x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the quarterly period ended September 30, 2010 | ||
OR | ||
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
British Columbia | 98-0459178 | |
(State of other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
Unit 1 – 15782 Marine Drive | ||
White Rock, British Columbia, Canada White Rock, British Columbia, Canada V4B 1E6 | V4B 1E6 | |
(Address of principal executive offices) | (Zip Code) |
PART I – FINANCIAL INFORMATION | 1 | |
Item 1. | Financial Statements. | 1 |
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations. | 13 |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk. | 28 |
Item 4. | Controls and Procedures. | 28 |
PART II - OTHER INFORMATION | 29 | |
Item 1. | Legal Proceedings. | 29 |
Item 1A. | Risk Factors. | 29 |
Item 2. | Unregistered Sale of Equity Securities and Use of Proceeds. | 29 |
Item 3. | Defaults Upon Senior Securities. | 29 |
Item 4. | [Reserved] | 29 |
Item 5. | Other information. | 29 |
Item 6. | Exhibits. | 29 |
SIGNATURES | 30 |
September 30, 2010 | December 31, 2009 | ||||
(unaudited) | |||||
Assets | |||||
Current assets: |
| ||||
Cash and cash equivalents | $ | 4,000,729 | $ | 1,740,322 | |
Amounts receivable (note 5) | 109,932 |
| 120,735 | ||
Prepaid expenses | 165,711 |
| 14,088 | ||
4,276,372 |
| 1,875,145 | |||
Reclamation deposit (note 6) | 269,082 |
| 279,126 | ||
Equipment (note 4) | 187,752 |
| 86,985 | ||
Mineral properties (note 5) | 49,530,547 |
| 49,251,838 | ||
$ | 54,263,753 | $ | 51,493,094 | ||
|
|
|
| ||
Liabilities and stockholders' equity |
|
|
|
| |
|
|
|
| ||
Current liabilities |
|
|
|
| |
�� | Accounts payable and accrued liabilities | $ | 481,852 | $ | 403,018 |
|
|
|
| ||
Future income tax liability |
| 7,416,325 |
| 8,331,605 | |
|
|
|
| ||
Stockholders' equity (note 7) |
|
|
|
| |
Common stock authorized - unlimited, no par value |
|
|
|
| |
Issued - 89,779,496 (2009 - 77,321,664) |
| 97,331,062 |
| 92,670,965 | |
Additional paid in capital |
| 9,033,363 |
| 6,355,109 | |
Deficit accumulated during the exploration stage |
| (59,998,849) |
| (56,267,603) | |
| 46,365,576 |
| 42,758,471 | ||
$ | 54,263,753 | $ | 51,493,094 |
Three months ended September 30, 2010 | Three months ended September 30, 2009 | Nine months ended September 30, 2010 | Nine months ended September 30, 2009 | Cumulative period from inception (May 14, 1996) to September 30, 2010 | |||||||
|
|
| |||||||||
Expenses |
|
|
| ||||||||
Consulting (note 8) | $ | 26,277 | $ | 31,034 | $ | 71,277 | $ | 77,936 | $ | 695,466 | |
Depreciation |
| 16,526 |
| 28,669 |
| 59,706 |
| 92,756 |
| 668,990 | |
Gain on sale of subsidiary |
| - |
| - |
| - |
| - |
| (2,806,312) | |
Interest and bank charges |
| 1,425 |
| 7,568 |
| 4,526 |
| 27,190 |
| 890,609 | |
Investor relations |
| 13,363 |
| 16,027 |
| 107,331 |
| 59,716 |
| 1,205,081 | |
Legal, audit and accounting |
| 50,032 |
| 72,105 |
| 155,582 |
| 468,690 |
| 2,499,937 | |
Management fees |
| - |
| - |
| - |
| - |
| 265,000 | |
Management fees earned |
| (5,204) |
| (6,778) |
| (14,552) |
| (23,624) |
| (43,823) | |
Mineral exploration expenditures (Schedule) |
| 1,981,694 |
| 483,644 |
| 2,416,344 |
| 906,003 |
| 46,318,565 | |
Mineral property interests written off (note 5) | - |
| - |
| 119,980 |
| - |
| 4,391,734 | ||
Office and administration (note 8) |
| 59,835 |
| 46,159 |
| 152,501 |
| 158,407 |
| 1,455,241 | |
Salaries and benefits |
| 257,980 |
| 820,336 |
| 1,362,969 |
| 1,522,310 |
| 9,008,939 | |
Transfer agent and filing fees |
| 21,017 |
| 19,809 |
| 97,056 |
| 75,000 |
| 581,832 | |
Travel |
| 33,715 |
| (49) |
| 133,007 |
| 76,257 |
| 911,653 | |
Operating loss |
| 2,456,660 |
| 1,518,524 |
| 4,665,727 |
| 3,440,641 |
| 66,042,912 | |
|
|
|
|
|
|
|
|
|
| ||
Other income (expenses): |
|
|
|
|
|
|
|
|
|
| |
Foreign exchange gain |
| 275,928 |
| 581,146 |
| 179,480 |
| 842,711 |
| 844,850 | |
Interest income |
| 5,562 |
| 2,060 |
| 7,882 |
| 7,167 |
| 850,754 | |
Gain (loss) on sale of equipment |
| 59 |
| (1,127) |
| 59 |
| (3,921) |
| (5,882) | |
Gain on sale of investments (note 3) |
| - |
| 72,540 |
| - |
| 61,620 |
| 44,077 | |
Investment write down (note 3) |
| - |
| (20,000) |
| - |
| (107,770) |
| (722,225) | |
Other income |
| - |
| - |
| 60 |
| 7,072 |
| 87,281 | |
| 281,549 |
| 634,619 |
| 187,481 |
| 806,879 |
| 1,098,855 | ||
Net loss before income tax |
| 2,175,111 |
| 883,905 |
| 4,478,246 |
| 2,633,762 |
| 64,944,057 | |
Income tax recovery |
| 648,000 |
| 48,000 |
| 747,000 |
| 59,900 |
| 4,945,208 | |
Net loss | $ | 1,527,111 | $ | 835,905 | $ | 3,731,246 | $ | 2,573,862 | $ | 59,998,849 | |
Basic and diluted loss per share | $ | 0.02 | $ | 0.01 | $ | 0.05 | $ | 0.04 |
|
| |
Weighted average number of shares outstanding |
| 89,769,442 |
| 77,321,664 |
| 82,591,782 |
| 71,607,378 |
|
| |
|
|
|
|
|
|
|
|
Three months ended September 30, 2010 | Three months ended September 30, 2009 | Nine months ended September 30, 2010 | Nine months ended September 30, 2009 | Cumulative period from inception (May 14, 1996) to September 30, 2010 | ||||||||
Cash provided by (used in): |
|
|
|
|
| |||||||
Operating activities: |
|
|
|
|
| |||||||
Net loss | $ | (1,527,111) | $ | (835,905) | $ | (3,731,246) | $ | (2,573,862) | $ | (59,998,849) | ||
Items not involving cash: |
|
|
|
|
|
|
|
|
| |||
Depreciation |
| 16,526 |
| 28,669 |
| 59,706 |
| 92,756 |
| 668,990 | ||
Stock-based compensation |
| 60,328 |
| 626,817 |
| 679,538 |
| 1,112,822 |
| 6,815,669 | ||
Unrealized foreign exchange (gain) |
| (272,890) |
| (620,774) |
| (168,280) |
| (990,866) |
| (1,028,255) | ||
Unrealized loss on investment |
| - |
| 20,000 |
| - |
| 107,770 |
| 722,225 | ||
Non-cash interest expense |
| - |
| - |
|
| - |
| 234,765 | |||
Income tax recovery |
| (648,000) |
| (48,000) |
| (747,000) |
| (59,900) |
| (4,945,208) | ||
Gain on sale of subsidiary |
| - |
| - |
| - |
| - |
| (2,806,312) | ||
Loss (gain) on sale of equipment |
| (59) |
| 1,127 |
| (59) |
| 3,921 |
| 5,882 | ||
Loss on sale of investments |
| - |
| (72,540) |
| - |
| (61,620) |
| (44,077) | ||
Write off of mineral property interests |
| - |
| - |
| 119,980 |
| - |
| 4,391,734 | ||
Change in non-cash working capital items: |
|
|
|
|
|
|
|
| - | |||
Amounts receivable |
| (6,980) |
| (724,272) |
| 10,803 |
| (809,091) |
| (91,645) | ||
Prepaid expenses |
| (21,346) |
| 30,419 |
| (151,623) |
| (11,358) |
| (185,753) | ||
Accounts payable and accrued liabilities |
| 71,108 |
| 171,052 |
| 78,834 |
| 229,627 |
| 576,857 | ||
Accrued interest payable |
| - |
| - |
| - |
| (7,918) |
| - | ||
| (2,328,424) |
| (1,423,407) |
| (3,849,347) |
| (2,967,719) |
| (55,683,977) | |||
|
|
|
|
|
|
|
|
| ||||
Investments activities: |
|
|
|
|
|
|
|
|
| |||
Proceeds on sale of subsidiary |
| - |
| - |
| - |
| - |
| 254,366 | ||
Proceeds on sale of equipment |
| 3,321 |
| 3,239 |
| 3,321 |
| 16,379 |
| 22,820 | ||
Proceeds on sale of mineral property |
| - |
| - |
| - |
| - |
| 233,459 | ||
Proceeds on sale of investments |
| - |
| 108,540 |
| - |
| 300,525 |
| 321,852 | ||
Mineral property acquisitions |
| - |
| (356,720) |
| (398,689) |
| (897,476) |
| (21,235,710) | ||
Deferred acquisition costs |
| - |
| - |
| - |
| - |
| (23,316) | ||
Purchase of equipment |
| (137,470) |
| (7,540) |
| (163,735) |
| (7,540) |
| (1,870,730) | ||
Reclamation deposit |
| 20,839 |
| 26,905 |
| 10,044 |
| 205,617 |
| (684,465) | ||
| (113,310) |
| (225,576) |
| (549,059) |
| (382,495) |
| (22,981,724) | |||
|
|
|
|
|
|
|
|
| ||||
Financing activities: |
|
|
|
|
|
|
|
|
| |||
Advance from Red Emerald Ltd. |
| - |
| - |
| - |
| - |
| 12,010,075 | ||
Common stock issued, net of issue costs |
| (66,811) |
| - |
| 6,658,813 |
| 3,500,000 |
| 64,331,750 | ||
Promissory note |
| - |
| - |
| - |
| - |
| 2,000,000 | ||
Repayment of promissory note |
| - |
| - |
| - |
| (1,000,000) |
| (2,000,000) | ||
Convertible debenture |
| - |
| - |
| - |
| - |
| 6,324,605 | ||
| (66,811) |
| - |
| 6,658,813 |
| 2,500,000 |
| 82,666,430 | |||
Increase in cash and cash equivalents |
| (2,508,545) |
| (1,648,983) |
| 2,260,407 |
| (850,214) |
| 4,000,729 | ||
Cash and cash equivalents, beginning of period |
| 6,509,274 |
| 3,215,207 |
| 1,740,322 |
| 2,416,438 |
| - | ||
Cash and cash equivalents, end of period | $ | 4,000,729 | $ | 1,566,224 | $ | 4,000,729 | $ | 1,566,224 | $ | 4,000,729 | ||
|
|
|
|
|
|
|
|
| ||||
Non-cash financing and investing activities: |
|
|
|
|
|
|
|
|
| |||
Fair value of agent's share purchase warrants issued | $ | - | $ | - | $ | 212,109 | $ | - |
|
| ||
Fair value of share purchase warrants exercised |
| 4,024 |
| - |
| 4,024 |
| 956,509 |
|
|
Three months ended September 30, 2010 | Three months ended September 30, 2009 | Nine months ended September 30, 2010 | Nine months ended September 30, 2009 | ||||||
Net loss for the period before other comprehensive loss | $ | 1,527,111 | $ | 835,905 | $ | 3,731,246 | $ | 2,573,862 | |
Unrealized gain on investment |
| - |
| (54,540) |
| - |
| (53,850) | |
Investment write down |
| - |
| - |
| - |
| (7,770) | |
Realized gain on sale of investments |
| - |
| 72,540 |
| - |
| 61,620 | |
Comprehensive loss | $ | 1,527,111 | $ | 853,905 | $ | 3,731,246 | $ | 2,573,862 |
Number of shares | Common stock | Additional paid-in capital | Accumulated other comprehensive income | Accumulated deficit during the exploration stage | Total stockholders' equity | ||
Balance, May 14, 1996 (date of inception) | - | $ - | $ - | $ - | $ - | $ - | |
Shares issued: |
|
|
|
|
|
| |
Private placements | 700,000 | 168,722 | - | - | - | 168,722 | |
Net loss | - | - | - | - | (114,800) | (114,800) | |
Balance, December 31, 1996 | 700,000 | 168,722 | - | - | (114,800) | 53,922 | |
Shares issued: |
|
|
|
|
|
| |
Initial public offering | 2,025,000 | 590,570 | - | - | - | 590,570 | |
Principal shares | 750,000 | 7,500 | - | - | - | 7,500 | |
Private placement | 1,000,000 | 1,932,554 | 321,239 | - | - | 2,253,793 | |
Exercise of share purchase warrants | 1,000,000 | 2,803,205 | - | - | - | 2,803,205 | |
Acquisition of mineral property interest | 1,000,000 | 2,065,500 | - | - | - | 2,065,500 | |
Finders fee | 150,000 | 309,825 | - | - | �� - | 309,825 | |
Net loss | - | - | - | - | (2,027,672) | (2,027,672) | |
Balance, December 31, 1997 | 6,625,000 | 7,877,876 | 321,239 | - | (2,142,472) | 6,056,643 | |
Shares issued: |
|
|
|
|
|
| |
Exercise of share purchase warrants | 100,000 | 332,124 | (32,124) | - | - | 300,000 | |
Acquisition of mineral property interest | 200,000 | 246,000 | - | - | - | 246,000 | |
Finders fee | 150,000 | 224,250 | - | - | - | 224,250 | |
Net loss | - | - | - | - | (1,943,674) | (1,943,674) | |
Balance, December 31, 1998 | 7,075,000 | 8,680,250 | 289,115 | - | (4,086,146) | 4,883,219 | |
Consolidation of shares on a two for one new basis | (3,537,500) | - | - | - | - | - | |
Net loss | - | - | - | - | (2,378,063) | (2,378,063) | |
Balance, December 31, 1999 | 3,537,500 | 8,680,250 | 289,115 | - | (6,464,209) | 2,505,156 | |
Net loss | - | - | - | - | (4,718,044) | (4,718,044) | |
Balance, December 31, 2000 | 3,537,500 | 8,680,250 | 289,115 | - | (11,182,253) | (2,212,888) | |
Net earnings | - | - | - | - | 2,427,256 | 2,427,256 | |
Balance, December 31, 2001 | 3,537,500 | 8,680,250 | 289,115 | - | (8,754,997) | 214,368 | |
Shares issued: |
|
|
|
|
|
| |
Private placement | 4,824,500 | 2,133,786 | 246,839 | - | - | 2,380,625 | |
Exercise of share purchase warrants | 4,028,000 | 1,007,000 | - | - | - | 1,007,000 | |
Exercise of stock options | 32,000 | 12,800 | - | - | - | 12,800 | |
Financing shares issued | 31,250 | 35,000 | - | - | - | 35,000 | |
Acquisition of mineral property interest | 4,500,000 | 3,600,000 | - | - | - | 3,600,000 | |
Share issue costs | - | (544,260) | - | - | - | (544,260) | |
Stock based compensation | - | - | 27,000 | - | - | 27,000 | |
Net loss | - | - | - | - | (1,657,651) | (1,657,651) | |
Balance, December 31, 2002 | 16,953,250 | 14,924,576 | 562,954 | - | (10,412,648) | 5,074,882 | |
Shares issued: |
|
|
|
|
|
| |
Private placement | 700,000 | 638,838 | 201,162 | - | - | 840,000 | |
Exercise of share purchase warrants | 294,500 | 73,625 | - | - | - | 73,625 | |
Share issue costs | - | (19,932) | - | - | - | (19,932) | |
Stock based compensation | - | - | 531,000 | - | - | 531,000 | |
Net loss | - | - | - | - | (1,352,679) | (1,352,679) | |
Balance, December 31, 2003 | 17,947,750 | 15,617,107 | 1,295,116 | - | (11,765,327) | 5,146,896 | |
Shares issued: |
|
|
|
|
|
| |
Private placement | 2,234,400 | 2,122,269 | 175,407 | - | - | 2,297,676 | |
Exercise of share purchase warrants | 213,500 | 300,892 | (46,267) | - | - | 254,625 | |
Exercise of stock options | 250,000 | 157,000 | (27,000) | - | - | 130,000 | |
Share issue costs | - | (183,512) | - | - | - | (183,512) | |
Stock based compensation | - | - | 941,478 | - | - | 941,478 | |
Net loss | - | - | - | - | (2,994,702) | (2,994,702) | |
Balance, December 31, 2004 | 20,645,650 | 18,013,756 | 2,338,734 | - | (14,760,029) | 5,592,461 | |
Private placement | 4,075,800 | 3,266,095 | 773,335 | - | - | 4,039,430 | |
Exercise of stock options | 165,500 | 124,364 | (31,964) | - | - | 92,400 | |
Exercise of share purchase warrants | 1,743,000 | 1,543,844 | (4,844) | - | - | 1,539,000 | |
Stock based compensation | - | (184,660) | 488,075 | - | - | 303,415 | |
Net loss | - | - | �� - | - | (4,402,715) | (4,402,715) | |
Balance, December 31, 2005, carried forward | 26,629,950 | 22,763,399 | 3,563,336 | - | (19,162,744) | 7,163,991 |
Number of shares | Common stock | Additional paid-in capital | Accumulated other comprehensive income | Accumulated deficit during the exploration stage | Total stockholders' equity | ||
Balance, December 31, 2005, brought forward | 26,629,950 | 22,763,399 | 3,563,336 | - | (19,162,744) | 7,163,991 | |
Shares issued: |
|
|
|
|
|
| |
Private placements | 5,725,000 | 10,760,355 | 944,645 | - | - | 11,705,000 | |
Exercise of stock options | 306,000 | 325,530 | (111,330) | - | - | 214,200 | |
Exercise of share purchase warrants | 3,227,000 | 4,182,991 | (768,491) | - | - | 3,414,500 | |
Acquisition of mineral property interest | 40,000 | 88,000 | - | - | - | 88,000 | |
Share issue costs | - | (248,512) | - | - | - | (248,512) | |
Stock based compensation | - | - | 992,400 | - | - | 992,400 | |
Net loss | - | - | - | - | (7,241,228) | (7,241,228) | |
Balance, December 31, 2006 | 35,927,950 | 37,871,763 | 4,620,560 | - | (26,403,972) | 16,088,351 | |
Shares issued: |
|
|
|
|
|
| |
Private placement | 2,000,000 | 5,400,000 | - | - | - | 5,400,000 | |
Pan-Nevada acquisition | 7,764,109 | 25,000,431 | 2,028,074 | - | - | 27,028,505 | |
Exercise of stock options | 595,000 | 1,485,415 | (694,515) | - | - | 790,900 | |
Exercise of share purchase warrants | 3,395,605 | 10,777,930 | (2,081,407) | - | - | 8,696,523 | |
Share issue costs | - | (28,000) | - | - | - | (28,000) | |
Stock based compensation | - | - | 1,502,912 | - | - | 1,502,912 | |
Unrealized loss on investment | - | - | - | (120,000) | - | (120,000) | |
Adjustment of future income tax liability to mineral properties (note 2(p)) | - | - | - | - | (389,955) | (389,955) | |
Net loss | - | - | - | - | (10,666,106) | (10,666,106) | |
Balance, December 31, 2007 | 49,682,664 | 80,507,539 | 5,375,624 | (120,000) | (37,460,033) | 48,303,130 | |
Shares issued: |
|
|
|
|
|
| |
Private placement | 14,521,500 | 6,174,441 | 956,509 | - | - | 7,130,950 | |
Acquisition of mineral property interest | 30,000 | 88,500 | - | - | - | 88,500 | |
Exercise of stock options | 479,000 | 1,186,462 | (453,212) | - | - | 733,250 | |
Exercise of share purchase warrants | 108,500 | 364,404 | (209,405) | - | - | 154,999 | |
Share issue costs | - | (139,705) | - | - | - | (139,705) | |
Stock based compensation | - | - | 501,028 | - | - | 501,028 | |
Unrealized loss on investments | - | - | - | (502,225) | - | (502,225) | |
Investment write-down | - | - | - | 622,225 | - | 622,225 | |
Net loss | - | - | - | - | (16,165,394) | (16,165,394) | |
Balance, December 31, 2008 | 64,821,664 | 88,181,641 | 6,170,544 | - | (53,625,427) | 40,726,758 | |
Shares issued: |
|
|
|
|
|
| |
Exercise of stock options | 33,333 | 32,815 | (11,164) | - | - | 21,651 | |
Exercise of share purchase warrants | 12,500,000 | 4,456,509 | (956,509) | - | - | 3,500,000 | |
Stock based compensation | - | - | 1,152,238 | - | - | 1,152,238 | |
Unrealized (gain) loss on investment | - | - | - | 53,850 | - | 53,850 | |
Realized gain on sale of investments | - | - | - | (53,850) | - | (53,850) | |
Net loss | - | - | - | - | (2,642,176) | (2,642,176) | |
Balance, December 31, 2009 | 77,354,997 | 92,670,965 | 6,355,109 | - | (56,267,603) | 42,758,471 | |
Shares issued: |
|
|
|
|
|
| |
Private placements | 12,411,999 | 5,656,568 | 1,790,631 | - | - | 7,447,199 | |
Share issue costs | - | (1,010,495) | 212,109 | - | - | (798,386) | |
Exercise of share purchase warrants | 12,500 | 14,024 | (4,024) | - | - | 10,000 | |
Stock based compensation | - | - | 679,538 | - | - | 679,538 | |
Net loss | - | - | - | - | (3,731,246) | (3,731,246) | |
Balance, September 30, 2010 | 89,779,496 | $ 97,331,062 | $ 9,033,363 | $ - | $ (59,998,849) | $ 46,365,576 |
Three months ended September 30, 2010 | Three months ended September 30, 2009 | Nine months ended September 30, 2010 | Nine months ended September 30, 2009 | Cumulative period from inception (May 14, 1996) to September 30, 2010 | |||
Exploration costs incurred are summarized as follows: |
|
| |||||
Midway project |
|
|
|
| |||
Assays and analysis | $ - | $ - | $ (12,412) | $ 21,386 | $ 316,043 | ||
Communication | - | - | - | - | 9,513 | ||
Drilling | - | - | 9,800 | 2,031 | 2,053,981 | ||
Engineering and consulting | 3,346 | 51,018 | 45,682 | 76,171 | 4,140,792 | ||
Environmental | 1,663 | 25 | 7,226 | 1,135 | 233,622 | ||
Field office and supplies | 1,335 | 5,294 | 9,102 | 20,212 | 234,251 | ||
Legal | 15,465 | 7,244 | 16,844 | 34,636 | 128,533 | ||
Property maintenance and taxes | 30,694 | 35,126 | 31,262 | 43,242 | 441,753 | ||
Reclamation costs | (252) | 1,490 | 1,237 | (961) | 28,020 | ||
Reproduction and drafting | - | - | - | - | 20,803 | ||
Salaries and labour | 367 | 17,759 | 31,628 | 68,245 | 618,281 | ||
Travel, transportation and accommodation | 1,637 | 442 | 11,271 | 15,576 | 403,941 | ||
54,255 | 118,398 | 151,640 | 281,673 | 8,629,533 | |||
Spring Valley project |
|
|
|
|
| ||
Assays and analysis | - | - | - | - | 3,329,900 | ||
Communication | - | - | - | - | 10,307 | ||
Drilling | - | - | - | (152) | 10,261,359 | ||
Engineering and consulting | - | - | 1,307 | 2,396 | 2,379,972 | ||
Environmental | - | - | - | - | 300,445 | ||
Equipment rental | - | - | - | - | 64,651 | ||
Field office and supplies | 257 | 135 | 442 | 1,499 | 548,648 | ||
Legal | - | 2,347 | 1,181 | 41,406 | 356,974 | ||
Operator fee | - | - | - | - | 108,339 | ||
Property maintenance and taxes | 10,204 | 27,107 | 10,204 | 27,148 | 488,065 | ||
Reclamation costs | - | - | 135 | (46,724) | 30,746 | ||
Reproduction and drafting | - | - | - | - | 29,724 | ||
Salaries and labour | 4 | (8,438) | 14,624 | 85,523 | 1,236,709 | ||
Travel, transportation and accommodation | 474 | - | 2,285 | 3,973 | 850,063 | ||
10,939 | 21,151 | 30,178 | 115,069 | 19,995,902 | |||
Pan project |
|
|
|
|
| ||
Assays and analysis | 37,402 | - | 37,402 | - | 611,769 | ||
Drilling | 1,108,160 | - | 1,143,552 | - | 2,394,092 | ||
Engineering and consulting | 228,020 | 57 | 388,893 | 9,843 | 776,488 | ||
Environmental | 41,248 | - | 67,249 | - | 82,109 | ||
Field office and supplies | 33,477 | 1,557 | 39,977 | 10,716 | 122,320 | ||
Legal | 21,676 | - | 21,949 | 578 | 31,892 | ||
Property maintenance and taxes | 95,619 | 85,568 | 96,233 | 89,764 | 388,078 | ||
Reclamation costs | - | - | - | - | 67,563 | ||
Reproduction and drafting | - | - | - | - | 5,738 | ||
Salaries and labour | 153,165 | 14,385 | 184,402 | 72,385 | 939,099 | ||
Travel, transportation and accommodation | 56,337 | 386 | 87,558 | 2,845 | 226,861 | ||
1,775,104 | 101,953 | 2,067,215 | 186,131 | 5,646,009 | |||
Sub-total balance carried forward | 1,840,298 | 241,502 | 2,249,033 | 582,873 | 34,271,444 |
Three months ended September 30, 2010 | Three months ended September 30, 2009 | Nine months ended September 30, 2010 | Nine months ended September 30, 2009 | Cumulative period from inception (May 14, 1996) to September 30, 2010 | |||
|
| ||||||
Sub-total balance brought forward | 1,840,298 | 241,502 | 2,249,033 | 582,873 | 34,271,444 | ||
Burnt Canyon project |
|
|
|
|
| ||
Assays and analysis | - | - | - | - | 21,921 | ||
Engineering and consulting | - | 11 | - | 972 | 24,736 | ||
Environmental | - | - | - | - | 462 | ||
Field office and supplies | - | - | 17 | 1,189 | 1,675 | ||
Legal | - | - | - | 614 | 2,828 | ||
Property maintenance and taxes | 13,383 | 15,212 | 13,383 | 15,212 | 49,164 | ||
Reproduction and drafting | - | - | - | - | 5,036 | ||
Salaries and labour | - | - | - | - | 2,923 | ||
Travel, transportation and accommodation | - | - | - | 5,035 | 4,142 | ||
13,383 | 15,223 | 13,400 | 23,022 | 112,887 | |||
Gold Rock project |
|
|
|
|
| ||
Assays and analysis | 25,648 | - | 26,477 | - | 52,607 | ||
Drilling | - | - | - | 7,137 | 106,901 | ||
Engineering and consulting | 20,377 | 4,654 | 22,639 | 5,341 | 137,514 | ||
Environmental | - | - | 359 | - | 893 | ||
Field office and supplies | 1,527 | 92 | 2,886 | 5,383 | 24,728 | ||
Legal | - | - | - | - | 11,745 | ||
Property maintenance and taxes | 68,224 | 77,485 | 68,251 | 79,806 | 300,893 | ||
Reclamation costs | 598 | 348 | 866 | 743 | 1,604 | ||
Reproduction and drafting | - | - | - | - | 339 | ||
Salaries and labour | - | - | 199 | - | 38,319 | ||
Travel, transportation and accommodation | 6,658 | - | 11,069 | - | 30,968 | ||
123,032 | 82,579 | 132,746 | 98,410 | 706,511 | |||
Golden Eagle project |
|
|
|
|
| ||
Assays and analysis | - | 19,425 | - | 21,966 | 21,690 | ||
Drilling | - | 2,743 | - | 3,677 | 3,638 | ||
Engineering and consulting | - | 90,079 | 7,426 | 110,696 | 148,561 | ||
Field office and supplies | 20 | 1,104 | 59 | 2,382 | 1,946 | ||
Legal | - | 319 | - | 9,327 | 19,569 | ||
Property maintenance and taxes | 436 | �� 526 | 4,850 | 2,370 | 7,212 | ||
Salaries and labour | - | - | 319 | 62 | 381 | ||
Travel, transportation and accommodation | - | 3,951 | - | 8,710 | 14,778 | ||
456 | 118,147 | 12,654 | 159,190 | 217,775 | |||
Thunder Mountain project |
|
|
|
|
| ||
Assays and analysis | - | - | - | - | 14,568 | ||
Drilling | - | - | - | - | 77,956 | ||
Engineering and consulting | - | - | - | - | 706 | ||
Environmental | - | - | - | - | 1,717 | ||
Field office and supplies | - | - | - | 1,039 | 1,041 | ||
Property maintenance and taxes | 2,473 | 2,815 | 2,473 | 3,819 | 18,721 | ||
Reclamation costs | - | - | - | - | (578) | ||
Salaries and labour | - | - | - | - | 2,047 | ||
Travel, transportation and accommodation | - | - | - | - | 55 | ||
2,473 | 2,815 | 2,473 | 4,858 | 116,233 | |||
Sub-total balance carried forward | 1,979,642 | 460,266 | 2,410,306 | 868,353 | 35,424,850 |
Three months ended September 30, 2010 | Three months ended September 30, 2009 | Nine months ended September 30, 2010 | Nine months ended September 30, 2009 | Cumulative period from inception (May 14, 1996) to September 30, 2010 | |||
Sub-total balance brought forward | 1,979,642 | 460,266 | 2,410,306 | 868,353 | 35,424,850 | ||
Maggie Creek project |
|
|
|
|
| ||
Environmental | - | - | - | - | 197 | ||
Field office and supplies | - | - | - | - | 4,630 | ||
Legal | - | - | - | - | 461 | ||
Property maintenance and taxes | - | - | - | - | 14,275 | ||
- | - | - | - | 19,563 | |||
Roberts Gold project |
|
|
|
|
| ||
Assays and analysis | - | - | - | - | 20,255 | ||
Communication | - | - | - | - | 10,034 | ||
Drilling | - | - | - | - | 72,177 | ||
Engineering and consulting | - | 31 | - | 31 | 30,147 | ||
Environmental | - | - | - | - | 4,665 | ||
Field office and supplies | - | - | - | 1,257 | 5,169 | ||
Legal | - | - | - | 4,290 | 7,641 | ||
Property maintenance and taxes | - | 17,181 | - | 17,181 | 71,584 | ||
Reclamation costs | - | 475 | - | 1,014 | 6,027 | ||
Salaries and labour | - | - | - | - | 19,203 | ||
Travel, transportation and accommodation | - | 194 | - | 194 | 9,089 | ||
- | 17,881 | - | 23,967 | 255,991 | |||
Pioche/Mineral Mountain project |
|
|
|
|
| ||
Acquisition costs and option payments | - | - | - | - | 40,340 | ||
Assays and analysis | - | - | - | - | 13,037 | ||
Drilling | - | - | - | - | 232,205 | ||
Engineering and consulting | - | - | - | - | 38,212 | ||
Field office and supplies | - | - | - | - | 16,236 | ||
Property maintenance and taxes | - | - | - | - | 49,750 | ||
Reclamation costs | - | - | - | - | 32,683 | ||
Travel, transportation and accommodation | - | - | - | - | 21,124 | ||
- | - | - | - | 443,587 | |||
Black Prince project |
|
|
|
|
| ||
Communication | - | - | - | - | 938 | ||
Drilling | - | - | - | - | 77,167 | ||
Engineering and consulting | - | - | - | - | 78,698 | ||
Equipment rental | - | - | - | - | 10,800 | ||
Field office and supplies | - | - | - | - | 3,397 | ||
Geological and geophysical | - | - | - | - | 63,481 | ||
Legal and accounting | - | - | - | - | 1,163 | ||
Property maintenance and taxes | - | - | - | - | 13,249 | ||
Reproduction and drafting | - | - | - | - | 1,179 | ||
Travel, transportation and accommodation | - | - | - | - | 7,255 | ||
Recoveries | - | - | - | - | (40,000) | ||
- | - | - | - | 217,327 | |||
Sub-total balance carried forward | 1,979,642 | 478,147 | 2,410,306 | 892,320 | 36,361,318 |
Three months ended September 30, 2010 | Three months ended September 30, 2009 | Nine months ended September 30, 2010 | Nine months ended September 30, 2009 | Cumulative period from inception (May 14, 1996) to September 30, 2010 | |||
| |||||||
Sub-total balance brought forward | 1,979,642 | 478,147 | 2,410,306 | 892,320 | 36,361,318 | ||
Ruby Violet project |
|
|
|
|
| ||
Assays and analysis | - | - | - | - | 20,499 | ||
Communication | - | - | - | - | 108,762 | ||
Drilling | - | - | - | - | 467,372 | ||
Engineering and consulting | - | - | - | - | 3,120,317 | ||
Equipment rental | - | - | - | - | 337,577 | ||
Field office and supplies | - | - | - | - | 277,119 | ||
Foreign exchange gain | - | - | - | - | (38,134) | ||
Freight | - | - | - | - | 234,956 | ||
Interest on convertible loans | - | - | - | - | 1,288,897 | ||
Legal and accounting | - | - | - | - | 453,269 | ||
Marketing | - | - | - | - | 91,917 | ||
Mining costs | - | - | - | - | 693,985 | ||
Processing and laboratory supplies | - | - | - | - | 941,335 | ||
Property maintenance and taxes | - | - | - | - | 298,752 | ||
Security | - | - | - | - | 350,584 | ||
Travel, transportation and accommodation | - | - | - | - | 392,031 | ||
Utilities and water | - | - | - | - | 59,425 | ||
- | - | - | - | 9,098,663 | |||
Property investigations |
|
|
|
|
| ||
Assays and analysis | - | 2,040 | 2,160 | 8,382 | 174,119 | ||
Drilling | - | - | - | - | 169,129 | ||
Engineering and consulting | 208 | - | 208 | - | 210,391 | ||
Environmental | - | - | - | - | 22,761 | ||
Field office and supplies | 73 | 53 | 602 | 1,037 | 20,092 | ||
Legal | 1,866 | - | 2,715 | - | 13,667 | ||
Property maintenance and taxes | - | - | - | - | 123,230 | ||
Reclamation costs | (95) | - | 304 | 51 | 3,117 | ||
Reproduction and drafting | - | - | - | - | 4,942 | ||
Salaries and labour | - | - | - | - | 3,674 | ||
Travel, transportation and accommodation | - | 3,404 | 49 | 4,213 | 113,462 | ||
2,052 | 5,497 | 6,038 | 13,683 | 858,584 | |||
|
|
|
|
| |||
$ 1,981,694 | $ 483,644 | $ 2,416,344 | $ 906,003 | $ 46,318,565 |
1. | Nature of operations and going concern |
2. | Significant accounting policies and change in accounting policy |
4. | Equipment |
September 30, 2010 | December 31, 2009 | ||||||
Cost | Accumulated depreciation | Net book value | Cost | Accumulated depreciation | Net book value | ||
Computer equipment | $272,001 | $ 238,483 | $ 33,518 | $ 232,507 | $ 201,051 | $ 31,456 | |
Office equipment | 72,200 | 26,554 | 45,646 | 49,918 | 22,976 | 26,942 | |
Field equipment | 63,133 | 41,276 | 21,857 | 60,715 | 32,128 | 28,587 | |
Trucks | 138,854 | 52,123 | 86,731 | 56,158 | 56,158 | - | |
$546,188 | $ 358,436 | $ 187,752 | $ 399,298 | $ 312,313 | $ 86,985 |
5. | Mineral properties |
Mineral property | December 31, 2009 | Additions | Written off | September 30, 2010 |
Midway | $ 7,036,314 | $ - | $ - | $ 7,036,314 |
Spring Valley | 5,664,517 | - | - | 5,664,517 |
Pan | 33,632,806 | 174,702 | - | 33,807,508 |
Roberts Gold | 119,980 | - | (119,980) | - |
Gold Rock | 422,834 | 205,490 | - | 628,324 |
Burnt Canyon | 119,774 | 18,497 | - | 138,271 |
Golden Eagle | 2,255,613 | - | - | 2,255,613 |
$ 49,251,838 | $ 398,689 | $ (119,980) | $ 49,530,547 |
(a) | Midway property, Nye County, Nevada |
(b) | Spring Valley property, Nevada |
(c) | Roberts Gold property, Nevada |
6. | Reclamation deposit |
7. | Share capital |
(a) | The Company’s authorized to issue an unlimited number of common shares. |
(b) | Share issuances |
(i) | During 1996, the Company issued 420,000 common shares at $0.25 per share by way of a non-brokered private placement for proceeds of $98,722 net of issue costs. In addition the Company issued 280,000 flow-through common shares at $0.25 per share by way of a non-brokered private placement for proceeds of $70,000. |
(ii) | During 1997, the Company completed an initial public offering of 2,000,000 common shares at $0.35 per share for proceeds of $590,570, net of issue costs. In connection with this offering, the Company’s agent received a selling commission of 10% or $0.035 per share and was issued 25,000 shares as a corporate finance fee. |
(iii) | During 1997, the Company issued 1,000,000 units at $2.50 per unit by way of a private placement for proceeds of $2,253,793 net of issue costs. Each unit consisted of one common share and one non-transferable share purchase to purchase one additional common share at $3.00 per share until February 14, 1998. The proceeds of the financing of $2,500,000 were allocated $2,178,761 as to the common shares and $321,239 as to the warrants. During 1998 100,000 of the warrants were exercised and 900,000 expired. In connection with this private placement, the Company’s agent received a selling commission of 7.5% of the proceeds of the units sold or $0.1875 per unit and a corporate finance fee of $15,000. |
(iv) | During 1997, the Company issued 750,000 common shares as performance shares for proceeds of $7,500 that were held in escrow in accordance with the rules of the regulatory authorities of British Columbia. The shares were released 25% in each of 1998, 1999, 2000 and 2001. |
(v) | During 1997, pursuant to an equity participation agreement to acquire an interest in Gemstone Mining Inc. (“Gemstone”), a Utah Corporation that by agreement the creditors of Gemstone were issued 1,000,000 units of the Company on conversion of a debt of $2,065,500 (US$1,500,000). Each unit consisted of one common share and one non-transferable share purchase to purchase one additional common share at US$2.00 per share that was immediately exercised for proceeds of $2,803,205 (US$2,000,000). The first one-third tranche of a conditional finders’ fee was satisfied by the issue of 150,000 common shares in connection with the acquisition of Gemstone. |
(vi) | During 1998, the Company issued 100,000 common shares pursuant to the exercise of share purchase warrants for proceeds of $300,000. |
(vii) | During 1998, the Company issued 200,000 common shares in connection with the acquisition of Gemstone as well as the second tranche of finder’s fee in connection with that acquisition. The Company’s option to acquire Gemstone expired on January 31, 1998 and the remaining one-third tranche were not issued. |
(viii) | During 1999, the Company consolidated its issued share capital on a two old for one new basis and changed its name from Neary Resources Corporation to Red Emerald Resource Corp. |
(ix) | During 2002, the Company issued 3,500,000 units at $0.25 per unit for proceeds of $875,000 by way of a short form offering document under the policies of the TSX Venture Exchange. Each unit consists of one common share and one common share purchase warrant that entitled the holder to purchase one additional common share at $0.25 per share until October 19, 2002. The Company also issued 150,000 common shares as a finance fee in connection with this offering, and issued the agent 875,000 share purchase warrants exercisable at $0.25 per share until April 19, 2004. During 2002 the Company issued 1,134,500 special warrants at $1.25 per special warrant for proceeds of $1,418,125. Each Special Warrant automatically converted to a unit comprising one common share and one share purchase warrant that entitled the hold er to purchase one additional common share at $1.55 per share until November 6, 2003. The proceeds of the financing of $1,418,125 were allocated on a relative fair value basis as $1,171,286 to common shares and $246,839 as to the warrants. During 2003 all of the warrants expired unexercised. In connection with the offering the Company paid the agent a 10% commission totaling $113,450, issued the agent 40,000 common shares as a finance fee in connection with this offering, and issued the agent 170,175 share purchase warrant exercisable at $1.55 per share until July 5, 2003. |
(x) | During 2002, the Company issued 4,028,000 common shares pursuant to the exercise of share purchase warrants for proceeds of $1,007,000. |
(xi) | During 2002, the Company issued 32,000 common shares pursuant to the exercise of stock options for proceeds of $12,800. |
(xii) | During 2002, the Company issued 31,250 common shares as additional consideration to a director who loaned the Company $780,000 bearing interest at 12% per annum. The loan and interest was repaid prior to December 31, 2002. |
(xiii) | During 2002, the Company acquired Rex Exploration Corp. (“Rex”) in exchange for 4,500,000 common shares of the Company. |
(xiv) | During 2003, the Company issued 700,000 units at $1.20 per unit for proceeds of $840,000 by way of a non-brokered private placement. Each unit consists of one common share and one share purchase warrant that entitled the holder to purchase one additional common share at $1.50 until May 25, 2004. The proceeds of the financing of $840,000 were allocated $638,838 as to common shares and $201,162 as to the warrants. During 2004 161,000 of the warrants were exercised and 539,000 expired. Share issue expenses were $19,932. |
(xv) | During 2003, the Company issued 294,500 common shares pursuant to the exercise of share purchase warrants for proceeds of $73,625. |
(xvi) | In January 2004, the Company issued 400,000 units at $2.00 per unit for proceeds of $800,000 by way of a private placement. Each unit consisted of one common share and one non-transferable share purchase warrant that entitled the holder to purchase one additional common share at $2.35 per share for a six month period. The proceeds of the financing of $800,000 were allocated on a relative fair value basis as $624,593 to common shares and $175,407 as to the warrants. All of the warrants expired unexercised in 2004. The Company issued 40,000 common shares as a finder’s fee for this private placement. |
(xvii) | In August 2004, the Company issued 1,020,000 units at $0.75 per unit for proceeds of $765,000 by way of a private placement. Each unit consisted of one common share and one non-transferable share purchase warrant that entitled the holder to purchase one additional common share at $0.80 per share until August 25, 2005. All of the warrants were subsequently exercised. The Company issued 55,650 common shares as a finder’s fee for this private placement. |
(xviii) | In December 2004, the Company issued 700,000 units at $0.85 per unit for proceeds of $595,000 by way of a private placement. Each unit consisted of one common share and one non-transferable share purchase warrant that entitled the holder to purchase one additional common share at $1.00 per share until December 20, 2005. All of the warrants were subsequently exercised. The Company issued 18,750 common shares as a finder’s fee for this private placement. |
(xix) | In February 2005, the Company issued 2,500,000 units at $0.85 per unit for proceeds of $2,125,000 by way of a private placement. Each unit consisted of one common share and one non-transferable share purchase warrant that entitled the holder to purchase one additional common share at $1.00 per share until February 16, 2006. The proceeds of the financing of $2,125,000 were allocated on a relative fair value basis as $1,598,457 to common shares and $526,543 as to warrants. There were 23,000 warrants exercised in fiscal year 2005 and the balance exercised in fiscal year 2006. The Company issued 75,800 common shares for $64,430 and paid $69,700 in cash as a finder’s fee and incurred $26,709 in additional issue costs for this private placement. |
(xx) | In July 2005, the Company issued 1,000,000 units at $1.15 per unit for proceeds of $1,150,000 by way of a private placement. Each unit consisted of one common share and one-half non-transferable share purchase warrant that entitled the holder to purchase one additional common share at $1.15 per share until July 27, 2006. The proceeds of the financing of $1,150,000 were allocated on a relative fair value basis as $995,193 to common shares and $154,807 as to warrants. All of the warrants were exercised in fiscal year 2006. The Company incurred $15,560 in issue costs. |
(xxi) | In August 2005, the Company issued 500,000 units at $1.40 per unit for proceeds of $700,000 by way of a private placement. Each unit consisted of one common share and one-half nontransferable share purchase warrant that entitled the holder to purchase one additional common share at $1.45 per share until August 22, 2006. The proceeds of the financing of $700,000 were allocated on a relative fair value basis as $608,015 to common shares and $91,985 as to warrants. All of the warrants were exercised in fiscal year 2006. The Company incurred $8,261 in issue costs. |
(xxii) | In January 2006, the Company issued 40,000 common shares at a value of $88,000 pursuant to a purchase and sale agreement to purchase mining claims for the Spring Valley project. |
(xxiii) | In May 2006, the Company issued 3,725,000 units at $1.80 per unit for proceeds of $6,705,000 by way of a private placement. Each unit consisted of one common share and one-half nontransferable share purchase warrant. Each whole warrant entitled the holder to purchase one additional common share at $2.70 per share until May 16, 2007. The proceeds of the financing of $6,705,000 were allocated on a relative fair value basis as $5,998,846 to common shares and $706,154 as to warrants. The Company incurred $65,216 in issue costs. By May 16, 2007 1,725,000 of the warrants were exercised and 137,500 expired unexercised. |
(xxiv) | In November 2006, the Company issued 2,000,000 units at $2.50 per unit for proceeds of $5,000,000 by way of a private placement. Each unit consisted of one common share and one-half nontransferable share purchase warrant. Each whole warrant entitles the holder to purchase one additional common share at $3.00 per share until November 10, 2007. The proceeds of the financing of $2,000,000 were allocated on a relative fair value basis as $1,761,509 to common shares and $238,491 as to warrants. The Company paid $88,750 in finders’ fees and incurred $94,546 in issue costs for this private placement. By November 10, 2007 908,782 of the warrants were exercised and 91,218 expired unexercised. |
(xxv) | On April 16, 2007, the Company issued 7,764,109 common shares at a value of $25,000,431, 308,000 stock options at a value of $608,020 and 870,323 share purchase warrants at a value of $1,420,054 in connection with the acquisition of Pan-Nevada Gold Corporation. By December 31, 2007, 154,000 of the stock options had been exercised and 761,823 share purchase warrants had been exercised. By December 31, 2008 the remaining 108,500 share purchase warrants were exercised and 84,000 stock options had been exercised. On October 11, 2008 the final 70,000 stock options expired not exercised. |
(xxvi) | On August 24, 2007, the Company issued 2,000,000 common shares at $2.70 per common share for proceeds of $5,400,000 by way of a private placement. The Company incurred $28,000 in share issue costs. |
(xxvii) | On March 31, 2008, the Company issued 30,000 common shares at a value of $88,500 pursuant to a lease assignment of mining claims for the Gold Rock project. The Company incurred $1,489 in share issue costs. |
(xxviii) | On June 12, 2008, the Company issued 1,421,500 common shares at $2.00 per common share for proceeds of $2,843,000 by way of a private placement. The Company incurred $75,371 in share issue costs. |
(xxix) | On August 1, 2008 the Company issued 600,000 common shares at US$2.50 per common share for proceeds of $1,537,950 (US$1,500,000) by way of a private placement with Kinross Gold USA Inc. The Company incurred $39,450 in share issue costs. |
(xxx) | On November 12, 2008 the Company issued 12,500,000 units at $0.22 per unit for proceeds of $2,750,000 by way of a private placement. Each unit consisted of one common share and one share purchase warrant. Each warrant entitles the holder to purchase one additional common share at $0.28 per share until May 12, 2009. The proceeds of the financing of $2,750,000 were allocated on a relative fair value basis as $1,793,491 to common shares and $956,509 as to warrants. The Company incurred $23,395 in issue costs for this private placement. In the year ended December 31, 2009 all of the 12,500,000 warrants were exercised for proceeds of $3,500,000. |
(xxxi) | In addition to the 84,000 stock options reported exercised in paragraph xxv, during 2008, the Company issued a further 395,000 common shares pursuant to the exercise of stock options for proceeds of $613,250. |
(xxxii) | During 2009, the Company issued 33,333 common shares pursuant to the exercise of stock options for proceeds of $21,651. |
(xxxiii) | On April 9, 2010, the Company issued 1,333,000 units at $0.60 per unit for proceeds of $800,000 by way of a private placement. Each unit consisted of one common share and one share purchase warrant. Each warrant entitles the holder to purchase one additional common share until October 9, 2011 at an exercise price as follows: $0.70 if exercised on or before October 9, 2010; $0.80 if exercised after October 9, 2010 but on or before April 9, 2011; and $0.90 if exercised after April 9, 2011 but on or before October 9, 2011. The proceeds of the financing of $800,000 were allocated on a relative fair value basis as $514,365 to common shares and $285,635 as to warrants. The Company incurred $95,529 in issue costs for this private placement. |
(xxxiv) | On June 16, 2010, the Company issued 11,078,666 units at $0.60 per unit for proceeds of $6,647,199 by way of a brokered offering in Canada and a non-brokered offering in the United States. Each unit consisted of one common share and one-half share purchase warrant. Each whole warrant entitles the holder to purchase one additional common share until June 16, 2012 at an exercise price of $0.80. The proceeds of the financing of $6,647,199 were allocated on a relative fair value basis as $5,142,202 to common shares and $1,504,997 as to warrants. The Company issued 658,840 agent’s warrants which entitle the holder to purchase one common share until June 16, 2010 at an exercise price of $0.80. These warrants have been recorded at the estimated fair value at the issue date of $212,109. The fa ir value of warrants was determined using a risk free interest rate of 1.82%, an expected volatility of 131%, an expected life of 2 years, and zero dividend for a fair value per warrant of $0.32. In addition, the Company paid finders’ fees in the amount of $395,304 and incurred other cash share issue costs of $307,553. |
(xxxv) | On September 12, 2010, the Company issued 12,500 common shares pursuant to the exercise of share purchase warrants for proceeds of $10,000. |
(c) | Stock options |
Expiry date | Exercise price per share | Balance December 31, 2009 | Granted | Forfeited | Expired/ Cancelled | Balance September 30, 2010 |
February 4, 2010 | $0.85 | 80,000 | - | - | (80,000) | - |
June 24, 2010 | $1.30 | 150,000 | - | - | (150,000) | - |
March 9, 2011 | $2.00 | 75,000 | - | - | - | 75,000 |
May 4, 2011 | $2.00 | 30,000 | - | - | - | 30,000 |
June 15, 2011 | $2.53 | 235,000 | - | - | - | 235,000 |
August 30, 2011 | $2.63 | 40,000 | - | - | - | 40,000 |
November 30, 2011 | $2.70 | 140,000 | - | - | - | 140,000 |
January 23, 2012 | $3.00 | 25,000 | - | - | - | 25,000 |
March 7, 2012 | $2.93 | 100,000 | - | - | (100,000) | - |
July 31, 2012 | $2.71 | 550,000 | - | - | (50,000) | 500,000 |
October 30, 2012 | $3.36 | 100,000 | - | - | (50,000) | 50,000 |
December 6, 2012 | $3.32 | 15,000 | - | - | - | 15,000 |
April 13, 2014 | $2.04 | 400,000 | - | - | - | 400,000 |
May 12, 2013 | $2.00 | 50,000 | - | (16,667) | (33,333) | - |
July 16, 2013 | $2.00 | 150,000 | - | (16,667) | (33,333) | 100,000 |
January 7, 2014 | $0.56 | 1,361,667 | - | (33,334) | (33,333) | 1,295,000 |
September 9, 2014 | $0.86 | 1,000,000 | - | - | - | 1,000,000 |
May 17, 2015 | $0.71 | - | 500,000 | - | - | 500,000 |
June 16, 2015 | $0.58 | - | 1,705,000 | - | - | 1,705,000 |
|
|
|
|
| ||
4,501,667 | 2,205,000 | (66,668) | (529,999) | 6,110,000 | ||
|
|
|
|
| ||
Weighted average exercise price | $ 1.47 | $ 0.61 | $ 1.28 | $ 1.91 | $ 1.13 |
Expiry date | Exercise price per share | Balance December 31, 2009 | Issued | Exercised | Expired | Balance September 30, 2010 |
October 9, 2011* | $ 0.70 | - | 1,333,333 | - | - | 1,333,333 |
June 16, 2012 | $ 0.80 | - | 6,198,173 | (12,500) | - | 6,185,673 |
| - | 7,531,506 | (12,500) | - | 7,519,006 | |
|
|
|
|
|
| |
Weighted average exercise price |
| $ - | $ 0.78 | $ 0.80 | $ - | $ 0.78 |
* | Each warrant entitles the holder to purchase one additional common share until October 9, 2011 at an exercise price as follows: $0.70 if exercised on or before October 9, 2010; $0.80 if exercised after October 9, 2010 but on or before April 9, 2011; and $0.90 if exercised after April 9, 2011 but on or before October 9, 2011. |
8. | Related party transactions |
(a) | The Company paid consulting fees of $67,500 (2009 - $76,207) to a company controlled by the Chief Financial Officer of the Company for accounting and corporate compliance services. |
(b) | Recovery of office costs from Rocky Mountain Resources Corp., a company managed by common directors and officers, of $3,727 (2009 - $nil). |
9. | Financial instruments |
10. | Contingency |
11. | Segment disclosures |
12. | Subsequent events |
a) | granted 350,000 incentive stock options to employees at an exercise price of $0.61 for a term of five years on normal vesting terms; |
b) | received 250,000 units of NV Gold Corporation (NVX:TSX.V) in consideration of certain area of interest obligations of NVX that apply to the Roberts Gold Property. Each unit is comprised of one share and one warrant exercisable at $0.40 per share for a period of two years. If the volume weighted average price of the common shares of NVX exceed C$0.60 for twenty consecutive trading days, NVX may notify the Company in writing that the warrants will expire 15 trading days from receipt of such notice unless exercised by the Company before such date. |
c) | filed a preliminary prospectus supplement to its short form base shelf prospectus filed with the securities commissions in each of the provinces of British Columbia, Alberta and Ontario, and a corresponding shelf prospectus as part of an effective registration statement on Form S-3 filed with the U.S. Securities and Exchange Commission, pursuant to which it intends to offer up to 6,660,000 units at US$0.60 per unit, each unit comprising one common share and one half of one non-transferable common share purchase warrant. Each whole warrant will entitle the holder to purchase one common share of the Company at a price of US$0.90 per share for a period of 24 months from the closing date. The Company can accelerate the expiry of the warrants to a date 30 days after giving notice to the Warrantholders if the common shares of the Compa ny trade at a volume weighted average price of greater than $1.15 per share for a period of 20 consecutive trading days on the NYSE-Amex. The offering is subject to regulatory approvals. |
· | On July 20, 2010 the Company announced the results of the preliminary economic assessment (“PEA”) for its 100% owned Pan project located in White Pine County, Nevada. The PEA, prepared by Gustavson Associates, is based on the July 1, 2009 resource estimate for the Pan project. This PEA demonstrates the robust economics and technical favorability of the Pan project. Midway expects that drilling planned in 2010 and 2011 may improve the grade and expand the mineral resource. |
· | Barrick drilling at Spring Valley focused on continued expansion of the resource. |
· | Spring Valley |
· | Update per new press releases |
Total gold produced for sale | 327,000 ounces |
Average gold grade | 0.018 opt |
Average annual gold production | 44,000 ounces |
Peak annual production | 57,000 ounces |
Mine life | 7.5 years |
IRR (pre-tax) | 23% |
NPV (pre-tax) | $49 million |
Discount rate | 5% |
Pay-back period | 3 years |
Net cumulative cash flow (pre-tax) | $79 million |
Direct cash costs | $453 /oz |
Initial capital expenditures including mining pre-strip, equipment, process, infrastructure & buildings, owners and miscellaneous costs | $59 million
|
Metallurgical recovery rate | 72% |
Long-term gold price | $950 /oz |
Items | Cost per ton processed | Cost per ounce |
Mining cost | $2.02 | $155.24 |
Processing and refining cost | $2.94 | $225.91 |
G&A | $0.40 | $30.74 |
Operating contingency | $0.54 | $41.19 |
Sept 2010 | June 2010 | March 2010 | Dec 2009 | Sept 2009 | June 2009 | Mar 2009 | Dec 2008 | ||
$(000’s) except per share amounts | |||||||||
Revenue from the sale of minerals | Nil | Nil | Nil | Nil | Nil | Nil | Nil | Nil | |
Net loss | 1,527 | 1,812 | 392 | 68 | 836 | 491 | 1,247 | 5,238 | |
Net loss per share, basic and diluted | 0.02 | 0.02 | 0.01 | 0.00 | 0.01 | 0.01 | 0.02 | 0.10 |
(1) | The Company is a mineral exploration company at the development stage and has no operating revenues. Exploration costs fluctuate between periods depending on results of each successive phase on each project and the Company’s ability to fund exploration and development activities. |
(2) | Stock based compensation costs are a non-cash expense and represent an estimate of the fair value of stock options granted. These expenses are often the largest item included in the Statement of Operations and they represent a significant source of variation in loss from quarter to quarter. Stock based compensation is allocated between salaries and benefits and mineral exploration expenditures. |
(3) | Costs for the June 30 quarter tend to be higher due to printing and mailing of shareholder material for the Company’s annual general meeting and costs of conducting this meeting. |
(4) | Costs for the December 31 quarter also tend to be higher due to accruals for the annual audit. Administratively, management tends to critically review all exploration projects in detail at this time of year and makes decisions about which projects it wishes to continue and which projects it will abandon. |
(5) | In the December 31, 2008 quarter the Company wrote off $4,247,000 in mineral property interests. |
September 30, 2010 | September 30, 2009 | |||||
Consulting services paid to a company owned by Doris Meyer, an officer of the Company | $ | 67,500 | $ | 76,207 | ||
Recovery of office costs from Rocky Mountain Minerals, a company managed by Alan Branham and George Hawes, common directors | $ | 3,727 | $ | Nil |
Documents filed as part of this Quarterly Report on Form 10-Q or incorporated by reference: |
Exhibit Number | Description |
3.1 | Notice of Articles, previously filed with the initial registration statement on Form S-1 filed with the Securities and Exchange Commission on August 6, 2007 and incorporated herein by reference. |
3.2 | Articles, previously filed with the initial registration statement on Form S-1 filed with the Securities and Exchange Commission on August 6, 2007 and incorporated herein by reference. |
31.1 | |
31.2 | |
32.1 | |
32.2 | Certification of Chief Financial Officer pursuant to Rule 13a or 15(d) of the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
MIDWAY GOLD CORP. | |
November 5, 2010 | By: /s/ Daniel Wolfus Daniel Wolfus Chairman, Chief Executive Officer and Director (Principal Executive Officer) |
November 5, 2010 | By: /s/ Doris A. Meyer Doris Meyer Chief Financial Officer and Corporate Secretary (Principal Financial and Accounting Officer) |