Nautilus Minerals Inc.
(an exploration stage company)
Condensed Interim Consolidated Financial Statements
For the three and nine months ended September 30, 2015 and
September 30, 2014
(Expressed in US Dollars)
(Unaudited)
Nautilus Minerals Inc. |
Consolidated Statements of Financial Position |
(expressed in US Dollars) |
(Unaudited) |
| | September 30, | | | December 31, | |
| | 2015 | | | 2014 | |
| | $ | | | $ | |
ASSETS | | | | | | |
| | | | | | |
Current assets | | | | | | |
Cash and cash equivalents (Note 4) | | 68,856,243 | | | 118,770,134 | |
Prepaid expenses and advances | | 1,409,425 | | | 766,226 | |
| | 70,265,668 | | | 119,536,360 | |
Non-current assets | | | | | | |
Restricted cash (Note 7) | | 502,507 | | | 595,952 | |
Prepaid expenses and advances (Note 8) | | 8,500,000 | | | - | |
Property, plant and equipment (Note 9) | | 192,777,847 | | | 177,699,461 | |
Exploration and evaluation assets (Note 10) | | 45,649,929 | | | 41,735,818 | |
| | 247,430,283 | | | 220,031,231 | |
| | | | | | |
TOTAL ASSETS | | 317,695,951 | | | 339,567,591 | |
| | | | | | |
LIABILITIES AND EQUITY | | | | | | |
| | | | | | |
Current liabilities | | | | | | |
Accounts payable and accrued liabilities (Note 5) | | 12,823,984 | | | 7,414,236 | |
Project partner contribution (Note 6) | | 15,858,286 | | | 10,733,912 | |
Provision for employee entitlements | | 836,458 | | | 743,035 | |
| | 29,518,728 | | | 18,891,183 | |
Non-current liabilities | | | | | | |
Accounts payable and accrued liabilities (Note 5) | | 759,141 | | | 4,570,655 | |
Project partner contribution (Note 6) | | 50,034,756 | | | 60,172,942 | |
Provision for employee entitlements | | 529,236 | | | 402,480 | |
| | 51,323,133 | | | 65,146,077 | |
| | | | | | |
TOTAL LIABILITIES | | 80,841,861 | | | 84,037,260 | |
| | | | | | |
Equity (Note 11) | | | | | | |
Share Capital | | 514,161,841 | | | 514,149,818 | |
Contributed Surplus | | 50,086,324 | | | 48,896,679 | |
Deficit | | (327,394,075 | ) | | (307,516,166 | ) |
Total Equity | | 236,854,090 | | | 255,530,331 | |
TOTAL LIABILITIES AND EQUITY | | 317,695,951 | | | 339,567,591 | |
Approved by the Board of Directors
Signed: “Russell Debney” | Signed: “Cynthia Thomas” |
Russell Debney | Cynthia Thomas |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
1
Nautilus Minerals Inc. |
Consolidated Statements of Loss and Comprehensive Loss |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
| | Three months | | | Three months | | | Nine months | | | Nine months | |
| | ended | | | ended | | | ended | | | ended | |
| | September 30, | | | September 30, | | | September 30, | | | September 30, | |
| | 2015 | | | 2014 | | | 2015 | | | 2014 | |
| | $ | | | $ | | | $ | | | $ | |
Operating expenses | | | | | | | | | | | | |
| | | | | | | | | | | | |
Exploration (Note 12) | | 3,902,764 | | | 781,407 | | | 7,740,033 | | | 1,814,410 | |
General and administration (Note 13) | | 2,726,111 | | | 2,806,530 | | | 9,128,704 | | | 8,010,648 | |
Corporate social responsibility | | 690,186 | | | 305,113 | | | 1,186,877 | | | 593,599 | |
Technology | | 86,675 | | | 28,055 | | | 303,528 | | | 192,078 | |
Development | | 443,689 | | | 639,611 | | | 1,055,599 | | | 1,464,989 | |
Foreign exchange (gains)/losses | | 546,706 | | | 154,076 | | | 833,500 | | | (6,994 | ) |
Operating loss | | 8,396,131 | | | 4,714,792 | | | 20,248,241 | | | 12,068,730 | |
| | | | | | | | | | | | |
Interest income | | (62,206 | ) | | (49,189 | ) | | (150,602 | ) | | (137,599 | ) |
Rent and other income | | (41,665 | ) | | (57,884 | ) | | (219,730 | ) | | (175,786 | ) |
Loss and comprehensive loss for the period | | 8,292,260 | | | 4,607,719 | | | 19,877,909 | | | 11,755,345 | |
| | | | | | | | | | | | |
Weighted average number of shares outstanding, basic and diluted | | 445,702,865 | | | 442,109,930 | | | 445,455,246 | | | 441,239,568 | |
| | | | | | | | | | | | |
Loss per share Basic and diluted | | 0.02 | | | 0.01 | | | 0.05 | | | 0.03 | |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
2
Nautilus Minerals Inc. |
Consolidated statements of Cash flows |
For the nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
| | Nine Months | | | Nine months | |
| | ended September 30, | | | ended September 30, | |
| | 2015 | | | 2014 | |
| | $ | | | $ | |
Operating activities | | | | | | |
Loss for the period | | (19,877,909 | ) | | (11,755,345 | ) |
Adjustments for: | | | | | | |
Depreciation and amortization | | 726,020 | | | 913,101 | |
Unrealized foreign exchange losses | | 991,683 | | | 713 | |
Share-based payments | | 1,194,305 | | | 536,009 | |
| | | | | | |
Changes in non-cash working capital | | | | | | |
Prepaid expenses and advances | | (643,198 | ) | | (203,228 | ) |
Accounts payable and accrued liabilities | | 995,046 | | | (775,834 | ) |
Net cash used in operating activities | | (16,614,053 | ) | | (11,284,584 | ) |
| | | | | | |
Investing activities | | | | | | |
Restricted cash | | 93,445 | | | 7,327 | |
Charterers guarantee | | (10,000,000 | ) | | - | |
Purchase of plant and equipment | | (17,780,440 | ) | | (5,029,013 | ) |
Exploration and evaluation assets | | (4,628,523 | ) | | (2,099,896 | ) |
Recovery of exploration and evaluation assets | | - | | | 7,000,000 | |
Net cash used in investing activities | | (32,315,518 | ) | | (121,582 | ) |
| | | | | | |
Financing activities | | | | | | |
Issuance of shares for cash - net of issue costs | | 7,363 | | | 15,857 | |
Net cash used in financing activities | | 7,363 | | | 15,857 | |
| | | | | | |
Effect of exchange rate changes on cash and cash | | (991,683 | ) | | (713 | ) |
equivalents | | | | | | |
| | | | | | |
Decrease in cash and cash equivalents | | (49,913,891 | ) | | (11,391,022 | ) |
| | | | | | |
Cash and cash equivalents - Beginning of period | | 118,770,134 | | | 40,617,963 | |
Cash and cash equivalents - End of period(Note 4) | | 68,856,243 | | | 29,226,941 | |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
3
Nautilus Minerals Inc. |
Consolidated Statements of changes in equity |
For the nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
| | Share capital | | | Contributed | | | Deficit | | | Total | |
| | Number of | | | Amount | | | Surplus | | | | | | | |
| | shares | | | | | | | | | | | | | |
| | | | | $ | | | $ | | | $ | | | $ | |
BalanceJanuary 1, 2015 | | 445,302,865 | | | 514,149,818 | | | 48,896,679 | | | (307,516,166 | ) | | 255,530,331 | |
| | | | | | | | | | | | | | | |
Exercise of Loan shares | | - | | | 7,363 | | | - | | | - | | | 7,363 | |
| | | | | | | | | | | | | | | |
Share-based payments | | | | | - | | | 1,194,305 | | | | | | 1,194,305 | |
| | | | | | | | | | | | | | | |
Transfer of value on exercise of Loan shares | | - | | | 4,660 | | | (4,660 | ) | | - | | | - | |
| | | | | | | | | | | | | | | |
Issue of shares in Share Loan Plan | | 400,000 | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | |
Loss for the period | | - | | | - | | | - | | | (19,877,909 | ) | | (19,877,909 | ) |
| | | | | | | | | | | | | | | |
BalanceSeptember 30, 2015 | | 445,702,865 | | | 514,161,841 | | | 50,086,324 | | | (327,394,075 | ) | | 236,854,090 | |
| | | | | | | | | | | | | | | |
BalanceJanuary 1, 2014 | | 440,772,865 | | | 514,123,985 | | | 47,647,463 | | | (293,765,926 | ) | | 268,005,522 | |
| | | | | | | | | | | | | | | |
Exercise of share options | | 80,000 | | | 15,856 | | | | | | | | | 15,856 | |
| | | | | | | | | | | | | | | |
Share-based payments | | - | | | - | | | 536,010 | | | - | | | 536,010 | |
| | | | | | | | | | | | | | | |
Transfer of value on exercise of share options | | | | | 9,977 | | | (9,977 | ) | | | | | - | |
| | | | | | | | | | | | | | | |
Issue of shares in Share Loan Plan | | 4,450,000 | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | |
Loss for the period | | - | | | - | | | - | | | (11,755,345 | ) | | (11,755,345 | ) |
| | | | | | | | | | | | | | | |
BalanceSeptember 30, 2014 | | 445,302,865 | | | 514,149,818 | | | 48,173,496 | | | (305,521,271 | ) | | 256,802,043 | |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
4
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
Nature of Operations
Nautilus Minerals Inc. (the “Company”, “Nautilus” or “NMI”) is a company whose common shares are listed on the Toronto Stock Exchange and quoted on OTCQX International.
Nautilus is engaged in the exploration and development of the ocean floor for copper and gold rich seafloor massive sulphide deposits and for manganese, nickel, copper and cobalt nodule deposits. To date the Company has not earned any revenues from operations and is considered to be in the exploration stage. The exploration activity involves the search for deepwater copper and gold rich seafloor massive sulphides in the western Pacific Ocean and nodule deposits in the eastern Pacific Ocean. The Company’s main focus is to create shareholder value by demonstrating the effective operation of its seafloor production system and establishing a pipeline of development projects to maximize the value of mineral licenses and exploration applications that Nautilus holds in various locations in the Pacific Ocean. The Company's principal project is the Solwara 1 Project in Papua New Guinea (PNG) in the Bismarck Sea. The proposed principal operations of the Company subject to permitting will be the extraction of copper, zinc, gold and silver deposits where there are economically viable discoveries.
The Company’s consolidated financial statements are presented in US Dollars.
Nautilus is a company incorporated in British Columbia, Canada. The registered office, head office and principal offices of the Company are located at:
| Registered Office (Vancouver, Canada) | Head Office (Vancouver, Canada) |
| Nautilus Minerals Inc. | Nautilus Minerals Inc. |
| Floor 10 | Suite 1400 |
| 595 Howe St | 400 Burrard Street |
| Vancouver, BC, V6C 2T5 | Vancouver, BC, V6C 3A6 |
| Canada | Canada |
| | |
| | |
| Corporate Office (Toronto, Canada) | Operations (Brisbane, Australia) |
| Nautilus Minerals Inc. | Nautilus Minerals Inc. |
| Suite 1702, 141 Adelaide Street West | Level 7, 303 Coronation Drive |
| Toronto, Ontario M5H 3L5 | Milton Queensland, Australia 4064 |
| Canada | |
5
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
2 | State of PNG’s participation in Solwara 1 Project and Liquidity Risk |
State of PNG Participation in Solwara 1 Project
On April 24, 2014, the Company announced that it and the Independent State of Papua New Guinea (“State”) had signed the PNG Equity Agreement, enabling the Solwara 1 Project to move forward toward production with the full support of the State.
Under the PNG Equity Agreement, the State has taken an initial 15% interest in the Solwara 1 Project, with an option to take up to a further 15% interest within 12 months of completion under the Agreement. On April 24, 2014, the date the PNG Equity Agreement was executed, the State paid Nautilus a non-refundable deposit for its initial 15% interest of $7.0 million.
On December 11, 2014, completion occurred in accordance with the PNG Equity Agreement such that the sum of $113.0 million was released from escrow to Nautilus and the unincorporated joint venture between Nautilus and the State’s Nominee (Eda Kopa (Solwara) Limited) in respect of the Solwara 1 Project was formed (the “Solwara 1 JV”). The Solwara 1 JV is governed by the Joint Venture Agreement among the parties to the PNG Equity Agreement.
On June 11, 2015 the Company announced that it has agreed to extend by six months the exercise date of the options granted to the State Nominee under the PNG Equity Agreement to increase its stake by up to a further 15%.
Liquidity Risk
These financial statements have been prepared on a going concern basis, which contemplates the realization of assets and settlement of liabilities in the normal course of business.
The Company has no source of revenue and has significant cash requirements to be able to meet its administrative overhead and maintain its property interests. In order to be able to complete the ongoing sub-sea equipment construction contracts and advance the development of its mineral property interests, the Company will need to raise additional funding. Until that time, certain discretionary expenditures may be deferred and measures to reduce operating costs may be taken in order to preserve working capital.
These condensed interim consolidated financial statements should be read in conjunction with our audited consolidated annual financial statements for the year ended December 31, 2014.
These condensed interim consolidated financial statements have been prepared in accordance with IAS 34 - Interim Financial Reporting ("IAS 34") as issued by the International Accounting Standards Board ("IASB"). The comparative information has also been prepared on this basis.
The accounting policies applied in these condensed interim consolidated financial statements are consistent with those disclosed in our audited consolidated financial statements for the year ended December 31, 2014.
The condensed interim consolidated financial statements were approved on November 9, 2015 by the Board of Directors.
6
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
4 | Cash and cash equivalents |
| | | September 30, | | | December 31, | |
| | | 2015 | | | 2014 | |
| | | $ | | | $ | |
| Cash | | 7,920,583 | | | 70,901,963 | |
| Term Deposits | | 60,935,660 | | | 47,868,171 | |
| | | | | | | |
| | | 68,856,243 | | | 118,770,134 | |
5 | Accounts payable and accrued liabilities |
| | | September 30, | | | December 31, | |
| | | 2015 | | | 2014 | |
| | | $ | | | $ | |
| Current | | | | | | |
| Accounts Payable | | 682,992 | | | 963,995 | |
| Accrued Liabilities | | 3,290,305 | | | 2,323,975 | |
| Retention Payable | | 8,850,687 | | | 4,126,266 | |
| | | | | | | |
| | | 12,823,984 | | | 7,414,236 | |
| | | September 30, | | | December 31, | |
| | | 2015 | | | 2014 | |
| | | $ | | | $ | |
| | | | | | | |
| Non Current | | | | | | |
| Retention Payable | | 759,141 | | | 4,570,655 | |
| | | | | | | |
| | | 759,141 | | | 4,570,655 | |
The current and non-current Retention Payable represents the contractual retention from payments to Soil Machine Dynamics to be paid on completion of the contract for the construction of the Seafloor Production Tools. The amounts considered non-current are not due within the next 12 months.
6 | Project Partner Contribution |
In accordance with the PNG Equity Agreement between the Company and the State dated April 24, 2014, the Company received cash proceeds of $120,000,000 from the State Nominee by way of a $7,000,000 non-refundable deposit received on signing the PNG Equity Agreement and $113,000,000 released from escrow on December 11, 2014 in relation to the completion of the Agreement and the formation of the joint venture with the State Nominee. The project partner contribution liability is the unearned portion of the purchase price of the State’s initial 15% interest. As at September 30, 2015 this totalled $65,893,042 with $15,858,286 recorded as a current liability, being 15% of the approved project budget for the next 12 months, with the balance of $50,034,756 recorded as non-current.
7
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
$502,507 (December 31, 2014 - $595,952) has been provided as security for property leases and exploration tenements held in Papua New Guinea and Fiji.
On December 11, 2014, the Company announced that completion had occurred under the PNG Equity Agreement and the unincorporated joint venture between Nautilus and the State Nominee in respect of the Solwara 1 Project was formed. The table below presents the carrying values of the related assets as at September 30, 2015.
| | | | | | Nautilus | | | State Nominee | |
| | | 100% | | | 85% | | | 15% | |
| | | | | | | | | | |
| Prepaid Charterers Guarantee | | 10,000,000 | | | 8,500,000 | | | 1,500,000 | |
| Assets Under Construction | | 225,294,615 | | | 191,500,423 | | | 33,794,192 | |
| Exploration and evaluation assets | | 37,995,006 | | | 32,295,755 | | | 5,699,251 | |
| | | | | | | | | | |
| | | 273,289,621 | | | 232,296,178 | | | 40,993,443 | |
As at September 30, 2015 Nautilus Minerals Inc recognised its share of the joint venture assets as follows:
| | | September 30, | | | December 31, | |
| | | 2015 | | | 2014 | |
| | | $ | | | $ | |
| Prepaid Charterers Guarantee | | 8,500,000 | | | - | |
| Assets Under Construction | | 191,500,423 | | | 176,082,878 | |
| Exploration and evaluation assets | | 32,295,755 | | | 28,381,647 | |
| | | | | | | |
| | | 232,296,178 | | | 204,464,525 | |
8
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
9 | Property, plant and equipment |
| | | Period ended September 30, 2015 | |
| | | | | | | | | | | | | | | | | | | |
| | | Opening | | | Additions | | | Disposals | | | Closing Cost | | | Accum | | | Closing | |
| | | Cost | | | | | | | | | Balance | | | Dep’n | | | Carrying | |
| | | Balance | | | | | | | | | | | | | | | Value | |
| | | $ | | | $ | | | $ | | | $ | | | $ | | | $ | |
| Leasehold improvements | | 2,829,694 | | | - | | | (2,739,964 | ) | | 89,730 | | | (89,257 | ) | | 473 | |
| Plant and equipment | | 785,935 | | | 85,642 | | | - | | | 871,577 | | | (631,501 | ) | | 240,076 | |
| Office equipment | | 3,220,918 | | | 212,773 | | | (104,501 | ) | | 3,329,190 | | | (2,878,995 | ) | | 450,195 | |
| Motor vehicles | | 165,562 | | | 88,448 | | | - | | | 254,010 | | | (134,299 | ) | | 119,711 | |
| Land | | 466,969 | | | - | | | - | | | 466,969 | | | - | | | 466,969 | |
| Subsea equipment under construction | | 176,082,878 | | | 15,417,545 | | | - | | | 191,500,423 | | | - | | | 191,500,423 | |
| Total property, Plant and Equipment | | 183,551,956 | | | 15,804,408 | | | (2,844,465 | ) | | 196,511,899 | | | (3,734,052 | ) | | 192,777,847 | |
| | | Year ended December 31, 2014 | |
| | | | | | | | | | | | | | | | | | | |
| | | Opening | | | Additions | | | Disposals | | | Closing Cost | | | Accum | | | Closing | |
| | | Cost | | | | | | | | | Balance | | | Dep’n | | | Carrying | |
| | | Balance | | | | | | | | | | | | | | | Value | |
| | | $ | | | $ | | | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | | | | | | | | |
| Leasehold improvements | | 2,828,884 | | | 810 | | | - | | | 2,829,694 | | | (2,315,383 | ) | | 514,311 | |
| Plant and equipment | | 778,781 | | | 7,154 | | | - | | | 785,935 | | | (582,675 | ) | | 203,260 | |
| Office equipment | | 3,205,369 | | | 15,549 | | | - | | | 3,220,918 | | | (2,842,122 | ) | | 378,796 | |
| Motor vehicles | | 165,562 | | | - | | | - | | | 165,562 | | | (112,315 | ) | | 53,247 | |
| Land | | 466,969 | | | - | | | - | | | 466,969 | | | - | | | 466,969 | |
| Subsea equipment under construction | | 195,745,530 | | | 11,150,223 | | | (30,812,875 | ) | | 176,082,878 | | | - | | | 176,082,878 | |
| Total property, plant & equipment | | 203,191,095 | | | 11,173,736 | | | (30,812,875 | ) | | 183,551,956 | | | (5,852,495 | ) | | 177,699,461 | |
The disposal amount of $30,812,875 for the year ended December 31, 2014 for the subsea equipment under construction represents the recovery, under the terms of the PNG Equity Agreement, of 15% of the costs, as defined, previously capitalised to the equipment that are attributable to the State Nominee.
9
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
10 | Exploration and evaluation assets |
In 2006, the Company through its 100% owned subsidiary Nautilus Minerals Niugini Ltd acquired a 100% interest in certain PNG subsea exploration licenses by issuing common shares with an estimated historical fair value of $12,213,367 to Barrick Gold Inc., following its acquisition on of Placer Dome.
Following the grant of the mining lease (ML154) for the Solwara 1 deposit on January 13, 2011 the Company determined that an economic benefit was more likely than not to be recovered from the Solwara 1 deposit and, accordingly, commenced capitalizing exploration and evaluation costs associated with the Solwara 1 deposit from that point forward.
| | | September 30, | | | December 31, | |
| | | 2015 | | | 2014 | |
| | | $ | | | $ | |
| | | | | | | |
| Opening balance | | 41,735,818 | | | 43,448,448 | |
| | | | | | | |
| Engineering services | | 738,815 | | | 735,650 | |
| Environmental consulting | | 508,036 | | | 230,302 | |
| Project management and oversight | | 2,396,360 | | | 2,220,764 | |
| Geological services and field expenses | | 270,900 | | | 32,400 | |
| Mineral property fees | | - | | | 28,371 | |
| Disposal to joint venture | | - | | | (4,960,117 | ) |
| | | 3,914,111 | | | (1,712,630 | ) |
| | | | | | | |
| Closing balance | | 45,649,929 | | | 41,735,818 | |
The disposal amount of $4,960,117 for the year ended December 31, 2014 represents the recovery, under the terms of the PNG Equity Agreement, of 15% of the costs, as defined, previously capitalised to the Solwara 1 project that are attributable to the State Nominee.
Although the Company has taken steps to verify title to exploration and evaluation assets in which it has an interest, these procedures do not guarantee a clear title. Property title may be subject to unregistered prior agreements and regulatory requirements. The Company is not aware of any disputed claim of title.
10
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
Gross proceeds of C$9,600 were received from the exercise of 40,000 loan shares at a price of C$0.24 per common share during the nine months ended September 30, 2015.
Outstanding share options
| | | | | | Weighted | |
| | | | | | average | |
| | | | | | exercise | |
| | | Share options | | | price | |
| | | | | | C$ | |
| | | | | | | |
| At January 1, 2014 | | 4,075,000 | | | 0.88 | |
| | | | | | | |
| Granted | | 2,250,000 | | | 0.53 | |
| Expired | | (500,000 | ) | | 2.91 | |
| Forfeited | | (800,000 | ) | | 1.07 | |
| Exercised | | (80,000 | ) | | 0.22 | |
| | | | | | | |
| At December 31, 2014 | | 4,945,000 | | | 0.50 | |
| | | | | | | |
| Granted | | 1,800,000 | | | 0.45 | |
| | | | | | | |
| At September 30, 2015 | | 6,745,000 | | | 0.49 | |
| | | | | | | |
| Information relating to share options outstanding at September 30, 2015 is as follows: | | | | |
| | | | | | | | | | | | | | | Weighted | |
| | | | | | | | | Weighted | | | Weighted | | | average | |
| | | | | | | | | average | | | average | | | remaining | |
| | | | | | | | | exercise price | | | exercise price | | | life of | |
| | | Outstanding | | | Vested stock | | | of outstanding | | | of vested | | | outstanding | |
| Price range | | share options | | | options | | | options | | | options | | | options | |
| C$ | | | | | | | | C$ | | | C$ | | | (months) | |
| | | | | | | | | | | | | | | | |
| 0.00 – 0.99 | | 6,520,000 | | | 2,820,000 | | | 0.47 | | | 0.49 | | | 18.8 | |
| 1.00 – 1.99 | | 225,000 | | | 225,000 | | | 1.01 | | | 1.01 | | | 6.3 | |
| | | | | | | | | | | | | | | | |
| | | 6,745,000 | | | 3,045,000 | | | 0.49 | | | 0.53 | | | 18.4 | |
11
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
Outstanding loan shares
| | | | | | Weighted | |
| | | | | | average | |
| | | | | | exercise | |
| | | Loan shares | | | price | |
| | | | | | C$ | |
| | | | | | | |
| At January 1, 2014 | | 6,875,000 | | | 0.56 | |
| | | | | | | |
| Granted | | 5,450,000 | | | 0.57 | |
| Forfeited | | (800,000 | ) | | 0.53 | |
| Expired | | (200,000 | ) | | 2.91 | |
| | | | | | | |
| At December 31, 2014 | | 11,325,000 | | | 0.52 | |
| | | | | | | |
| Granted | | 400,000 | | | 0.45 | |
| Exercised | | (40,000 | ) | | 0.24 | |
| | | | | | | |
| At September 30, 2015 | | 11,685,000 | | | 0.52 | |
Information relating to loan shares outstanding at September 30, 2015 is as follows:
| | | | | | | | | | | | | | | Weighted | |
| | | | | | | | | Weighted | | | Weighted | | | average | |
| | | | | | | | | average | | | average | | | remaining | |
| | | Outstanding | | | | | | exercise price | | | exercise price | | | life of | |
| | | share loan | | | Vested loan | | | of outstanding | | | of vested | | | outstanding | |
| Price range | | shares | | | shares | | | loan shares | | | loan shares | | | loan shares | |
| C$ | | | | | | | | C$ | | | C$ | | | (months) | |
| | | | | | | | | | | | | | | | |
| 0.00 – 0.99 | | 10,010,000 | | | 4,100,000 | | | 0.44 | | | 0.45 | | | 16.4 | |
| 1.00 – 1.99 | | 1,675,000 | | | - | | | 1.01 | | | - | | | 6.3 | |
| | | | | | | | | | | | | | | | |
| | | 11,685,000 | | | 4,100,000 | | | 0.52 | | | 0.45 | | | 14.9 | |
12
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
The fair value of the share options and loan shares granted is estimated on the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions:
| | | Options | | | Options | |
| | | granted in | | | granted in | |
| | | 2015 | | | 2014 | |
| Expected dividend yield | | Nil | | | Nil | |
| Expected stock price volatility | | 104.04% | | | 111.28% | |
| Risk-free interest rate | | 0.58% | | | 1.13% | |
| Expected life of options in years | | 3.00 | | | 2.83 | |
The weighted average fair value of the options granted was C$0.45 (2014 – C$0.53) .
| | | Loan shares | | | Loan shares | |
| | | granted in | | | granted in | |
| | | 2015 | | | 2014 | |
| Expected dividend yield | | Nil | | | Nil | |
| Expected stock price volatility | | 104.04% | | | 111.28% | |
| Risk-free interest rate | | 0.58% | | | 1.13% | |
| Expected life of loan shares in years | | 3.00 | | | 2.83 | |
The weighted average fair value of the loan shares granted was C$0.45 (2014 – C$0.57) .
The Black-Scholes pricing models used to price options and loan shares require the input of highly subjective assumptions including the estimate of the share price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate.
| | | Three months | | | Three months | | | Nine months | | | Nine months | |
| | | ended | | | ended | | | ended | | | ended | |
| | | September 30 | | | September 30 | | | September 30 | | | September 30 | |
| | | 2015 | | | 2014 | | | 2015 | | | 2014 | |
| | | $ | | | $ | | | $ | | | $ | |
| General and administration | | 31,209 | | | - | | | 49,522 | | | - | |
| Geological services and field expenses | | 3,110,274 | | | 37,851 | | | 5,587,638 | | | 85,677 | |
| Mineral property fees | | 49,718 | | | 52,525 | | | 102,865 | | | 232,001 | |
| Professional services | | 115,904 | | | 209,175 | | | 356,175 | | | 328,983 | |
| Travel | | 100,973 | | | 49,737 | | | 283,677 | | | 67,816 | |
| Wages and salaries | | 494,686 | | | 432,119 | | | 1,360,156 | | | 1,099,933 | |
| Total Exploration Expenditures | | 3,902,764 | | | 781,407 | | | 7,740,033 | | | 1,814,410 | |
12 | Exploration Expenditures |
In accordance with our policy on exploration and evaluation assets, all exploration expenditure incurred for the Solwara 1 project is capitalised to exploration and evaluation assets, with all other exploration expenditure expensed to the Statement of Loss.
13
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
In order to maintain the exploration leases, licenses and permits in which the Company is involved, the Company is expected to fulfil the minimum annual expenditure conditions under which the tenements are granted. These obligations may be varied from time to time, subject to approval, and are expected to be fulfilled in the normal course of operations of the Company. The exploration commitments are based on those exploration tenements that have been granted and may increase or decrease depending on whether additional applications are granted, relinquished or form joint ventures in the future. Based on tenements granted at September 30, 2015, total rental commitments are $1.0 million and total expenditure commitments are $31.2 million over the life of the licenses, which in the majority of cases extend to a maximum of two years, with the exception of the CCZ tenements where expenditure commitments extend to 5 years.
13 | General and Administration Expenditures |
| | | ended | | | ended | | | ended | | | ended | |
| | | September 30 | | | September 30 | | | September 30 | | | September 30 | |
| | | 2015 | | | 2014 | | | 2015 | | | 2014 | |
| | | $ | | | $ | | | $ | | | $ | |
| Office and general | | 645,717 | | | 858,416 | | | 2,129,765 | | | 2,227,241 | |
| Professional services | | 652,880 | | | 104,852 | | | 2,068,582 | | | 701,800 | |
| Salary and wages | | 1,146,218 | | | 1,130,242 | | | 3,249,792 | | | 3,047,027 | |
| Shareholder related costs | | 116,049 | | | 108,760 | | | 406,741 | | | 411,106 | |
| Travel | | 94,776 | | | 266,613 | | | 547,805 | | | 710,373 | |
| Depreciation | | 70,471 | | | 337,647 | | | 726,019 | | | 913,101 | |
| Total General & Administration Expenditures | | 2,726,111 | | | 2,806,530 | | | 9,128,704 | | | 8,010,648 | |
14 | Related party transactions |
Protection Group International Ltd, trading as PGI Strontium Ltd (“PGI”) is a company based in the United Kingdom which provides integrated, intelligence-led risk management solutions with respect to the protection of assets. PGI is a privately owned company of which 51% is owned by United Engineering Services, a wholly owned subsidiary of MB Holding Company LLC, one of the Company’s major shareholders. PGI provided risk assessment and training related services to the Company in the normal course of business and on an arm’s length basis. For the 9 months ended September 30, 2015 the Company incurred costs of $1,005,755 (2014 – nil) for services provided by PGI.
14
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
15 | Contingencies and Commitments |
| a) | Non-cancellable commitments |
| | | September 30 | |
| | | 2015 | |
| | | $ | |
| Non-cancellable commitments | | | |
| Not later than 1 year | | 1,082,969 | |
| Later than 1 year and not later than 2 years | | 646,118 | |
| Later than 2 years and not later than 3 years | | 517,185 | |
| Later than 3 years and not later than 4 years | | 73,155,835 | |
| Later than 4 years and not later than 5 years | | 73,155,835 | |
| Later than 5 years | | 217,915,950 | |
| | | | |
| Total Commitments | | 366,473,892 | |
The non-cancellable commitments as at September 30, 2015 include the payments to be made under the charter party arrangement with Marine Assets Corporation for the Production Support Vessel with a commencement date no later than January 1, 2018.
| b) | Cancellable commitments |
In order to maintain the exploration leases, licenses and permits in which the Company is involved, the Company is committed to fulfil the minimum annual expenditure conditions under which the tenements are granted. These obligations may be varied from time to time, subject to approval, and are expected to be fulfilled in the normal course of operations of the Company. The exploration commitments are based on those exploration tenements that have been granted and may increase if applications are granted in the future.
The Company has entered into various contracts for the design and build of the seafloor production system. As at September 30, 2015, the committed value of the contracts is $52.8 million. The committed value of $52.8 million reflects ongoing milestone payments for continuing contracts. The contracts are cancellable by the Company at any time, however, in the event of cancellation, the Company is liable for any costs incurred up to that point, with an estimate of costs for terminated contracts included in the accrued costs at period end. No other penalties or cancellation fees are payable under these contracts.
16 | Financial risk management |
The Company’s activities expose it to a variety of financial risks: foreign exchange risk, credit risk and liquidity risk. The Company’s overall risk management programme focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the Company’s financial performance.
Risk management is carried out under policies approved by the board of directors. The board provides written principles for overall risk management, as well as written policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk and investment of excess liquidity.
15
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
The Company’s objectives in the managing of the liquidity and capital are to safeguard the Company’s ability to continue as a going concern and provide financial capacity to meet its strategic objectives. The capital structure of the Company consists of equity attributable to common shareholders, comprising of issue share capital, contributed surplus and deficit.
The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. To maintain or adjust the capital structure, the Company may attempt to issue new shares, issue new debt, acquire or dispose of assets to facilitate the management of its capital requirements. The Company prepares annual expenditure budgets that are updated as necessary depending upon various factors, including successful capital deployment and general industry conditions. The annual and updated budgets are approved by the Board of Directors. As at September 30, 2015 the Company does not have any long-term debt and is not subject to any externally imposed capital requirements. The Company has sufficient funds to meet its current operating and exploration and development obligations.
The Company’s operations are located in several different countries, including Canada, Australia, PNG, Tonga, Solomon Islands, Fiji and New Zealand and require equipment to be purchased from several different countries. Nautilus has entered into key contracts in United States dollars, British pounds sterling and euros. Future profitability could be affected by fluctuations in foreign currencies. The Company has not entered into any foreign currency contracts or other derivatives to establish a foreign currency protection program but may consider such actions in the future.
Foreign exchange risk is mitigated by the Company maintaining its cash and cash equivalents in a “basket” of currencies that reflect its current and expected cash outflows. As at September 30, 2015 the Company held its cash and cash equivalents in the following currencies:
| Currency | | % of total cash in | |
| Denomination | | US$ terms held | |
| USD | | 78 | |
| GBP | | 14 | |
| CAD | | 2 | |
| AUD | | 2 | |
| EUR | | 4 | |
| �� | | 100 | |
The company places its cash and cash equivalents only with banks with an S&P credit rating of A+ or better. Our maximum exposure to credit risk at reporting date is the carrying value of cash and cash equivalents and other receivables.
16
Nautilus Minerals Inc. |
Notes to Condensed Iterim Consolidated Financial Statements |
For the three and nine months ended September 30, 2015 and 2014 |
(expressed in US Dollars) |
(Unaudited) |
The Company manages liquidity by maintaining adequate cash and short-term investment balances. In addition, the Company regularly monitors and reviews both actual and forecasted cash flows. The exposure of the Company to liquidity risk is considered to be minimal.
17