ROYALTY, STREAM, AND OTHER INTERESTS | 4. ROYALTY, STREAM, AND OTHER INTERESTS Producing Development Exploration Royalty and stream on: assets assets assets Total As at May 31, 2018 $ 5,813,465 $ 10,156,817 $ 1,060,681 $ 17,030,963 Alamos acquisition — 9,784,221 176,000 9,960,221 ValGold acquisition — 8,067,299 150,001 8,217,300 Santa Gertrudis acquisiton — 15,108,224 — 15,108,224 Cap-Oeste Sur East (COSE) acquisition — 2,093,218 — 2,093,218 Fifteen Mile Stream (FMS) acquisition — 5,691,629 — 5,691,629 Other additions — 351,818 107,998 459,816 Depletion (2,415,942 ) — — (2,415,942 ) Recoveries — (105,273 ) (105,273 ) Currency translation adjustments 220,227 — — 220,227 As at May 31, 2019 3,617,750 51,147,953 1,494,680 56,260,383 Alamos royalty portfolio acquisition — 67,455 18,888 86,343 Fifteen Mile Stream (FMS) acquisition — 530,067 — 530,067 NuevaUnión acquisition — 1,381,733 — 1,381,733 Idaho Resources Corp. acquisition — — 5,761,852 5,761,852 Other additions — 88,702 27,972 116,674 Depletion (911,427 ) — — (911,427 ) Recoveries — — (150,000 ) (150,000 ) Reclassification (Joaquin and COSE) 8,399,942 (8,399,942 ) — — Currency translation adjustments (399,420 ) — (105,625 ) (505,045 ) As at May 31, 2020 $ 10,706,845 $ 44,815,968 $ 7,047,767 $ 62,570,580 Historical costs $ 17,724,052 $ 44,815,968 $ 7,047,767 $ 69,587,787 Accumulated depletion $ (7,017,207 ) $ — $ — $ (7,017,207 ) *Note: For transactions prior to the reporting period, please refer to the Company's past audited financial statements on SEDAR at www.sedar.com. During the year ended May 31, 2020, the Company had the following acquisitions: IRC acquisition In May 2020 the Company closed its stock purchase agreement under which it acquired all outstanding common shares of Idaho Resources Corp. (" IRC GOR Considerations paid: Cash paid $ 2,800,800 Common shares issued 2,749,831 Acquisition costs 236,025 5,786,656 Net asset acquired Cash $ 804 Marketable securities 24,000 IRC NSR interests 5,761,852 $ 5,786,656 The Company acquired the following GOR interests: Anglo/Zeke A 0.5% GOR payable by Nevada Gold Mines, a joint venture between Barrick Gold Corporation and Newmont Corporation, on claims located southeast of the Cortez Operations and Goldrush project in Nevada, USA. Red Hill A 1.5% GOR payable by NuLegacy Gold Corporation, on claims located southeast of the Cortez Operations and Goldrush project and Anglo/Zeke claim in Nevada, USA. NuevaUnión acquisition In February 2020, the Company entered into a purchase agreement, jointly with Nova Royalty Corp. (" Nova NSR NuevaUnión US$750,000 in cash on closing (paid); US$250,000 in cash in one year after closing (Note 6); and US$500,000 in cash and US$500,000 in common shares upon the achievement of commercial production at the La Fortuna deposit. During the year ended May 31, 2020, the Company paid $49,518 of acquisition costs of the NuevaUnión NSR. Alamos royalty portfolio acquisition Biricu In June 2019, the Company issued 2,574 common shares (valued at $4.32 per share on June 20, 2019) for a 2.0% NSR royalty on the Biricu project, in connection to the same purchase and sale agreement dated April 2019. Orion In August 2019, the Company and Alamos amended the purchase and sale agreement dated April 2019 to remove one NSR royalty and include the purchase of the Orion NSR royalty for common shares of the Company, which is subject to closing conditions. During the year ended May 31, 2020, the Company paid $75,220 of acquisition costs. Tower Mountain acquisition The Tower Mountain project located in Ontario, Canada was wholly-owned by ValGold Resources Ltd. (" ValGold Fifteen Mile Stream acquisition In August 2019, the Company entered into an agreement to acquire a 3.0% NSR royalty on the western half of the Plenty Zone and Seloam Brook prospect of St. Barbara Ltd.'s (" St. Barbara FMS During the year ended May 31, 2019, the Company had the following acquisitions: Alamos royalty portfolio acquisition In April 2019, the Company entered into a purchase and sale agreement to acquire a portfolio of eighteen NSR royalties and options to acquire NSR royalties from Alamos Gold Inc. and its affiliates (collectively, " Alamos Wasamac A 1.5% NSR royalty payable by Monarch Gold Corp. on the claims for the Wasamac gold project located in Quebec, Canada. The NSR royalty is subject to a buy back option where the operator may purchase 0.5% of the NSR for $7.5 million. El Realito The Company acquired a 2.0% NSR royalty payable by Agnico Eagle Mines Limited (" Agnico La Fortuna option The Company was granted a two-year Fifteen Mile Stream acquisition In February 2019, the Company entered into a purchase and sale agreement to acquire a 1.0% NSR royalty on Atlantic Gold Corporation's FMS project for US$4,000,000, which included $2,920,720 or US$2,200,000 in cash and 654,750 common shares (valued at $4.16 per share on February 12, 2019). The Company incurred $53,309 in acquisition costs. This NSR royalty is in connection with two claims which covers the Egerton-Maclean, Hudson, 149 East Zone, and the majority of the Plenty deposit, which collectively comprise the FMS project located in Nova Scotia, Canada. This NSR royalty covers all metals mined or otherwise recovered from the FMS project. Atlantic Gold Corporation was subsequently acquired by St. Barbara. Aureus East acquisition In January 2019, the Company acquired a 1.0% NSR royalty for $315,000 in cash on the Aureus East project (formerly known as the Dufferin East project) located in Nova Scotia, Canada, which is operated by Aurelius Minerals Inc.. The Company incurred $24,246 of acquisition costs. Cap-Oeste Sur East acquisition In December 2018, the Company entered into a definitive agreement to acquire a 1.5% NSR royalty for $2,014,065 or US$1,500,000 in cash from Patagonia Gold S.A. (" Patagonia Gold COSE Santa Gertrudis acquisitions In November 2018, the Company closed a purchase and sale agreement to acquire a 2.0% NSR royalty payable by Agnico on the Santa Gertrudis gold property in Sonora, Mexico from GoGold Resources Inc. (" GoGold ValGold acquisition In July 2018, the Company completed its plan of arrangement to acquire all outstanding common shares of ValGold, who held two NSR royalties and an exploration and evaluation project. On the closing date: the Company issued 2,414,981 common shares (valued at $3.16 per share on July 31, 2018) in exchange for common shares and in-the-money stock options of ValGold; and share purchase warrants of ValGold outstanding remained exercisable to acquire up to 654,207 common shares of the Company at $2.40. The purchase price allocation for the ValGold acquisitions is as follow: Considerations paid: Common shares issued $ 7,631,342 Reserve for ValGold share purchase warrants 801,345 Acquisition costs 167,157 8,599,844 Net asset acquired: Cash $ 588,533 Trade receivables and other 39,673 ValGold royalty interests 8,217,300 Trade and other payables (245,662 ) $ 8,599,844 The share purchase warrants of ValGold outstanding on the closing date remained exercisable for common shares of the Company at $2.40 per share until October 6, 2019. The fair value of these share purchase warrants was estimated at $0.31 per share or $801,345 using the Black-Scholes option pricing model with assumptions as follows: risk-free interest rate of 2.07%, expected annual dividend yield of 2.07%, expected stock price volatility of 73%, expected life of 1.1 years, and forfeiture rate of 0%. The Company acquired the following non-current assets: Garrison A 2.0% NSR royalty payable by O3 Mining Inc. on the claims for (a) the Garrcon and Jonpol zones and (b) the eastern portion of the 903 Zone, both within its wholly-owned Garrison Project, which consists of a portfolio of properties along the Destor-Porcupine Fault Zone in Ontario, Canada. Los Platos A 1.5% NSR royalty on the Los Platos exploration project located in Venezuela. |