foreign exchange | 15,694 | 2,923 | 24,741 | 12,109 |
Investor relations and shareholder information | 109,154 | 129,499 | 192,845 | 232,042 |
Office costs | 94,169 | 60,204 | 185,828 | 141,051 |
Professional fees | 1,009,736 | 91,728 | 1,105,964 | 164,855 |
Salaries and administration fees | 197,386 | 126,932 | 388,561 | 336,081 |
Share based payment | 158,370 | 500,396 | 158,370 | 500,396 |
Transfer agent and regulatory fees | 69,661 | 40,707 | 86,872 | 78,255 |
Travel and related costs | 11,020 | 3,607 | 11,020 | 12,670 |
LOSS BEFORE OTHER ITEMS | (4,196,129) | (2,628,399) | (6,859,826) | (3,748,094) |
| | | | |
OTHER ITEMS | | | | |
Equity in loss of associated company | (333,582) | (442,275) | (737,340) | (849,556) |
Interest income | 95,593 | 28,086 | 210,895 | 55,472 |
Miscellaneous income | 10,122 | 19,355 | 26,851 | 22,327 |
| (227,867) | (394,834) | (499,594) | (771,757) |
NET LOSS FOR THE PERIOD |
(4,423,996) | (3,023,233) |
(7,359,420) | (4,519,851) |
| | | | |
OTHER COMPREHENSIVE LOSS | | | | |
Share of other comprehensive loss of associate | (17,937) | - | (15,762) | - |
TOTAL COMPREHENSIVE LOSS FOR THE PERIOD | $ (4,441,933) | $ (3,023,233) | $ (7,375,182) | $ (4,519,851) |
| | | | |
Basic and diluted earnings/(loss) per share | $ (0.08) | $ (0.05) | $ (0.14) | $ (0.08) |
| | | | |
Weighted average number of shares outstanding, basic and diluted | 52,938,035 | 57,229,921 | 52,097,266 | 57,133,161 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
- 4 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Condensed Consolidated Interim Statements of Cash Flows
(Expressed in Canadian Dollars - Unaudited)
| | | | |
| | Six months ended |
| | June 30, |
| | | 2012 | 2011 |
| | | | |
CASH FLOWS FROM (TO) | | | | |
| | | | |
OPERATIONS | | | | |
Net loss for the period | | | $ (7,359,420) | $ (4,519,851) |
| | | | |
Items not affecting cash: | | | | |
Depreciation | | | 7,809 | 7,771 |
Depreciation in exploration expense | | | 8,134 | 7,970 |
Equity in loss of associated company | | | 737,340 | 849,556 |
Gain on disposal of equipment | | | (9,747) | (14,683) |
Share based payment | | | 158,370 | 500,396 |
| | | | |
Changes in non-cash working capital items: | | | | |
Receivables | | | (919,438) | (39,083) |
Prepaid expenses | | | (17,174) | (42,380) |
Accounts payable and accrued liabilities | | | 322,200 | 13,048 |
| | | (7,071,926) | (3,237,256) |
| | | | |
INVESTING | | | | |
Equipment | | | (151,393) | (35,223) |
Investment in associated company | | | (1,500,000) | - |
Proceeds on disposal of equipment | | | 11,194 | 14,683 |
| | | (1,640,199) | (20,540) |
| | | | |
FINANCING | | | | |
Shares issued for cash | | | 34,752,000 | 1,129,725 |
Shares issued costs | | | (2,468,773) | - |
| | | 32,283,227 | 1,129,725 |
Change in cash and cash equivalents in the period | | |
23,571,102 |
(2,128,071) |
Cash and cash equivalents, beginning of period | | |
19,394,059 |
10,179,671 |
| | | | |
Cash and cash equivalents, end of period | | | $ 42,965,161 | $ 8,051,600 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
- 5 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Condensed Consolidated Interim Statements of Changes in Equity
(Expressed in Canadian Dollars - Unaudited)
| | |
| Six Months Ended June 30 |
| 2012 | 2011 |
| | |
Share capital |
|
|
Beginning of period | $ 36,633,992 | $ 45,137,136 |
Exercise of share options | 34,500 | 670,000 |
Re-classify share based payment reserve on exercise of options | 16,200 | 298,051 |
Exercise of warrants | 700,000 | 459,725 |
Re-classify warrant reserve on exercise of warrants | 102,213 | 67,129 |
Exercise of special warrants | 28,914,875 | - |
Special warrants issue costs | (2,098,456) | - |
| | |
End of period | 64,303,324 | 46,632,041 |
| | |
Commitment to issue shares | | |
Beginning of period | - | - |
Restricted share units granted | 102,041 | - |
End of period | 102,041 | - |
| | |
Share based compensation reserve | | |
Beginning of period | 4,374,657 | 4,145,753 |
Share based compensation | 56,329 | 500,396 |
Share options exercised | (16,200) | (298,051) |
End of period | 4,414,786 | 4,348,098 |
| | |
Warrant reserve | | |
Beginning of period | 4,855,108 | 4,922,237 |
Re-classified to share capital on exercise | (102,213) | (67,129) |
Warrants issued on special warrant exercise | 5,102,625 | - |
Special warrants issue costs allocated to warrant reserve | (370,317) | - |
End of period | 9,485,203 | 4,855,108 |
| | |
Accumulated other comprehensive loss | | |
Beginning of period | (599,777) | - |
Share of other comprehensive loss of associated company | (15,762) | - |
End of period | (615,539) | - |
| | |
Deficit | | |
Beginning of period | (22,940,507) | (39,485,847) |
Loss for the period | (7,359,420) | (4,519,851) |
End of period | (30,299,927) | (44,005,698) |
| | |
Total equity | $ 47,389,888 | $ 11,829,549 |
- 6 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
1.
NATURE AND CONTINUANCE OF OPERATIONS
Esperanza Resources Corp. (the “Company” or “Esperanza”) was formed by way of amalgamation pursuant to the Company Act (British Colombia) and its principal business activities are the acquisition, exploration and development of mineral exploration properties. The condensed consolidated interim financial statements of the Company as at and for the period ended June 30, 2012, comprise the Company and its subsidiaries. Esperanza is the ultimate parent. Esperanza’s principal property interest is its 100% owned Cerro Jumil Project located in Mexico.
The Company is in the process of exploring its mineral properties and has not yet determined whether they contain reserves that are economically recoverable. The recoverability of amounts shown for mineral properties is dependent upon the discovery of economically recoverable reserves, the ability of the Company to obtain the necessary financing to complete their exploration and development, confirmation of the Company’s interest in the underlying claims and leases, obtaining the necessary permits to mine and future profitable production or proceeds from the disposition of the mineral properties.
2.
SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
These condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting (“IAS 34”) using accounting policies consistent with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and interpretations of the International Financial Reporting Interpretations Committee (“IFRIC”).
The accounting policies followed in these condensed consolidated interim financial statements are the same as those applied in the Company’s consolidated annual financial statements for the year ended December 31, 2011. The accounting policies applied in these condensed consolidated interim financial statements are based on IFRS issued and outstanding as of August 21, 2012 the date the Board of Directors approved the statements.
3.
CASH AND CASH EQUIVALENTS
| | | |
| | June 30, 2012 $ | December 31, 2011 $ |
| | | |
| |
|
|
| Cash | 1,431,872 | 324,753 |
| Short-term bank deposits | 41,533,289 | 19,069,306 |
| | 42,965,161 | 19,394,059 |
- 7 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
4.
RECEIVABLES
| | | |
| | June 30, 2012 $ | December 31, 2011 $ |
| | | |
| Current | | |
| | | |
| Accounts receivable | 1,308,729 | 389,291 |
The Company’s receivables are comprised mainly of value added tax recoverable in both Mexico and Canada.
5.
EQUIPMENT
| | | | | |
| | Office $ | Computer $ | Vehicles $ | Total $ |
| Cost | | | | |
| As at December 31, 2011 | 60,230 | 77,277 | 89,599 | 227,106 |
| Additions | 698 | 5,158 | 145,537 | 151,393 |
| Disposal | - | - | (28,784) | (28,784) |
| De-recognition | (31,906) | (42,570) | - | (74,476) |
| As at June 30, 2012 | 29,022 | 39,865 | 206,352 | 275,239 |
| | | | | |
| Accumulated Depreciation | | | | |
| As at December 31, 2011 | 34,087 | 60,122 | 40,083 | 134,292 |
| Additions | 4,670 | 5,012 | 6,261 | 15,943 |
| Disposal | - | - | (27,337) | (27,337) |
| De-recognition | (31,906) | (42,570) | - | (74,476) |
| As at June 30, 2012 | 6,851 | 22,564 | 19,007 | 48,422 |
| | | | | |
| Net book value | | | | |
| As at December 31, 2011 | 26,143 | 17,155 | 49,516 | 92,814 |
| As at June 30, 2012 | 22,171 | 17,301 | 187,345 | 226,817 |
- 8 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
6.
INVESTMENT IN ASSOCIATED COMPANY
At June 30, 2012 Esperanza held an approximate 26% interest in Global Minerals Ltd. (“Global”). In the first quarter of 2012 Esperanza participated in a Global private placement and acquired 3,333,333 shares for $1,500,000 and now holds 28,906,517 common shares of Global which had a fair value of $9,250,085 at quarter-end. The carrying value of this investment has been reduced each quarter since initial acquisition as Esperanza records its share of Global’s comprehensive loss. The following table summarizes the change in the carrying value of the Company’s investment in Global:
| | | |
| | June 30, 2012 | December 31, 2011 |
| | | |
| |
|
|
| Investment in Global, beginning of period | $ 1,247,640 | $ 2,894,157 |
| | | |
| Investment in Global shares | 1,500,000 | 1,143,973 |
| Equity in Global’s estimated comprehensive loss for the period | (753,102) |
(2,790,490) |
| Investment in Global, end of period | $ 1,994,538 | $ 1,247,640 |
The following is a summary of Global’s estimated financial position at June 30:
| | | |
| | 2012 | 2011 |
| | | |
| Current assets | $ 13,365,000 | $ 1,503,000 |
| Long-term assets | 4,153,000 | 3,230,000 |
| Current liabilities | (624,000) | (277,000) |
| Net Assets | $ 16,894,000 | $ 4,456,000 |
7.
EXPLORATION AND EVALUATION ASSETS
| | | |
| | June 30, 2012 | December 31, 2011 |
| | | |
| Cerro Jumil – Mexico | $ 1,643,358 | $ 1,643,358 |
| El Canario - Mexico | 50,328 | 50,328 |
| Pucarana – Peru | 33,195 | 33,195 |
| Utcucochia – Peru | 10,330 | 10,330 |
| Other minor properties - Peru | 10,598 | 10,598 |
| | | |
| | $ 1,747,809 | $ 1,747,809 |
- 9 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
7.
EXPLORATION AND EVALUATION ASSETS(continued)
(a)
Cerro Jumil, Mexico
The Cerro Jumil property is 100% owned by the Company subject to a 3% net smelter return royalty. The Company is currently conducting additional drilling and working on optimizing metallurgical testing and design in order to prepare for a feasibility study.
(b)
El Canario, Mexico
On October 18, 2011 the Company entered into an option agreement to acquire two mineral concessions, which combined with two mineral concessions owned by the Company form the El Canario property. In order to acquire the two mineral concessions, Esperanza paid US$50,000 on signing the agreement and must make additional payments totaling US$440,000 on the property on or before October 18, 2016. Esperanza must make its next cash payment of US$20,000 by October 18, 2012 in order to keep the option in good standing. The property is subject to a 2% net smelter returns royalty of which 1% can be purchased for US$500,000 or the full 2% net smelter returns royalty can be purchased for US$1,000,000.
(c)
Pucarana, Peru
In May 2007, the Company announced that it had finalized an earn-in agreement whereby it can earn up to a 60% interest in Estrella Gold Corporation’s (“Estrella”) Pucarana Gold Property (“Pucarana”), located in southern Peru. The Company incurred exploration expenditures in excess of the US$650,000 requirement on the property and exercised its option to acquire a 51% interest. The exploration expenditures in excess of US$650,000 were subject to the proportionate contribution rules of the agreement and Estrella elected not to contribute their share of the excess expenditures. As a result Esperanza’s interest in the property increased to 60% and Estrella was diluted to 40%.
- 10 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
8.
EXPLORATION AND DEVELOPMENT EXPENSE
Exploration and development expenditures incurred for the six months ended June 30, 2012 were as follows:
| | | | | | | | | |
| | Mexico | Peru | |
| | Cerro Jumil | Other | Pucarana | Colqui Orcco | Pucara | Lourdes | Other & General | Total |
| |
|
|
|
|
|
|
|
|
| Assays | $ 203,518 | $ 14,682 | $ - | $ - | $ 409 | $ 8,819 | $ 162 | $ 227,590 |
| Community programs | - | - | - | - | 3,878 | 1,226 | 49 | 5,153 |
| Consulting | 18,734 | - | 545 | - | 201 | 96,452 | 22,339 | 138,271 |
| Contract services | 447,939 | 29,202 | - | - | - | 13,785 | - | 490,926 |
| Drilling | 2,467,500 | - | - | - | - | - | - | 2,467,500 |
| Engineering | 26,810 | - | - | - | - | - | - | 26,810 |
| Environmental / permitting | - | - | 2,485 | 2,485 | - | - | - | 4,970 |
| Feasibility Studies | 60,837 | - | - | - | - | - | - | 60,837 |
| Field costs | 163,318 | 44,956 | 31 | - | 182 | 1,504 | 400 | 210,391 |
| Office & administrative | 55,224 | - | 20 | 359 | 25 | 148 | 1,568 | 57,344 |
| Property tax | 25,814 | 16,795 | - | - | 7,928 | 17,718 | 45,275 | 113,530 |
| Salaries and benefits | 192,224 | 33,978 | 1,767 | 54 | 17,550 | 88,051 | 177,227 | 510,851 |
| PEA | 5,576 | - | - | - | - | - | - | 5,576 |
| Road and access costs | 87,655 | 37,848 | 102 | - | 19 | 22 | - | 125,646 |
| Travel | 96,191 | 6,940 | 2,594 | - | 2,035 | 7,254 | 12,057 | 127,071 |
| Vehicles | 47,308 | 9,345 | 3,743 | - | 1,961 | 3,584 | 18,667 | 84,608 |
| | $ 3,898,648 | $ 193,746 | $ 11,287 | $ 2,898 | $ 34,188 | $ 238,563 | $ 277,744 | $ 4,657,074 |
- 11 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
8.
EXPLORATION AND MINE DEVELOPMENT EXPENSE (continued)
Exploration expenditures incurred for the six months ended June 30, 2011 were as follows:
| | | | | | | | | |
| | Mexico | Peru | |
| | Cerro Jumil | Other | Pucarana | Colqui Orcco | Pucara | Lourdes | Other & General | Total |
| |
|
|
|
|
|
|
|
|
| Assays | $ 59,425 | $ 7,160 | $ 5,634 | $ 1,617 | $ - | $ - | $ 880 | $ 74,716 |
| Community programs | 1,240 | - | 1,920 | 2,814 | 2,374 | - | - | 8,348 |
| Consulting | 15,436 | - | 13,253 | 31,146 | 1,002 | 3,200 | 8,236 | 72,273 |
| Contract services | 338,281 | 23,730 | 170,299 | 44 | - | - | - | 532,354 |
| Drilling | 332,090 | - | 45,460 | 190,440 | - | - | - | 567,990 |
| Engineering | 6,373 | - | - | - | - | - | - | 6,373 |
| Environmental / permitting | 618 | - | 7,626 | 6,373 | - | - | - | 14,617 |
| Feasibility Studies | 21,733 | 3,248 | - | - | - | - | - | 24,981 |
| Field costs | 92,240 | 33,062 | 32,576 | 75,783 | 444 | - | 1,153 | 235,258 |
| Office & administrative | - | - | 865 | 496 | 46 | - | 2,251 | 3,658 |
| Property tax | 14,729 | 21,887 | 18,269 | 9,350 | - | - | 13,839 | 78,074 |
| Salaries and benefits | 59,950 | 27,547 | 109,164 | 135,020 | 14,379 | 746 | 47,460 | 394,266 |
| PEA | 15,967 | - | - | - | - | - | - | 15,967 |
| Road and access costs | 31,144 | - | - | - | - | - | - | 31,144 |
| Travel | 1,369 | 906 | 30,555 | 16,187 | 768 | - | 11,143 | 60,928 |
| Vehicles | 40,619 | 5,620 | 18,790 | 12,589 | 1,234 | - | 18,126 | 96,978 |
| | $ 1,031,214 | $ 123,160 | $ 454,411 | $ 481,859 | 20,247 | $ 3,946 | $ 103,088 | $ 2,217,925 |
- 12 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
9.
EQUITY
(a)
Issued and outstanding
| | |
| | Number of Shares |
| |
|
| Balance at December 31, 2011 | 51,032,321 |
| | |
| Exercise of special warrants | 27,214,000 |
| Exercise of warrants | 400,000 |
| Exercise of options | 50,000 |
| Balance June 30, 2012 | 78,696,321 |
The Company completed a private placement of 27,214,000 special warrants (“Special Warrants”) in May 2012 at a price of $1.25 per Special Warrant for aggregate gross proceeds of $34 million (the “Offering”). The Offering was conducted through a syndicate of agents (the “Agents”). As consideration for their services in connection with the Offering, the Company paid the Agents a cash commission equal to 6% of the proceeds of the Offering. Each Special Warrant consisted of a unit (“Unit”) composed of one common share and one-half of a common share purchase warrant. Each whole warrant entitles the holder to acquire one common share at a price of $1.80 per share until May 24, 2017. Subsequent to the closing of the Offering, Esperanza filed a short form prospectus. The prospectus qualified the distribution of the 27,214,000 Units of the Company issuable upon the automatic exercise of the previously issued Special Warrants. As a result of the automatic exercise of the Special Warrants, the Company issued 27,214,000 common shares and 13,607,000 common share purchase warrants. The net proceeds of the Offering will be used to advance the Cerro Jumil project in Mexico and for general working capital purposes.
The issue price of the Special Warrants was allocated to the common shares and warrants based on their relative fair values. The closing price of Esperanza shares on May 24, 2012 was $1.06 and the fair value of a full warrant was $0.38 based on a Black Scholes option pricing model calculation with the following inputs: a share price of $1.06, and exercise price of $1.80, an expected life of 5 years, a risk-free interest rate of 1.31%, a dividend yield of 0% and a share price volatility of 57%. As a result of the relative fair value calculation, $1.06 of the issue price was allocated to the shares and $0.19 was allocated to the half warrant in each Special Warrant unit.
- 13 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
9.
EQUITY(continued)
(b)
Share options
The continuity of share purchase options for the six months ended June 30, 2012 is as follows:
| | | |
| | June 30,2012 |
| | Number of stock options | Weighted average exercise price ($/option) |
| | | |
| Outstanding, beginning of period | 3,826,000 | 1.35 |
| Granted | 2,800,000 | 1.25 |
| Exercised | (50,000) | 0.69 |
| Outstanding, end of period | 6,576,000 | 1.31 |
| | | | | |
| | Stock options outstanding | Stock options exercisable |
|
Exercise prices ($) |
Number |
Weighted average remaining life (years) |
Number | Weighted average exercise price ($/option) |
| | | | | |
| 0.69 – 1.01 | 600,000 | 2.58 | 475,000 | 0.74 |
| 1.25 – 1.91 | 5,976,000 | 3.60 | 3,176,000 | 1.47 |
| | 6,576,000 | 3.50 | 3,651,000 | 1.36 |
(c)
Restricted share units
The continuity of restricted share units for the six months ended June 30, 2012 is as follows:
| | | | | | |
| | Balance | | | Expired / | Balance |
| Expiry Date | Dec 31, 2011 |
Granted |
Exercised | Cancelled | June 30, 2012 |
| |
|
|
|
|
|
| 12-June-17 | - | 3,225,000 | - | - | 3,225,000 |
- 14 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
9.
EQUITY(continued)
(d)
Share purchase warrants
The continuity of share purchase warrants for the six months ended June 30, 2012 is as follows:
| | | | | | | |
| | Exercise | Balance | | | | Balance |
| Expiry Date | Price | Dec 31 2011 | Issued | Exercised | Expired | Jun 30, 2012 |
| |
|
| | |
|
|
| 16-Feb-12 | 1.75 | 3,694,800 | | (400,000) | (3,294,800) | - |
| 4-Mar-12 | 1.75 | 300,000 | - | - | (300,000) | - |
| 22-Dec-12 | 2.75 | 2,926,900 | - | - | - | 2,926,900 |
| 22-Dec-12 | 2.75 | 135,946 | - | - | - | 135,946 |
| 24-May-17 | 1.80 | | 13,607,000 | - | - | 13,607,000 |
| | | 7,057,646 | 13,607,000 | (400,000) | (3,594,800) | 16,669,846 |
| Weighted average |
| | | | | |
| exercise price |
| $2.18 | $1.80 | $1.75 | $1.75 | $1.97 |
(e)
Share based compensation
In June 2012 the Company granted 2,800,000 share purchase options to certain directors, officers, employees and consultants with an exercise price of $1.25 and an expiry date of June 12, 2017. Of this grant, 600,000 of the options vest at the rate of 200,000 every 6 months from the grant date and the remainder vest at the rate of 733,333 options at each anniversary of the grant date, over three years. The options have been measured on a fair value basis using the Black-Scholes option pricing model, with the following weighted-average assumptions:
| | |
| | 2012 |
| | |
| Expected dividend yield | 0% |
| Expected stock price volatility | 53% |
| Risk-free interest rate | 1.1% |
| Expected life of options in years | 3.0 |
| Weighted average grant date fair value | $0.71 |
| | |
Based on these inputs, the Company recorded share based compensation expense of $56,329 with the offsetting amount credited to share based compensation reserve.
In June 2012 the Company granted 3,225,000 restricted share units (“RSU’s”) to certain officers and employees. The RSU’s vest over three years on each anniversary of the grant date, with one-third of the total grant vesting each year. The RSU’s were valued at $1.05, the closing price of the Company’s shares on the date of the grant. The Company is accruing the expense over the vesting periods and
- 15 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
9.
EQUITY(continued)
recorded $102,041 of share based compensation for the quarter ended June 30, 2012 with the offsetting credit to commitment to issue shares.
10.
SEGMENTED INFORMATION
The Company operates in a single reportable operating segment, being exploration and development of mineral properties. Summarized financial information for the geographic segments the Company operates in are as follows:
| | | | | |
| | North America | Mexico | Peru | Total |
| June 30, 2012 | | | | |
| Non-current assets | $ 2,008,471 | $ 1,839,223 | $ 121,470 | $ 3,969,164 |
| | | | | |
| December 31, 2011 | | | | |
| Non-current assets | $ 1,263,412 | $ 1,693,686 | $ 131,165 | $ 3,088,263 |
11.
RELATED PARTY TRANSACTIONS
The aggregate value of transactions and outstanding balances relating to key management personnel were as follows:
| | | |
| | For the six months ended June 30 |
| | 2012 | 2011 |
| |
|
|
| Salaries and fees | 430,543 | 295,089 |
| Share based payments | 144,552 | 208,632 |
| | $ 575,095 | $ 503,721 |
Related party assets and liabilities
| | | | |
| |
Service or item | As at June 30, 2012 | As at December 31, 2011 |
| | |
|
|
| Amounts due from management | Travel advances | $ - | $ 8,555 |
| Amounts due from associated company | Reimbursable expenses | 63,896 | 54,316 |
| Amounts due to management | Directors’ fees | 19,494 | 17,753 |
| Amounts due to management | Reimbursable expenses | 9,121 | 21,426 |
- 16 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
11.
RELATED PARTY TRANSACTIONS(continued)
During the six months ended June 30, 2012 the Company paid $102,600 (2011 - $98,400) to Seabord Services Corp. (“Seabord”), a management company with two officers in common, for office space and administrative services. At June 30, 2012, the Company was indebted to Seabord in the amount of $nil (2011 - $nil). At June 30, 2012 Esperanza had a deposit for future services with Seabord amounting to $10,000 (December 31, 2011 - $10,000) which was included in prepaid expenses. During the six months ended June 30, 2012 Esperanza incurred $46,244 (2011 - $Nil) in consulting and administrative fees to Pathway Capital Limited (“Pathway”), a management company which has a director in common. These transactions were in the normal course of operations and are measured at the exchange amount which is the amount established and agreed to by the related parties. At June 30, 2012 there was a balance due to Pathway of $6,459. All balances due to related parties are included in accounts payable and accrued liabilities.
12.
FINANCIAL AND CAPITAL RISK MANAGEMENT
a)
Financial Risk Management
The Company’s financial instruments are exposed to certain financial risks, which include currency risk, credit risk, liquidity risk and interest rate risk.
Currency Risk
The Company is exposed to financial risk related to the fluctuation of foreign exchange rates. The Company operates in Canada, the United States, Mexico and Peru. The Company funds cash calls to its subsidiary companies outside of Canada in US dollars and a portion of its expenditures are also in the local currencies. The risk is that there could be a significant change in the exchange rate of the Canadian dollar relative to the US dollar, the Mexican peso and the Peruvian sol. A significant change in these rates could have an adverse effect on the Company’s results of operations, financial position or cash flows. The Company has not hedged its exposure to currency fluctuations.
As at June 30, 2012 the Company is exposed to currency risk through the following assets and liabilities denominated in US dollars and Mexican pesos and Peruvian sols:
| | | | |
| | US$ | Mexican Pesos | Peruvian Sols |
| Cash and cash equivalents | 859,900 | 1,485,300 | 5,200 |
| Receivables | 62,300 | 13,045,100 | 9,700 |
| Accounts payable and accrued liabilities | (1,638,800) | (1,514,800) | (50,800) |
| Net exposure | (716,600) | 13,015,600 | (35,900) |
| |
| | |
| Canadian dollar equivalent | $ (734,600) | $ 990,500 | $ (13,800) |
- 17 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
12.
FINANCIAL AND CAPITAL RISK MANAGEMENT(continued)
Based on the above net exposures as at June 30, 2012 and assuming that all other variables remain constant, a 10% change in the value of the Canadian dollar against the above foreign currencies would result in an increase / decrease of approximately $ 24,200 (2011 - $20,100) in the loss from operations.
Credit Risk
The Company’s cash and cash equivalents are mainly held through large Canadian or US financial institutions and at June 30, 2012 are mainly held in savings accounts and term deposits and accordingly credit risk is minimized. The Company’s receivables are mainly VAT receivable from the Mexican government.
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 manages liquidity risk through the management of its capital resources as outlined in note 12 (b).
Interest Rate Risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in the market interest rates. The Company’s cash is held mainly in savings accounts and term deposits and therefore there is currently minimal interest rate risk.
b)
Management of capital
The Company’s objectives when managing capital are to safeguard the Company’s ability to continue as a going concern in order to pursue the development of its mineral properties. Esperanza relies mainly on equity issuances to raise new capital and on entering into joint venture agreements on certain properties which enables it to conserve capital and to reduce risk. In the management of capital, the Company includes the components of shareholders’ equity as well as cash. The Company prepares annual estimates of exploration and administrative expenditures and monitors actual expenditures compared to the estimates to ensure that there is sufficient capital on hand to meet ongoing obligations. The Company’s investment policy is to invest its cash in savings accounts or highly liquid short-term deposits with terms of one year or less and which can be liquidated after thirty days without interest penalty. The Company currently has sufficient capital to fund its exploration programs and to cover its administrative costs for the next twelve months.
- 18 -
ESPERANZA RESOURCES CORP.
(An Exploration-Stage Company)
Notes to Condensed Consolidated Interim Financial Statements
(Expressed in Canadian Dollars - Unaudited)
For the six months ended June 30, 2012 and 2011
13.
CONTINGENCIES AND COMMITMENTS
Severance Provision
As the result of management changes which were announced in May, certain employees of the Company may be subject to the Company’s Employment Termination Compensation Plan (the “Plan”). According to the terms of the Plan the Company may have to pay or accrue severance payments to a maximum of approximately $1.2 million by December 31, 2012.
Office Lease
At June 30, 2012, the Company had a commitment on an office lease in Denver which expires December 31, 2012. The estimated total rent payable on the remaining portion of the lease is US$ 36,900.
14.
FINANCIAL INSTRUMENTS
The Company has classified its financial assets as follows:
| | |
| | June 30, 2012 |
| Financial assets | Loans and receivables |
| | |
| | |
| Cash and cash equivalents | $ 42,965,161 |
| Receivables | 1,308,729 |
| | |
| | $ 44,273,890 |
| | |
| | |
| | December 31, 2011 |
| Financial assets | Loans and receivables |
| | |
| | |
| Cash and cash equivalents | $ 19,394,059 |
| Receivables | 389,291 |
| | |
| | $ 19,783,350 |
The carrying value of its financial assets approximates their fair value as at June 30, 2012 due to their short term maturity. The Company classifies its only financial liability, accounts payable and accrued liabilities as other financial liabilities. The total other liabilities outstanding at June 30, 2012 was $932,608 (December 31, 2011 - $610,408). The carrying value of its financial liabilities approximates their fair value as at June 30, 2012 due to their short term maturity. Cash and cash equivalents are measured at fair value using Level 1 inputs.
- 19 -