Document_and_Entity_Informatio
Document and Entity Information | 3 Months Ended |
Oct. 31, 2014 | |
Document and Entity Information: | ' |
Entity Registrant Name | 'RED METAL RESOURCES, LTD. |
Document Type | '10-Q |
Document Period End Date | 31-Oct-14 |
Amendment Flag | 'false |
Entity Central Index Key | '0001358654 |
Current Fiscal Year End Date | '--01-31 |
Entity Common Stock, Shares Outstanding | 32,956,969 |
Entity Filer Category | 'Smaller Reporting Company |
Entity Current Reporting Status | 'Yes |
Entity Voluntary Filers | 'No |
Entity Well-known Seasoned Issuer | 'No |
Document Fiscal Year Focus | '2015 |
Document Fiscal Period Focus | 'Q3 |
Consolidated_Balance_Sheets
Consolidated Balance Sheets (USD $) | Oct. 31, 2014 | Jan. 31, 2014 |
Current Assets | ' | ' |
Cash | $8,073 | $3,508 |
Prepaids and other receivables | 2,286 | 714 |
Total Current Assets | 10,359 | 4,222 |
Equipment | 7,087 | 8,949 |
Unproved mineral properties | 849,960 | 836,401 |
Total Assets | 867,406 | 849,572 |
Current Liabilities | ' | ' |
Accounts payable | 346,719 | 329,328 |
Accrued liabilities | 168,468 | 156,358 |
Due to related parties | 932,526 | 889,083 |
Notes payable to related parties | 489,884 | 307,863 |
Total Current Liabilities | 1,937,597 | 1,682,632 |
Total Liabilities | 1,937,597 | 1,682,632 |
Stockholders' Equity | ' | ' |
Common stock value | 32,957 | 32,957 |
Additional paid-in capital | 6,710,002 | 6,563,101 |
Deficit | -7,892,013 | -7,481,121 |
Accumulated other comprehensive loss | 78,863 | 52,003 |
Total Stockholders' Equity | -1,070,191 | -833,060 |
Total Liabilities and Stockholders' Equity | $867,406 | $849,572 |
Balance_Sheets_Parenthetical
Balance Sheets (Parenthetical) (USD $) | Oct. 31, 2014 | Jan. 31, 2014 |
Balance Sheet | ' | ' |
Common stock, par value | $0.00 | $0.00 |
Common stock, shares authorized | 500,000,000 | 500,000,000 |
Common stock, shares issued | 32,956,969 | 32,956,969 |
Common stock, shares outstanding | 32,956,969 | 32,956,969 |
Consolidated_Statements_of_Ope
Consolidated Statements of Operations (USD $) | 3 Months Ended | 9 Months Ended | ||
Oct. 31, 2014 | Oct. 31, 2013 | Oct. 31, 2014 | Oct. 31, 2013 | |
Revenue | ' | ' | ' | ' |
Royalties | $3,002 | ' | $9,019 | ' |
Total revenue | 3,002 | ' | 9,019 | ' |
Operating expenses | ' | ' | ' | ' |
Administration | 12,457 | 13,814 | 38,103 | 39,556 |
Advertising and promotion | 2,732 | 3,701 | 15,499 | 9,197 |
Amortization | 580 | 792 | 1,862 | 2,543 |
Automobile | 1,003 | 808 | 3,448 | 3,838 |
Bank charges | 1,574 | 1,235 | 3,237 | 3,694 |
Consulting fees | 31,862 | 30,001 | 97,379 | 95,972 |
Interest on current debt | 17,503 | 12,961 | 49,028 | 67,526 |
IVA expense | 69 | 595 | -8 | 2,103 |
Mineral exploration costs | 4,501 | -298 | 14,635 | 29,833 |
Office | 2,757 | 3,178 | 8,386 | 13,348 |
Professional fees | 4,009 | 16,238 | 13,262 | 53,572 |
Rent | 2,797 | 3,262 | 8,732 | 10,079 |
Regulatory | 1,174 | 6,652 | 7,794 | 14,164 |
Travel and entertainment | 172 | 195 | 388 | 3,580 |
Salaries, wages and benefits | 12,078 | 13,452 | 36,864 | 50,972 |
Stock based compensation | ' | ' | 146,901 | ' |
Foreign exchange loss (gain) | -441 | 275 | -177 | -289 |
Write-down of unproved mineral properties | ' | ' | 2,265 | 6,000 |
Total operating expenses | 94,827 | 106,861 | 447,598 | 405,688 |
Other items | ' | ' | ' | ' |
Gain on settlement of debt | ' | 150,000 | ' | 150,000 |
Gain on mineral property option payment | ' | ' | 27,687 | ' |
Net income (loss) | -91,825 | 43,139 | -410,892 | -255,688 |
Unrealized foreign exchange (loss) gain | 35,896 | -8,388 | 26,860 | 79,723 |
Comprehensive income (loss) | ($55,929) | $34,751 | ($384,032) | ($175,965) |
Net loss per share - basic and diluted | $0 | $0 | ($0.01) | ($0.01) |
Weighted average number of shares outstanding - basic and diluted | 32,956,969 | 31,000,447 | 32,956,969 | 22,352,573 |
Consolidated_Statement_of_Stoc
Consolidated Statement of Stockholders' Deficit (USD $) | Common Stock | Additional Paid-in Capital | Accumulated Deficit | Accumulated Other Comprehensive Income (Loss) | Total |
Beginning Balance, amount at Jan. 31, 2013 | $17,957 | $5,958,101 | ($7,085,429) | ($108,906) | ($1,218,277) |
Beginning Balance, shares at Jan. 31, 2013 | 17,956,969 | ' | ' | ' | ' |
Common stock issued for debt, shares | 15,000,000 | ' | ' | ' | ' |
Common stock issued for debt, value | 15,000 | 585,000 | ' | ' | 600,000 |
Donated services | ' | 20,000 | ' | ' | 20,000 |
Unrealized foreign currency exchange gain (loss) | ' | ' | ' | 79,723 | 79,723 |
Net income (loss) for the period | ' | ' | -255,688 | ' | -255,688 |
Ending Balance, amount at Oct. 31, 2013 | 32,957 | 6,563,101 | -7,341,117 | -29,183 | -774,242 |
Ending Balance, shares at Oct. 31, 2013 | 32,956,969 | ' | ' | ' | ' |
Unrealized foreign currency exchange gain (loss) | ' | ' | ' | 81,186 | 81,186 |
Net income (loss) for the period | ' | ' | -140,004 | ' | -140,004 |
Ending Balance, amount at Jan. 31, 2014 | 32,957 | 6,563,101 | -7,481,121 | 52,003 | -833,060 |
Ending Balance, shares at Jan. 31, 2014 | 32,956,969 | ' | ' | ' | ' |
Stock options, value | ' | 146,901 | ' | ' | 146,901 |
Unrealized foreign currency exchange gain (loss) | ' | ' | ' | 26,860 | 26,860 |
Net income (loss) for the period | ' | ' | -410,892 | ' | -410,892 |
Ending Balance, amount at Oct. 31, 2014 | $32,957 | $6,710,002 | ($7,892,013) | $78,863 | ($1,070,191) |
Ending Balance, shares at Oct. 31, 2014 | 32,956,969 | ' | ' | ' | ' |
Consolidated_Statements_of_Cas
Consolidated Statements of Cash Flows (USD $) | 9 Months Ended | |
Oct. 31, 2014 | Oct. 31, 2013 | |
Cash Flows used in Operating Activities | ' | ' |
Net loss | ($410,892) | ($255,688) |
Adjustment to reconcile net loss to net cash used in operating activities: | ' | ' |
Amortization | 1,862 | 2,543 |
Donated services | ' | 20,000 |
Gain on extinguishment of debt | ' | -150,000 |
Gain on mineral payment option | -27,687 | ' |
Stock based compensation | 146,901 | ' |
Write-down of unproved properties | 2,265 | 6,000 |
Changes in operating assets and liabilities: | ' | ' |
Prepaids and other receivables | -1,577 | -1,020 |
Accounts payable | 17,994 | 43,817 |
Accrued liabilities | 12,110 | 25,185 |
Due to related parties | 110,562 | 231,241 |
Notes payable to related party | 23,586 | 19,285 |
Net cash used in operating activities | -124,876 | -58,637 |
Cash Flows from Investing Activities | ' | ' |
Option payments received on mineral properties | 50,000 | 75,000 |
Acquisition of unproved mineral properties | 38,137 | 77,498 |
Net cash provided by (used in) investing activities | 11,863 | -2,498 |
Cash Flows from Financing Activities | ' | ' |
Cash received on issuance of notes payable to related party | 101,002 | 51,308 |
Net cash provided by financing activities | 101,002 | 51,308 |
Effect of foreign currency exchange | 16,576 | 45,365 |
Increase (decrease) in cash | 4,565 | 35,538 |
Cash, beginning of period | 3,508 | 3,151 |
Cash, end of period | 8,073 | 38,689 |
Supplemental Disclosure of Cash Flow Information: | ' | ' |
Income tax | ' | ' |
Interest | ' | ' |
Organization_and_Basis_of_Pres
Organization and Basis of Presentation | 3 Months Ended |
Oct. 31, 2014 | |
Notes | ' |
Organization and Basis of Presentation | ' |
NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION | |
Nature of Operations | |
Red Metal Resources Ltd. (the “Company”) was incorporated on January 10, 2005, under the laws of the State of Nevada. On August 21, 2007, the Company acquired a 99% interest in Minera Polymet Limitada (“Polymet”), a limited liability company formed on August 21, 2007, under the laws of the Republic of Chile. The Company is involved in acquiring and exploring mineral properties in Chile. The Company has not determined whether its properties contain mineral reserves that are economically recoverable. | |
Unaudited Interim Consolidated Financial Statements | |
The unaudited interim consolidated financial statements of the Company have been prepared in accordance with United States generally accepted accounting principles (“GAAP”) for interim financial information and the rules and regulations of the Securities and Exchange Commission (“SEC”). They do not include all information and footnotes required by GAAP for complete financial statements. Except as disclosed herein, there have been no material changes in the information disclosed in the notes to the financial statements for the year ended January 31, 2014, included in the Company’s Annual Report on Form 10-K, filed with the SEC. The interim unaudited financial statements should be read in conjunction with those financial statements included in Form 10-K. In the opinion of management, all adjustments considered necessary for fair presentation, consisting solely of normal recurring adjustments, have been made. Operating results for the three and nine month periods ended October 31, 2014 are not necessarily indicative of the results that may be expected for the year ending January 31, 2015. | |
Recent Accounting Pronouncements | |
The Company has elected to early adopt the guidance in FASB Topic 915 and no longer provides the disclosure for development stage companies. Accordingly, the figures for the period from inception to the current period are no longer provided. Other recent accounting pronouncements with future effective dates are not expected to have an impact on the Company’s financing statements. |
RelatedParty_Transactions
Related-Party Transactions | 3 Months Ended | ||||||
Oct. 31, 2014 | |||||||
Notes | ' | ||||||
Related-Party Transactions | ' | ||||||
NOTE 2 - RELATED-PARTY TRANSACTIONS | |||||||
The following amounts were due to related parties as at: | |||||||
October 31, | January 31, | ||||||
2014 | 2014 | ||||||
Due to a company owned by an officer (a) | $ | 438,121 | $ | 350,206 | |||
Due to a company controlled by directors (b) | 353,399 | 395,921 | |||||
Due to a director (a) | - | 5,666 | |||||
Due to a company controlled by a major shareholder (a) | 99,498 | 94,099 | |||||
Due to a major shareholder (a) | 41,508 | 43,191 | |||||
Total due to related parties | $ | 932,526 | $ | 889,083 | |||
Note payable to the Chief Executive Officer (“CEO”) (c) | $ | 254,498 | $ | 204,730 | |||
Note payable to the Chief Financial Officer (“CFO”) (c) | 10,587 | 9,974 | |||||
Note payable to a major shareholder (c) | 95,238 | 25,378 | |||||
Note payable to a company controlled by directors (c) | 129,561 | 67,781 | |||||
Total notes payable to related parties | $ | 489,884 | $ | 307,863 | |||
(a) Amounts are unsecured, due on demand and bear no interest. | |||||||
(b) Amounts are unsecured, due on demand and bear interest at 10%. | |||||||
(c) Amounts are unsecured, due on demand and bear interest at 8%. | |||||||
During the nine months ended October 31, 2014, the Company accrued $23,586 (2013 - $19,285) in interest expense on the notes payable to related parties. During the same time, the Company accrued $12,915 (2013 - $40,907) on trade accounts payable with related parties. | |||||||
Transactions with Related Parties | |||||||
During the nine months ended October 31, 2014 and 2013, the Company incurred the following expenses with related parties: | |||||||
October 31, | October 31, | ||||||
2014 | 2013 | ||||||
Consulting fees paid or accrued to a company owned by the CFO | $ | 90,000 | $ | 70,000 | |||
Consulting fees donated by a company owned by the CFO | $ | -- | $ | 20,000 | |||
Advertising and promotion fees paid or accrued to a company controlled by two directors | $ | 4,113 | $ | -- | |||
Mineral exploration fees paid or accrued to a company controlled by two directors | $ | -- | $ | 22,997 | |||
Rent fees paid or accrued to a company controlled by a major shareholder | $ | 8,732 | $ | 10,079 | |||
Royalty revenue earned from a company controlled by a major shareholder | $ | 9,019 | $ | -- |
Unproved_Mineral_Properties
Unproved Mineral Properties | 3 Months Ended | ||||||||||
Oct. 31, 2014 | |||||||||||
Notes | ' | ||||||||||
Unproved Mineral Properties | ' | ||||||||||
NOTE 3 - UNPROVED MINERAL PROPERTIES | |||||||||||
Mineral Claims | January 31, | Additions / | Property Taxes | Write- | October 31, | ||||||
2014 | Payments | Paid / Accrued | down | 2014 | |||||||
Farellon Project | |||||||||||
Farellon Alto 1-8(1) | $ | 584,414 | $ | - | $ | 3,736 | $ | -2,265 | $ | 585,885 | |
Cecil | 49,975 | - | 1,730 | - | 51,705 | ||||||
634,389 | - | 5,466 | -2,265 | 637,590 | |||||||
Perth Project(3) | 22,313 | -22,313 | - | - | - | ||||||
Mateo Project | |||||||||||
Margarita | 19,575 | - | 424 | - | 19,999 | ||||||
Che (2) | 26,371 | - | 623 | - | 26,994 | ||||||
Irene | 48,652 | - | 455 | - | 49,107 | ||||||
Mateo | 85,101 | 3,651 | 27,518 | - | 116,270 | ||||||
179,699 | 3,651 | 29,020 | - | 212,370 | |||||||
Total Costs | $ | 836,401 | $ | -18,662 | $ | 34,486 | $ | -2,265 | $ | 849,960 | |
(1) The Farellon Alto 1-8 claim is subject to a 1.5% royalty on the net sales of minerals extracted from the property to a total of $600,000. The royalty payments are due monthly while the claim is being exploited, and are subject to minimum payments of $1,000 per month. The Company commenced exploitation of the claim on January 15, 2014 and as of October 31, 2014 paid $9,519 in royalty payments to the vendor. See Farellon Project discussion below. | |||||||||||
(2) See Perth Project discussion below. | |||||||||||
(3) The claims are subject to a 1% royalty on the net sales of minerals extracted from the property to a total of $100,000. The royalty payments are due monthly once exploitation begins and are not subject to minimum payments. The Company has no obligation to pay the royalty if it does not commence exploitation. | |||||||||||
Perth Project | |||||||||||
On April 30, 2013, the Company granted Geoactiva SpA (“Geoactiva”) an option to purchase 100% of the Perth Property through the execution of a mining option purchase agreement (the “Option Agreement”). | |||||||||||
To maintain the option and acquire the properties, Geoactiva agreed to the following: | |||||||||||
Date | Option | Exploration | |||||||||
Payments | Expenditures | ||||||||||
April 30, 2013 (paid) | $ | 37,500 | $ | - | |||||||
October 30, 2013 (paid) | 37,500 | - | |||||||||
April 30, 2014 (paid and incurred) | 50,000* | 500,000 | |||||||||
30-Oct-14 | 50,000 | - | |||||||||
30-Apr-15 | 100,000 | 1,000,000 | |||||||||
30-Oct-15 | 100,000 | - | |||||||||
30-Apr-16 | 125,000 | 1,000,000 | |||||||||
30-Oct-16 | 250,000 | - | |||||||||
30-Apr-17 | 250,000 | 1,000,000 | |||||||||
Total | $ | 1,000,000 | $ | 3,500,000 | |||||||
* The amount has been credited against the carrying value of the Perth property. The excess of $27,687 over the carrying value of the Perth property has been recorded as a gain on mineral property option payment in the consolidated statements of operations. | |||||||||||
Upon exercise of the Option Agreement and once the commercial production begins, Geoactiva agreed to pay the Company a Net Smelter Royalty (“NSR”) of 1.5% from the sale of gold, copper, and cobalt extracted from the Perth property. At any time after the exercise of the Option Agreement and Geoactiva’s fulfilment of the investment commitment of $3,500,000 in exploration expenditures, Geoactiva was able to purchase 100% of the NSR as follows: | |||||||||||
Gold: paying $5 per inferred ounce of gold, according to the definition of Inferred Mineral Resource in the CIM Definition Standards on Mineral Resources and Mineral Reserves. | |||||||||||
Copper: $0.005 per inferred ounce of copper, according to the definition of Inferred Mineral Resource in the CIM Definition Standards on Mineral Resources and Mineral Reserves. | |||||||||||
Cobalt: If Geoactiva acquired the NSR with respect to gold, copper, or both, the NSR relating to cobalt would have been terminated. | |||||||||||
In August 2014 Geoactiva notified the Company of its intention to cancel the Perth Option Agreement. As of the date of this report, the Company is awaiting to receive the legalized documentation on the cancellation of the Option Agreement. | |||||||||||
Farellon Project | |||||||||||
On May 27, 2014, the subsidiary of the Company entered into a Memorandum of Understanding (the “MOU”) with an unrelated party to acquire an option to earn 100% interest in two mining claims contiguous to the Farellon Property. The entry into an option agreement was subject to results of a due diligence process, which was verbally extended from its original due date of July 26, 2014 and, as of October 31, 2014, has not been finalized yet. | |||||||||||
In order to acquire 100% interest in the mining claims the Company will be required to make annual payments totalling $300,000 in a combination of shares and cash over four years. The claims will be subject to a 1.5% NSR which can be bought out by making a one-time payment totalling $1,500,000 any time after acquiring 100% of the property. |
Common_Stock_Disclosure
Common Stock Disclosure | 3 Months Ended | |
Oct. 31, 2014 | ||
Notes | ' | |
Common Stock Disclosure | ' | |
NOTE 4 - COMMON STOCK | ||
During the nine months ended October 31, 2014, the Company did not have any transactions that resulted in issuance of its common stock. | ||
Warrants | ||
Number of Warrants | ||
Balance, January 31, 2014 | 7,187,001 | |
Expired | 6,919,666 | |
Balance, October 31, 2014 | 267,335 | |
The weighted average life and weighted average exercise price of the warrants at October 31, 2014 is 0.49 years and $0.10, respectively. | ||
Options | ||
On February 28, 2014, the Company granted 1,200,000 options to purchase shares of its common stock to certain officers, directors, consultants and employees. The Chief Executive Officer, Chief Financial Officer, and Vice President of Exploration were each granted options to purchase up to 300,000 shares of the Company’s common stock. The options are exercisable at $0.15 for a term of two years and vested upon grant. | ||
Number of Options | ||
Balance, January 31, 2014 | - | |
Granted | 1,200,000 | |
Balance, October 31, 2014 | 1,200,000 | |
The weighted average life and weighted average exercise price of the options at October 31, 2014 is 1.33 years and $0.15, respectively. | ||
The Company recorded $146,901 as stock-based compensation, which was calculated using the following assumptions under the Black-Scholes option-pricing model: | ||
Expected life of options | 2 years | |
Annualized volatility | 161% | |
Risk-free interest rate | 33% | |
Dividend yield | Nil |
Organization_and_Basis_of_Pres1
Organization and Basis of Presentation: Unaudited Interim Consolidated Financial Statements (Policies) | 3 Months Ended |
Oct. 31, 2014 | |
Policies | ' |
Unaudited Interim Consolidated Financial Statements | ' |
Unaudited Interim Consolidated Financial Statements | |
The unaudited interim consolidated financial statements of the Company have been prepared in accordance with United States generally accepted accounting principles (“GAAP”) for interim financial information and the rules and regulations of the Securities and Exchange Commission (“SEC”). They do not include all information and footnotes required by GAAP for complete financial statements. Except as disclosed herein, there have been no material changes in the information disclosed in the notes to the financial statements for the year ended January 31, 2014, included in the Company’s Annual Report on Form 10-K, filed with the SEC. The interim unaudited financial statements should be read in conjunction with those financial statements included in Form 10-K. In the opinion of management, all adjustments considered necessary for fair presentation, consisting solely of normal recurring adjustments, have been made. Operating results for the three and nine month periods ended October 31, 2014 are not necessarily indicative of the results that may be expected for the year ending January 31, 2015. |
Organization_and_Basis_of_Pres2
Organization and Basis of Presentation: Recent Accounting Pronouncements (Policies) | 3 Months Ended |
Oct. 31, 2014 | |
Policies | ' |
Recent Accounting Pronouncements | ' |
Recent Accounting Pronouncements | |
The Company has elected to early adopt the guidance in FASB Topic 915 and no longer provides the disclosure for development stage companies. Accordingly, the figures for the period from inception to the current period are no longer provided. Other recent accounting pronouncements with future effective dates are not expected to have an impact on the Company’s financing statements. |
RelatedParty_Transactions_Sche
Related-Party Transactions: Schedule of Related Party Transactions (Tables) | 3 Months Ended | ||||||
Oct. 31, 2014 | |||||||
Tables/Schedules | ' | ||||||
Schedule of Related Party Transactions | ' | ||||||
October 31, | January 31, | ||||||
2014 | 2014 | ||||||
Due to a company owned by an officer (a) | $ | 438,121 | $ | 350,206 | |||
Due to a company controlled by directors (b) | 353,399 | 395,921 | |||||
Due to a director (a) | - | 5,666 | |||||
Due to a company controlled by a major shareholder (a) | 99,498 | 94,099 | |||||
Due to a major shareholder (a) | 41,508 | 43,191 | |||||
Total due to related parties | $ | 932,526 | $ | 889,083 | |||
Note payable to the Chief Executive Officer (“CEO”) (c) | $ | 254,498 | $ | 204,730 | |||
Note payable to the Chief Financial Officer (“CFO”) (c) | 10,587 | 9,974 | |||||
Note payable to a major shareholder (c) | 95,238 | 25,378 | |||||
Note payable to a company controlled by directors (c) | 129,561 | 67,781 | |||||
Total notes payable to related parties | $ | 489,884 | $ | 307,863 |
RelatedParty_Transactions_Sche1
Related-Party Transactions: Schedule of Transactions with Related Parties (Tables) | 3 Months Ended | |||||
Oct. 31, 2014 | ||||||
Tables/Schedules | ' | |||||
Schedule of Transactions with Related Parties | ' | |||||
October 31, | October 31, | |||||
2014 | 2013 | |||||
Consulting fees paid or accrued to a company owned by the CFO | $ | 90,000 | $ | 70,000 | ||
Consulting fees donated by a company owned by the CFO | $ | -- | $ | 20,000 | ||
Advertising and promotion fees paid or accrued to a company controlled by two directors | $ | 4,113 | $ | -- | ||
Mineral exploration fees paid or accrued to a company controlled by two directors | $ | -- | $ | 22,997 | ||
Rent fees paid or accrued to a company controlled by a major shareholder | $ | 8,732 | $ | 10,079 | ||
Royalty revenue earned from a company controlled by a major shareholder | $ | 9,019 | $ | -- |
Unproved_Mineral_Properties_Sc
Unproved Mineral Properties: Schedule of Unproved Mineral Properties (Tables) | 3 Months Ended | ||||||||||
Oct. 31, 2014 | |||||||||||
Tables/Schedules | ' | ||||||||||
Schedule of Unproved Mineral Properties | ' | ||||||||||
Mineral Claims | January 31, | Additions / | Property Taxes | Write- | October 31, | ||||||
2014 | Payments | Paid / Accrued | down | 2014 | |||||||
Farellon Project | |||||||||||
Farellon Alto 1-8(1) | $ | 584,414 | $ | - | $ | 3,736 | $ | -2,265 | $ | 585,885 | |
Cecil | 49,975 | - | 1,730 | - | 51,705 | ||||||
634,389 | - | 5,466 | -2,265 | 637,590 | |||||||
Perth Project(3) | 22,313 | -22,313 | - | - | - | ||||||
Mateo Project | |||||||||||
Margarita | 19,575 | - | 424 | - | 19,999 | ||||||
Che (2) | 26,371 | - | 623 | - | 26,994 | ||||||
Irene | 48,652 | - | 455 | - | 49,107 | ||||||
Mateo | 85,101 | 3,651 | 27,518 | - | 116,270 | ||||||
179,699 | 3,651 | 29,020 | - | 212,370 | |||||||
Total Costs | $ | 836,401 | $ | -18,662 | $ | 34,486 | $ | -2,265 | $ | 849,960 |
Unproved_Mineral_Properties_Sc1
Unproved Mineral Properties: Schedule of Exploration Expenses (Tables) | 3 Months Ended | |||||
Oct. 31, 2014 | ||||||
Tables/Schedules | ' | |||||
Schedule of Exploration Expenses | ' | |||||
Date | Option | Exploration | ||||
Payments | Expenditures | |||||
April 30, 2013 (paid) | $ | 37,500 | $ | - | ||
October 30, 2013 (paid) | 37,500 | - | ||||
April 30, 2014 (paid and incurred) | 50,000* | 500,000 | ||||
30-Oct-14 | 50,000 | - | ||||
30-Apr-15 | 100,000 | 1,000,000 | ||||
30-Oct-15 | 100,000 | - | ||||
30-Apr-16 | 125,000 | 1,000,000 | ||||
30-Oct-16 | 250,000 | - | ||||
30-Apr-17 | 250,000 | 1,000,000 | ||||
Total | $ | 1,000,000 | $ | 3,500,000 |
Common_Stock_Disclosure_Schedu
Common Stock Disclosure: Schedule of Stockholders' Equity Note, Warrants or Rights (Tables) | 3 Months Ended | |
Oct. 31, 2014 | ||
Tables/Schedules | ' | |
Schedule of Stockholders' Equity Note, Warrants or Rights | ' | |
Number of Warrants | ||
Balance, January 31, 2014 | 7,187,001 | |
Expired | 6,919,666 | |
Balance, October 31, 2014 | 267,335 |
Common_Stock_Disclosure_Schedu1
Common Stock Disclosure: Schedule of Share-based Compensation, Stock Options, Activity (Tables) | 3 Months Ended | |
Oct. 31, 2014 | ||
Tables/Schedules | ' | |
Schedule of Share-based Compensation, Stock Options, Activity | ' | |
Number of Options | ||
Balance, January 31, 2014 | - | |
Granted | 1,200,000 | |
Balance, October 31, 2014 | 1,200,000 |
Common_Stock_Disclosure_Schedu2
Common Stock Disclosure: Schedule of Assumptions under the Black-Scholes Option-Pricing Model (Tables) | 3 Months Ended | |
Oct. 31, 2014 | ||
Tables/Schedules | ' | |
Schedule of Assumptions under the Black-Scholes Option-Pricing Model | ' | |
Expected life of options | 2 years | |
Annualized volatility | 161% | |
Risk-free interest rate | 33% | |
Dividend yield | Nil |
Organization_and_Basis_of_Pres3
Organization and Basis of Presentation (Details) | Aug. 21, 2007 |
Details | ' |
Business acquisition, interest acquired | 99.00% |
RelatedParty_Transactions_Sche2
Related-Party Transactions: Schedule of Related Party Transactions (Details) (USD $) | Oct. 31, 2014 | Jan. 31, 2014 |
Due to related party | $932,526 | $889,083 |
Notes payable to related party | 489,884 | 307,863 |
Company Owned by Officer | ' | ' |
Due to related party | 438,121 | 350,206 |
Company Controlled by Directors | ' | ' |
Due to related party | 353,399 | 395,921 |
Notes payable to related party | 129,561 | 67,781 |
Director | ' | ' |
Due to related party | ' | 5,666 |
Company Controlled by Major Shareholder | ' | ' |
Due to related party | 99,498 | 94,099 |
Majority Shareholder | ' | ' |
Due to related party | 41,508 | 43,191 |
Notes payable to related party | 95,238 | 25,378 |
CEO | ' | ' |
Notes payable to related party | 254,498 | 204,730 |
CFO | ' | ' |
Notes payable to related party | $10,587 | $9,974 |
RelatedParty_Transactions_Sche3
Related-Party Transactions: Schedule of Transactions with Related Parties (Details) (USD $) | 9 Months Ended | |
Oct. 31, 2014 | Oct. 31, 2013 | |
Company Owned by the Chief Financial Officer | ' | ' |
Related Party Transaction, Amounts of Transaction | $90,000 | $20,000 |
Advertising and Promotion Fees, Company Controlled by Directors | ' | ' |
Related Party Transaction, Amounts of Transaction | 4,113 | ' |
Mineral Exploration Fees, Company Controlled by Directors | ' | ' |
Related Party Transaction, Amounts of Transaction | ' | 22,997 |
Company Controlled by Major Shareholder | ' | ' |
Related Party Transaction, Amounts of Transaction | 8,732 | 10,079 |
Company Controlled by Major Shareholder(2) | ' | ' |
Related Party Transaction, Amounts of Transaction | $9,019 | ' |
Unproved_Mineral_Properties_Sc2
Unproved Mineral Properties: Schedule of Unproved Mineral Properties (Details) (USD $) | 9 Months Ended | |
Oct. 31, 2014 | Jan. 31, 2014 | |
Mineral claims, balance | $849,960 | $836,401 |
Mineral claims, property taxes | 34,486 | ' |
Mineral claims, write-down | -2,265 | ' |
Mineral claims, additions / payments | -18,662 | ' |
Farellon Project | ' | ' |
Mineral claims, balance | 637,590 | 634,389 |
Mineral claims, property taxes | 5,466 | ' |
Mineral claims, write-down | -2,265 | ' |
Perth Project | ' | ' |
Mineral claims, balance | ' | 22,313 |
Mineral claims, additions / payments | -22,313 | ' |
Mateo Project | ' | ' |
Mineral claims, balance | 212,370 | 179,699 |
Mineral claims, property taxes | 29,020 | ' |
Mineral claims, additions / payments | $3,651 | ' |
Unproved_Mineral_Properties_Sc3
Unproved Mineral Properties: Schedule of Exploration Expenses (Details) (Perth Project, USD $) | 1 Months Ended | ||||||||
Apr. 30, 2017 | Oct. 30, 2016 | Apr. 30, 2016 | Oct. 30, 2015 | Apr. 30, 2015 | Oct. 30, 2014 | Apr. 30, 2014 | Oct. 30, 2013 | Apr. 30, 2013 | |
Perth Project | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Option payments received | ' | ' | ' | ' | ' | ' | $50,000 | $37,500 | $37,500 |
Exploration expenditures | ' | ' | ' | ' | ' | ' | 500,000 | ' | ' |
Option Payments due to company | 250,000 | 250,000 | 125,000 | 100,000 | 100,000 | 50,000 | ' | ' | ' |
Exploration expenses to be incured | 1,000,000 | ' | 1,000,000 | ' | 1,000,000 | ' | ' | ' | ' |
Total agreed purchase amount | ' | ' | ' | ' | ' | ' | ' | ' | 1,000,000 |
Total exploration expenses agreed to be incurred | ' | ' | ' | ' | ' | ' | ' | ' | $3,500,000 |
Unproved_Mineral_Properties_De
Unproved Mineral Properties (Details) (Memorandum of Understanding, Farellon Property, USD $) | 27-May-14 |
Memorandum of Understanding, Farellon Property | ' |
Option to earn interest in mining claims | 100.00% |
Annual payments totaling | $300,000 |
NSR buyout, one-time payment | $1,500,000 |
Common_Stock_Disclosure_Schedu3
Common Stock Disclosure: Schedule of Stockholders' Equity Note, Warrants or Rights (Details) | 9 Months Ended | |
Oct. 31, 2014 | Jan. 31, 2014 | |
Details | ' | ' |
Warrants outstanding | 267,335 | 7,187,001 |
Warrants expired | 6,919,666 | ' |
Common_Stock_Disclosure_Detail
Common Stock Disclosure (Details) (USD $) | 9 Months Ended |
Oct. 31, 2014 | |
Details | ' |
Weighted average life of warrants | 0.49 |
Weighted average exercise price of the warrants | $0.10 |
Number of options granted | 1,200,000 |
Options exercisable price | $0.15 |
Weighted average life of options | 1.33 |
Weighted average exercise price of the options | $0.15 |
Stock-based compensation | $146,901 |
Common_Stock_Disclosure_Schedu4
Common Stock Disclosure: Schedule of Share-based Compensation, Stock Options, Activity (Details) | Oct. 31, 2014 |
Details | ' |
Number of options outstanding | 1,200,000 |
Common_Stock_Disclosure_Schedu5
Common Stock Disclosure: Schedule of Assumptions under the Black-Scholes Option-Pricing Model (Details) | 9 Months Ended |
Oct. 31, 2014 | |
Details | ' |
Expected life of options (years) | 2 |
Annualized volatility | 161.00% |
Risk-free interest rate | 33.00% |