Exhibit 99.1
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD.
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in Canadian dollars)
(Unaudited – Prepared by Management)
September 30, 2023
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD.
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(Expressed in Canadian dollars)
(Unaudited – Prepared by Management)
For the six months ended September 30, 2023
Note | September 30, 2023 | March 31, 2023 | ||||||||||
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash | $ | 2,379,718 | $ | 574,587 | ||||||||
GST receivable | 51,846 | 132,515 | ||||||||||
Prepaid expenses and deposits | 307,790 | 56,710 | ||||||||||
Net investment in sublease | 4 | - | 31,537 | |||||||||
Total current assets | 2,739,354 | 795,349 | ||||||||||
Non-current assets | ||||||||||||
Prepaid expenses and deposits | 22,043 | 24,404 | ||||||||||
Long-term investment | - | 2,900 | ||||||||||
Exploration and evaluation assets | 5 | 13,203,727 | 12,477,791 | |||||||||
Total assets | $ | 15,965,124 | $ | 13,300,444 | ||||||||
LIABILITIES AND EQUITY | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable and accrued liabilities | 6, 10 | $ | 666,892 | $ | 1,621,721 | |||||||
Short-term loans payable | 7 | 1,206,061 | 1,216,715 | |||||||||
Lease obligation | 4 | - | 34,386 | |||||||||
Loan payable | 8 | 40,000 | 40,000 | |||||||||
Total current liabilities | 1,912,953 | 2,912,822 | ||||||||||
Non-current liabilities | ||||||||||||
Derivative liability | 9 | 637,219 | - | |||||||||
Total liabilities | 2,550,172 | 2,912,822 | ||||||||||
Equity | ||||||||||||
Capital stock | 9 | 30,799,824 | 26,449,839 | |||||||||
Reserves | 9 | 2,788,068 | 1,806,894 | |||||||||
Deficit | (20,172,940 | ) | (17,869,111 | ) | ||||||||
Total equity | 13,414,952 | 10,387,622 | ||||||||||
Total liabilities and equity | $ | 15,965,124 | $ | 13,300,444 |
Nature and continuance of operations (Note 1)
Approved and authorized on behalf of the Board on November 9, 2023: | |||
“Jason Barnard” | Director | “Andrew Lyons” | Director |
Jason Barnard | Andrew Lyons |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD.
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS
(Expressed in Canadian dollars)
(Unaudited – Prepared by Management)
For the six months ended September 30, 2023
For the three-month period ended September 30, | For the six-month period ended September 30, | |||||||||||||||||||
Note | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||
EXPENSES | ||||||||||||||||||||
General and administration | 4,7, 9, 10 | $ | 911,506 | $ | 604,640 | $ | 1,487,708 | $ | 1,005,668 | |||||||||||
Sales and marketing | 237,570 | 67,967 | 263,611 | 96,219 | ||||||||||||||||
Share-based payments | 9,10 | 694,987 | 208,426 | 710,774 | 539,974 | |||||||||||||||
Loss before other items | (1,844,063 | ) | (881,033 | ) | (2,462,093 | ) | (1,641,861 | ) | ||||||||||||
OTHER ITEMS | ||||||||||||||||||||
Finance income on sublease | 4 | 378 | 1,224 | 1,314 | 5,560 | |||||||||||||||
Foreign exchange loss | (38,730 | ) | (20,601 | ) | (31,645 | ) | (28,576 | ) | ||||||||||||
Gain on sublease | 4 | 1,481 | 1,481 | 2,962 | 2,962 | |||||||||||||||
Gain on derivative liabilities | 9 | 186,378 | - | 186,378 | - | |||||||||||||||
Recovery of flow-through premium liability | - | 146,313 | - | 146,313 | ||||||||||||||||
Realized loss on marketable securities | (1,595 | ) | - | (1,595 | ) | - | ||||||||||||||
Unrealized gain (loss) on marketable securities | 1,500 | 1,000 | 1,850 | (4,000 | ) | |||||||||||||||
Write-off of prepaid | (1,000 | ) | - | (1,000 | ) | - | ||||||||||||||
Loss and comprehensive loss for the period | $ | (1,695,651 | ) | $ | (751,616 | ) | $ | (2,303,829 | ) | $ | (1,519,602 | ) | ||||||||
Basic and diluted loss per common share | $ | (0.39 | ) | $ | (0.20 | ) | $ | (0.56 | ) | $ | (0.41 | ) | ||||||||
Weighted average number of common shares outstanding | 4,327,750 | 3,815,068 | 4,150,843 | 3,717,179 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD.
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in Canadian dollars)
(Unaudited – Prepared by Management)
For the six months ended September 30, 2023
2023 | 2022 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Loss and comprehensive loss for the period | $ | (2,303,829 | ) | $ | (1,519,602 | ) | ||
Items not involving cash: | ||||||||
Finance income on sublease | (1,314 | ) | (5,462 | ) | ||||
Gain on derivative liabilities | (186,378 | ) | - | |||||
Interest expense | 62,847 | 5,951 | ||||||
Recovery of flow-through premium liability | - | (146,313 | ) | |||||
Share-based payments | 710,774 | 539,974 | ||||||
Share for services | 187,872 | - | ||||||
Realized loss on marketable securities | 1,595 | - | ||||||
Unrealized loss (gain) on marketable securities | (1,850 | ) | 4,000 | |||||
Write-off of prepaid | 1,000 | - | ||||||
Changes in non-cash working capital items: | ||||||||
GST receivable | 80,669 | 41,073 | ||||||
Accounts receivable | - | (6,166 | ) | |||||
Prepaid expenses and deposits | (249,719 | ) | 65,744 | |||||
Accounts payable and accrued liabilities | (267,188 | ) | (105,733 | ) | ||||
Net cash used in operating activities | (1,965,521 | ) | (1,126,534 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Exploration and evaluation acquisition costs | (246,828 | ) | (176,495 | ) | ||||
Exploration and evaluation expenditures | (1,041,623 | ) | (2,473,324 | ) | ||||
Exploration and evaluation recoveries | 100,000 | 100,000 | ||||||
Receipt of sublease payments | 32,851 | 32,851 | ||||||
Sale proceeds from investment | 3,155 | - | ||||||
Net cash used in investing activities | (1,152,445 | ) | (2,516,968 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Private placement | 5,418,400 | 1,661,807 | ||||||
Share issue costs | (387,416 | ) | (99,624 | ) | ||||
Exercise of warrants | - | 1,009,017 | ||||||
Exercise of options | - | 34,250 | ||||||
Short-term loan received | - | 1,144,304 | ||||||
Loan interest repayment | (72,074 | ) | - | |||||
Repayment of lease obligation | (35,813 | ) | (35,814 | ) | ||||
Net cash provided by financing activities | 4,923,097 | 3,713,940 | ||||||
Change in cash for the period | 1,805,131 | 70,438 | ||||||
Cash, beginning of the period | 574,587 | 235,455 | ||||||
Cash, end of period | $ | 2,379,718 | $ | 305,893 | ||||
Cash paid during the period for interest and taxes | $ | 72,074 | $ | - |
Supplemental disclosures with respect to cash flow (Note 11)
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD.
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(Expressed in Canadian dollars)
(Unaudited – Prepared by Management)
For the six months ended September 30, 2023
Capital stock | ||||||||||||||||||||
Shares | Amount | Reserves | Deficit | Total equity | ||||||||||||||||
Balance, March 31, 2022 | 3,608,519 | $ | 24,164,441 | $ | 2,294,394 | $ | (19,717,089 | ) | $ | 6,741,746 | ||||||||||
Private placements | 97,753 | 1,661,807 | - | - | 1,661,807 | |||||||||||||||
Acquisition of exploration and evaluation assets | 17,595 | 134,805 | - | - | 134,805 | |||||||||||||||
Flow-through premium | - | (1,026,410 | ) | - | - | (1,026,410 | ) | |||||||||||||
Share issuance costs | - | (121,624 | ) | - | - | (121,624 | ) | |||||||||||||
Share issued – warrants exercised | 202,750 | 1,009,017 | - | - | 1,009,017 | |||||||||||||||
Share issued – options exercised | 7,000 | 62,803 | (28,553 | ) | - | 34,250 | ||||||||||||||
Share issuance costs – warrants | - | - | 22,000 | - | 22,000 | |||||||||||||||
Shares-based payments | - | - | 539,974 | - | 539,974 | |||||||||||||||
Loss for the period | - | - | - | (1,519,602 | ) | (1,519,602 | ) | |||||||||||||
Balance, September 30, 2022 | 3,933,617 | 25,884,839 | 2,827,815 | (21,236,691 | ) | 7,475,963 | ||||||||||||||
Acquisition of exploration and evaluation assets | - | 17,649 | - | - | 17,649 | |||||||||||||||
Flow-through premium | - | 48,876 | - | - | 48,876 | |||||||||||||||
Shares issued – options exercised | 6,000 | 93,475 | (49,975 | ) | - | 43,500 | ||||||||||||||
Shares issued – warrants exercised | 10,000 | 50,000 | - | - | 50,000 | |||||||||||||||
Share issued – PSU redeemed | 20,000 | 355,000 | (355,000 | ) | - | - | ||||||||||||||
Share-based payments | - | - | 275,454 | - | 275,454 | |||||||||||||||
Options expired/forfeited | - | - | (891,400 | ) | 891,400 | - | ||||||||||||||
Income for the period | - | - | - | 2,476,180 | 2,476,180 | |||||||||||||||
Balance, March 31, 2023 | 3,969,617 | 26,449,839 | 1,806,894 | (17,869,111 | ) | 10,387,622 | ||||||||||||||
Private placements | 800,000 | 5,418,400 | - | - | 5,418,400 | |||||||||||||||
Share issuance costs | - | (657,816 | ) | 270,400 | - | (387,416 | ) | |||||||||||||
Derivative liability | - | (823,597 | ) | - | - | (823,597 | ) | |||||||||||||
Share issued for services | 30,900 | 187,872 | - | - | 187,872 | |||||||||||||||
Acquisition of exploration and evaluation assets | 29,900 | 225,126 | - | - | 225,126 | |||||||||||||||
Share-based payments | - | - | 710,774 | - | 710,774 | |||||||||||||||
Loss for the period | - | - | - | (2,303,829 | ) | (2,303,829 | ) | |||||||||||||
Balance, September 30, 2023 | 4,830,417 | $ | 30,799,824 | $ | 2,788,068 | $ | (20,172,940 | ) | $ | 13,414,952 |
* all shares are on post consolidated basis (Note 1)
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
1. | NATURE AND CONTINUANCE OF OPERATIONS |
Foremost Lithium Resource & Technology Ltd. (the “Company”), which was incorporated under the laws of the Province of British Columbia, is a public company listed on the Canadian Securities Exchange (the “CSE”) and trades under the symbol FAT. The Company’s head office is located at Suite 250, 750 West Pender Street, Vancouver, British Columbia, Canada, V6C 2T7. The Company’s registered and records office is located at Royal Centre, 1055 West Georgia Street, Suite 1500, PO Box 11117, Vancouver, British Columbia, Canada, V6E 4N7.
On January 4, 2022, the Company changed its name to Foremost Lithium Resource & Technology Ltd.
On February 14, 2022, the Company began trading on the OTCQB Venture Market in the United States under the symbol FRRSF.
On July 5, 2023, the Company consolidated its common shares on the basis of fifty (50) pre-consolidation common shares for one (1) post-consolidation common share. All shares, warrants and stock options in these condensed interim consolidated financial statements are on post consolidated basis.
On August 22, 2023, the Company began trading on the Nasdaq Capital Market under the symbols FMST and FMSTW.
The Company is an exploration company focused on the identification and development of high potential mineral opportunities in stable jurisdictions.
Going concern of operations
These condensed interim consolidated financial statements have been prepared on a going concern basis which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business for the foreseeable future. As at September 30, 2023, the Company has had significant losses resulting in a deficit of $20,172,940 ( March 31, 2023 - $17,869,111). As at September 30, 2023, the Company also had a working capital of $189,182 ( March 31, 2023 - working capital deficiency of $2,117,473). In addition, the Company has not generated revenues from operations. The Company has financed its operations primarily through the issuance of common shares and short-term loans. The Company continues to seek capital through various means including the issuance of equity and/or debt. These material uncertainties cast significant doubt as to the ability of the Company to meet its obligations as they come due and, accordingly, the appropriateness of the use of accounting principles applicable to a going concern. These condensed interim consolidated financial statements do not include adjustments to amounts and classifications of assets and liabilities that might be necessary should the Company be unable to continue operations. Any such adjustments may be material.
The Company’s business financial condition and results of operations may be further negatively affected by economic and other consequences from Russia’s military action against Ukraine and the sanctions imposed in response to that action in late February 2022. While the Company expects any direct impacts of the war in the Ukraine, to the business to be limited, the indirect impacts on the economy and on the mining industry and other industries in general could negatively affect the business and may make it more difficult for it to raise equity or debt financing. There can be no assurance that the Company will not be impacted by adverse consequences that may be brought about on its business, results of operations, financial position and cash flows in the future.
In order to continue as a going concern and to meet its corporate objectives, the Company will require additional financing through debt or equity issuances or other available means. Although the Company has been successful in the past in obtaining financing, there is no assurance that it will be able to obtain adequate financing in the future or that such financing will be on terms advantageous to the Company.
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
2. | BASIS OF PREPARATION |
Statement of compliance
These condensed interim consolidated financial statements, including comparatives, have been prepared in accordance with IAS 34, Interim Financial Reporting (“IAS 34”), as issued by the International Accounting Standards Board (“IASB”), and interpretations issued by the IFRS Interpretations Committee (IFRICs). Accordingly, they do not include all of the information required for full annual financial statements by International Financial Reporting Standards (“IFRS”) for complete financial statements for year-end reporting purposes. These condensed interim consolidated financial statements should be read in conjunction with the Company’s audited financial statements for the year ended March 31, 2023, which have been prepared in accordance with IFRS as issued by IASB and IFRIC. The condensed interim financial statements are presented in Canadian dollars, which is also the Company’s functional currency.
Basis of measurement
These condensed interim consolidated financial statements have been prepared on a historical cost basis, except for financial instruments classified as fair value through profit or loss which are stated at their fair value. In addition, these financial statements have been prepared using the accrual basis of accounting except for cash flow information.
Basis of consolidation
The condensed interim consolidated financial statements include the financial statements of Foremost Lithium Resource & Technology Ltd. and its subsidiaries, Sierra Gold & Silver Ltd. and Sequoia Gold & Silver Ltd.
Name of Subsidiary | Country of | Principal Activity | Proportion of Ownership Interest | |
September 30, 2023 | March 31, 2023 | |||
Sierra Gold & Silver Ltd. | USA | Holding Company | 100% | 100% |
Sequoia Gold & Silver Ltd. | Canada | Holding Company | 100% | 100% |
All intercompany balances and transactions have been eliminated.
3. | SIGNIFICANT ACCOUNTING POLICIES |
The preparation of financial data is based on accounting principles and practices consistent with those used in the preparation of the audited consolidated financial statements as at March 31, 2023. These unaudited condensed interim consolidated financial statements should be read in conjunction with the Company’s audited financial statements for the year ended March 31, 2023.
Use of estimates and judgments
The preparation of these condensed interim consolidated financial statements in conformity with IFRS requires management to make judgments and estimates and form assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting periods. On an ongoing basis, management evaluates its judgments and estimates in relation to assets, liabilities, revenue and expenses. Management uses historical experience and various other factors it believes to be reasonable under the given circumstances as the basis for its judgments and estimates. Actual outcomes may differ from these estimates.
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
3. | SIGNIFICANT ACCOUNTING POLICIES (cont’d...) |
Significant accounting judgments and critical accounting estimates
Significant accounting judgments that management has made in the process of applying accounting policies and that have the most significant effect on the amounts recognized in the condensed interim consolidated financial statements include, but are not limited to, the following:
1. | assessment of any indicators of impairment of the carrying value of the Company’s exploration and evaluation assets; |
2. | the ability of the Company to continue as a going concern; and |
3. | contingencies by their nature, will only be resolved when one or more future events occur or fail to occur. The assessment of contingencies inherently involves the exercise of significant judgment and estimates of the outcome of future events. The Company is involved in certain claims, and the likelihood or outcomes of these claims involves the exercise of significant judgement. |
Foreign currency translation
The functional currency for the Company and its subsidiaries is the currency of the primary economic environment in which the entity operates. Transactions in foreign currencies are translated to the functional currency of the entity at the exchange rate in existence at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the reporting date are retranslated at the period end date exchange rates.
The functional currency of the parent entity and its subsidiaries is the Canadian dollar, which is also the presentation currency of the condensed interim consolidated financial statements.
Financial instruments
IFRS 9 uses a single approach to determine whether a financial asset is classified and measured at amortized cost or fair value. The approach in IFRS 9 is based on how an entity manages its financial instruments and the contractual cash flows characteristics of the financial asset.
The classification of debt instruments is driven by the business model for managing the financial assets, liabilities and their contractual cash flow characteristics. Debt instruments are measured at amortized cost if the business model is to hold the instrument for collection of contractual cash flows and those cash flows are solely principal and interest.
If the business model is not to hold the debt instrument, it is classified as fair value through profit or loss (“FVTPL”). Financial assets with embedded derivatives are considered in their entirety when determining whether their cash flows are solely payments of principal and interest.
The Company classifies its financial assets into one of the categories described below, depending on the purpose for which the asset was acquired. Management determines the classification of its financial assets at initial recognition.
Equity instruments that are held for trading (including all equity derivative instruments) are classified as FVTPL, and on the day of acquisition the Company can make an irrevocable election (on an instrument-by-instrument basis) to designate them as at fair value through other comprehensive income (“FVTOCI”).
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
3. | SIGNIFICANT ACCOUNTING POLICIES (cont’d...) |
Financial instruments (cont’d…)
Fair value through profit or loss (“FVTPL”) – Financial assets carried at FVTPL are initially recorded at fair value and transaction costs are expensed in the statement of income (loss) and comprehensive income (loss). Realized and unrealized gains and losses arising from changes in the fair value of the financial asset held at FVTPL are included in the statement of income (loss) and comprehensive income (loss) in the period in which they arise. Derivatives are also categorized as FVTPL unless they are designated as hedges.
Fair value through other comprehensive income (“FVTOCI”) - Investments in equity instruments at FVTOCI are initially recognized at fair value plus transaction costs. Subsequently, they are measured at fair value, with gains and losses arising from changes in fair value recognized in other comprehensive income. There is no subsequent reclassification of fair value gains and losses to profit or loss following the derecognition of the investment.
Financial assets at amortized cost - A financial asset is measured at amortized cost using the effective interest method if the objective of the business model is to hold the financial asset for the collection of contractual cash flows, and the asset's contractual cash flows are comprised solely of payments of principal and interest. They are classified as current assets or non-current assets based on their maturity date and are initially recognized at fair value and subsequently carried at amortized cost less any impairment.
Financial liabilities other than derivative liabilities are recognized initially at fair value and are subsequently stated at amortized cost. Transaction costs on financial assets and liabilities other than those classified at FVTPL are treated as part of the carrying value of the asset or liability. Transaction costs for assets and liabilities at FVTPL are expensed as incurred.
The following table shows the classification and measurement of the Company’s financial instruments under IFRS 9:
Financial assets/liabilities | Classification and measurement |
Cash | at amortized cost |
Long-term investment | at FVTPL |
Net investment in sublease | at amortized cost |
Accounts payable and accrued liabilities | at amortized cost |
Lease obligation | at amortized cost |
Short-term loans payable | at amortized cost |
Derivative liability | at FVTPL |
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
3. | SIGNIFICANT ACCOUNTING POLICIES (cont’d...) |
New accounting standards issued and effective
Certain new standards, interpretations and amendments to existing standards have been issued by the IASB or IFRC that are mandatory for accounting years beginning on or after January 1, 2022. New accounting pronouncements that are not applicable or are not consequential to the Company have been excluded in the preparation of these condensed interim consolidated financial statements.
Onerous Contracts - Cost of Fulfilling a Contract (Amendments to IAS 37) - The amendments to IAS 37 specify which costs an entity includes in determining the cost of fulfilling a contract for the purpose of assessing whether the contract is onerous. Costs that relate directly to a contract can either be incremental costs of fulfilling that contract (examples would be direct labour, materials) or an allocation of other costs that relate directly to fulfilling contracts (example would be the allocation of the depreciation charge for property, plant and equipment used in fulfilling the contract).
These amendments are effective for reporting periods beginning on or after January 1, 2022. The adoption of this new accounting standard had no material impact on the Company’s condensed interim consolidated financial statements for the current period.
A number of new standards, and amendments to standards and interpretations, are not effective and have not been early adopted in preparing these condensed interim consolidated financial statements. The following accounting standards and amendments are effective for reporting periods beginning on or after January 1, 2024:
Classification of Liabilities as Current or Non-current (Amendments to IAS 1) - The amendments to IAS1 provide a more general approach to the classification of liabilities based on the contractual arrangements in place at the reporting date.
The adoption of this new accounting standard is not expected to have a material impact on the Company’s condensed interim consolidated financial statements.
4. | LEASES |
For the period ending September 30, 2023, interest expense on our lease obligation was $1,427 (2022 - $5,951). The lease term matured on September 30, 2023. The below tables show the continuity of lease obligation and the reconciliation between the undiscounted and discounted balances:
Lease obligation, March 31, 2022 | $ | 96,340 | ||
Interest expense | 9,673 | |||
Payments made | (71,627 | ) | ||
Lease obligation, March 31, 2023 | 34,386 | |||
Interest expense | 1,427 | |||
Payments made | (35,813 | ) | ||
Lease obligation, September 30, 2023 | - | |||
Current portion | - | |||
Non-current portion | $ | - |
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
4. | LEASES (cont’d...) |
The weighted average incremental borrowing rate applied to the lease liabilities on April 1, 2019 was 15%.
During the period ended September 30, 2023, the Company recognized a gain on sublease of $2,962 (2022 - $2,962).
For the period ended September 30, 2023, finance income of the net investment in sublease was $1,314 (2022 - $4,295). The sublease term matured on September 30, 2023. The below table shows the continuity of net investment in sublease and the reconciliation between the undiscounted and discounted balances:
Net investment in sublease, March 31, 2022 | $ | 88,360 | ||
Finance income | 8,879 | |||
Payments received | (65,702 | ) | ||
Net investment in sublease, March 31, 2023 | 31,537 | |||
Finance income | 1,314 | |||
Payments received | (32,851 | ) | ||
Net investment in sublease, September 30, 2023 | - | |||
Current portion | - | |||
Non-current portion | $ | - |
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
5. | EXPLORATION AND EVALUATION ASSETS |
During the period ended September 30, 2023, the following exploration expenditures were incurred on the exploration and evaluation assets:
Zoro | Grass River | Winston | Peg North | Jean Lake | Jol Lithium | Lac Simard | Total | |||||||||||||||||||||||||
Acquisition costs | ||||||||||||||||||||||||||||||||
Balance, March 31, 2023 | $ | 1,909,407 | $ | 43,500 | $ | 1,334,548 | $ | 200,000 | $ | 150,000 | $ | 10,454 | $ | - | $ | 3,647,909 | ||||||||||||||||
Cash | - | - | 54,637 | 100,000 | 50,000 | 638 | 41,553 | 246,828 | ||||||||||||||||||||||||
Shares | - | - | - | 100,000 | 39,526 | - | 85,600 | 225,126 | ||||||||||||||||||||||||
Balance, September 30, 2023 | 1,909,407 | 43,500 | 1,389,185 | 400,000 | 239,526 | 11,092 | 127,153 | 4,119,863 | ||||||||||||||||||||||||
Exploration costs | ||||||||||||||||||||||||||||||||
Balance, March 31, 2023 | 4,653,559 | 596,124 | 371,909 | 660,472 | 2,509,453 | 38,365 | - | 8,829,882 | ||||||||||||||||||||||||
Assay | - | - | - | 12,788 | 2,669 | - | - | 15,457 | ||||||||||||||||||||||||
Geological, consulting and other | 20,919 | 45,785 | 45,482 | 149,729 | 76,610 | - | - | 338,525 | ||||||||||||||||||||||||
Exploration cost recovery | - | - | - | - | (100,000 | ) | - | - | (100,000 | ) | ||||||||||||||||||||||
Balance, September 30, 2023 | 4,674,478 | 641,909 | 417,391 | 822,989 | 2,488,732 | 38,365 | - | 9,083,864 | ||||||||||||||||||||||||
Total Balance, September 30, 2023 | $ | 6,583,885 | $ | 685,409 | $ | 1,806,576 | $ | 1,222,989 | $ | 2,728,258 | $ | 49,457 | $ | 127,153 | $ | 13,203,727 |
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
5. | EXPLORATION AND EVALUATION ASSETS (cont’d…) |
During the year ended March 31, 2023, the following exploration expenditures were incurred on the exploration and evaluation assets:
Zoro | Grass River | Winston | Peg North | Jean Lake | Jol Lithium | Total | ||||||||||||||||||||||
Acquisition costs | ||||||||||||||||||||||||||||
Balance, March 31, 2022 | $ | 1,909,407 | $ | 40,500 | $ | 1,200,586 | $ | - | $ | 50,000 | $ | - | $ | 3,200,493 | ||||||||||||||
Cash | - | 3,000 | 133,962 | 100,000 | 50,000 | 8,000 | 294,962 | |||||||||||||||||||||
Shares | - | - | - | 100,000 | 50,000 | 2,454 | 152,454 | |||||||||||||||||||||
Balance, March 31, 2023 | 1,909,407 | 43,500 | 1,334,548 | 200,000 | 150,000 | 10,454 | 3,647,909 | |||||||||||||||||||||
Exploration costs | ||||||||||||||||||||||||||||
Balance, March 31, 2022 | 3,402,511 | - | 244,216 | - | 343,902 | - | 3,990,629 | |||||||||||||||||||||
Assay | 805 | - | - | - | 496 | - | 1,301 | |||||||||||||||||||||
Drilling | 29,084 | - | - | - | - | - | 29,084 | |||||||||||||||||||||
Geological, consulting and other | 780,155 | 412,874 | 127,693 | 498,213 | 1,397,541 | 38,365 | 3,254,841 | |||||||||||||||||||||
Helicopter | 441,004 | 183,250 | - | 162,259 | 1,067,514 | - | 1,854,027 | |||||||||||||||||||||
Exploration cost recovery | - | - | - | - | (300,000 | ) | - | (300,000 | ) | |||||||||||||||||||
Balance, March 31, 2023 | 4,653,559 | 596,124 | 371,909 | 660,472 | 2,509,453 | 38,365 | 8,829,882 | |||||||||||||||||||||
Total Balance, March 31, 2023 | $ | 6,562,966 | $ | 639,624 | $ | 1,706,457 | $ | 860,472 | $ | 2,659,453 | $ | 48,819 | $ | 12,477,791 |
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
5. | EXPLORATION AND EVALUATION ASSETS (cont’d...) |
Zoro Property
Zoro I
The Company has earned a 100% interest in and to the Zoro I Claim in the Snow Lake area in Manitoba by paying a total of $150,000 in cash and by issuing 140,000 common shares (valued at $635,000).
In addition, during the year ended March 31, 2017, the Company issued 20,000 common shares to an arm’s length party at a fair value of $135,000 as a finder’s fee on the Zoro I option agreement.
Zoro North
The Company earned a 100% interest in and to all lithium-bearing pegmatites and lithium related minerals in Zoro North property located near Snow Lake, Manitoba, subject to a 2% net smelter return royalty (“NSR”), by paying a total of $250,000 in cash, by issuing $250,000 in shares (52,656 shares issued) and by incurring $1,000,000 of exploration expenditures.
The Company can acquire an undivided fifty percent interest in the NSR, being one-half of the NSR or a 1% NSR, by making a $1,000,000 cash payment, together with all accrued but unpaid NSR at the time, prior to the commencement of commercial production.
During the option period, the Company will be solely responsible for carrying out and administering exploration, development and mining work on the property and for maintaining the property in good standing.
Green Bay Claims
The Company has earned a 100% interest in and to all lithium-bearing pegmatites and lithium related minerals in Green Bay Claims located in Manitoba by paying $250,000 in cash and issuing $250,000 in shares (54,494 shares issued).
The property is subject to a 2% NSR. The Company can acquire an undivided fifty percent interest in the NSR, being one-half of the NSR or a 1% NSR from Strider Resources Limited (“Strider”) by making a $1,000,000 cash payment to Strider, together with all accrued but unpaid NSR at the time, prior to the commencement of commercial production.
During the option period, the Company is responsible for carrying out and administering exploration, development and mining work on the property and for maintaining the property in good standing.
Grass River Property
During the year ended March 31, 2022, the Company staked claims on the Grass River Property in the Snow Lake area of Manitoba for $40,500. During the year ended March 31, 2023, the Company staked additional claims on the Grass River Property in the Snow Lake area of Manitoba for $3,000.
Peg North Property
During the year ended March 31, 2023, the Company entered into an option agreement to acquire a 100% interest in the Peg North claims located in the Snow Lake mining district in Manitoba upon completion of the following:
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
5. | EXPLORATION AND EVALUATION ASSETS (cont’d...) |
Peg North Property (cont’d...)
cash payments of $750,000 as follows;
1. | cash payment of $100,000 on or before June 23, 2022 (paid); |
2. | cash payment of $100,000 on or before June 9, 2023 (paid); |
3. | cash payment of $100,000 on or before June 9, 2024; |
4. | cash payment of $150,000 on or before June 9, 2025; |
5. | cash payment of $150,000 on or before June 9, 2026; and |
6. | cash payment of $150,000 on or before June 9, 2027; and |
the issuance of $750,000 in shares of the Company as follows;
1. | issue $100,000 in common shares on or before June 23, 2022 (issued 10,526 shares); |
2. | issue $100,000 in common shares on or before June 9, 2023 (issued 13,072 shares); |
3. | issue $100,000 in common shares on or before June 9, 2024; |
4. | issue $150,000 in common shares on or before June 9, 2025; |
5. | issue $150,000 in common shares on or before June 9, 2026 |
6. | issue $150,000 in common shares on or before June 9, 2027; and |
incurring exploration expenditures totaling $3,000,000 (incurred $465,264) due on or before June 9, 2027.
The property is subject to a 2% NSR. Pursuant to a second agreement, entered into during the year ended March 31, 2023, the Company can make a one-time $1,500,000 payment to re-purchase 1% of the NSR once the 100% interest has been earned.
Winston Property
Ivanhoe/Emporia claims
In accordance with the terms and condition of the underlying purchase agreement, in order to complete the acquisition of the Ivanhoe/Emporia claims, the Company is required to pay the original owner of the claims the remaining purchase price of US$319,405 (US$180,595 paid). Before the remaining purchase price is paid in full, the Company is subject to a minimum monthly royalty payment based on monthly average silver price which reduces the remaining purchase price once paid. The accrued minimum monthly royalty payments outstanding as of September 30, 2023, totals US$243,125 ( March 31, 2023 – US$231,125). The agreement also entitles the owner to a permanent 2% NSR.
Little Granite Claims
During the year ended March 31, 2023, the Company amended the terms of its option agreement and acquired a 100% interest in the Little Granite claims by issuing a US$75,000 promissory note (US$25,000 paid) (Note 7). The promissory note was due on October 15, 2023, and was fully paid subsequent to September 30, 2023.
Prior to acquiring the 100% interest, during prior fiscal years, the Company had the following option agreements which are now superseded:
During the year ended March 31, 2015, the Company entered into an option agreement with Redline Minerals Inc., Redline Mining Corporation and Southwest Land & Exploration Inc. (collectively, the “Optionors”) to acquire up to an 80% interest in the Winston Property consisting of the Little Granite claims and the Ivanhoe/Emporia claims located in Sierra County, New Mexico, U.S.A.
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
5. | EXPLORATION AND EVALUATION ASSETS (cont’d…) |
Winston Property (cont’d...)
During the years ended March 31, 2016 and 2017, the Company amended the option agreement with the Optionors to acquire an initial 50% interest upon completion of the following:
a) | cash payment of non-refundable deposits of $35,000 (paid); |
b) | cash payments of $81,250 (paid); |
c) | cash payment of $13,750 on or before November 15, 2014 (paid); |
d) | share issuance of 6,000 common shares of the Company on January 15, 2015 (issued); |
e) | Cash payments of $120,000 as follows: |
i) | cash payment of $40,000 on or before February 28, 2016 (paid); |
ii) | cash payment of $40,000 on or before June 1, 2016 (paid); |
iii) | cash payment of $40,000 on or before June 1, 2017 (see amended terms below); |
f) | issuance of 50,000 common shares (30,000 shares issued) of the Company as follows: |
i) | issue 10,000 common shares on or before October 17, 2014 (issued); |
ii) | issue 10,000 common shares on or before October 17, 2015 (issued); |
iii) | issue 10,000 common shares on or before October 17, 2016; (issued) |
iv) | issue 10,000 common shares on or before October 17, 2017 (superseded, see above); |
v) | issue 10,000 common shares on or before October 17, 2018 (superseded, see above); and |
g) | incurring exploration expenditures totaling $300,000 due on or before October 17, 2017 (superseded, see above). |
The agreement was also amended to include a further option to acquire up to an additional 30% (80% in total interest).
In exchange for the amendment of the option agreement, the Company issued 2,000 common shares at a fair value of $3,000 on February 26, 2016.
During the year ended March 31, 2017, the Company made a $25,000 cash payment to the original vendors of the Winston Property.
During the year ended March 31, 2018, the Company’s wholly owned subsidiary offered to acquire a 100% interest to the claims from the Optionors by completing the following:
a) | cash payment of $35,000 (paid); |
b) | issuance of 50,000 common shares of the Company (issued and valued at $275,000); and |
c) | issuance of a $50,000 non-interest-bearing promissory note which is repayable on August 24, 2017 (issued and repaid). |
In accordance with the terms and condition of the underlying purchase agreement in order to complete the acquisition of the Little Granite claims, the Company is required to make the following payments:
a) | cash payments of US $12,000 on or before July 15, 2017 (paid); |
b) | cash payments of US $6,000 on or before March 31, 2018 (paid); |
c) | cash payments of US $12,000 on or before July 15, 2018 (paid); |
d) | cash payments of US $12,000 on or before July 15, 2019 (paid); |
e) | cash payments of US $12,000 on or before July 15, 2020 (paid); |
f) | cash payment of US $19,000 on or before October 1, 2020 (paid); |
g) | cash payment of US $19,000 on or before October 1, 2021 (paid); and |
h) | cash payments of US $380,000 on or before October 1, 2022 (paid US$19,000) (see amended terms above). |
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
5. | EXPLORATION AND EVALUATION ASSETS (cont’d...) |
Jean Lake Property
On July 30, 2021, the Company entered into an option agreement with Mount Morgan Resources Ltd. to acquire a 100% interest in the Jean Lake lithium-gold project located in Manitoba.
The option agreement provides for the Company to earn a 100% interest over four years by cash payments and share issuances to Mount Morgan Resources Ltd. and exploration expenditures as follows:
i. | $25,000 cash (paid) and common shares of the Company having a value of $25,000 (5,000 shares issued) on or before August 1, 2021; |
ii. | $50,000 cash (paid), $50,000 in common shares (6,704 shares issued) and $50,000 exploration expenditures (incurred) on or before July 30, 2022; |
iii. | $50,000 cash (paid), $50,000 in common shares (6,128 shares issued) and $100,000 (accumulated) exploration expenditures (incurred) by July 30, 2023; |
iv. | $50,000 cash, $50,000 in common shares and $150,000 (accumulated) exploration expenditures (incurred) by July 30, 2024; and |
v. | $75,000 cash, $75,000 in common shares and $200,000 (accumulated) exploration expenditures (incurred) by July 30, 2025. |
Once the Company earns the interest, the Company will grant a 2% NSR to Mount Morgan Resources Ltd. The NSR may be reduced to 1% by the Company’s payment of $1,000,000 to the NSR holder.
During the year ended March 31, 2022, the Company entered into an agreement with the Manitoba Government to receive a grant of $300,000 for exploration work on the Jean Lake and Zoro Lithium properties and received $200,000 during the year ended March 31, 2022 and $100,000 during the year ended March 31, 2023.
During the year ended March 31, 2023, the Company entered into an agreement with the Manitoba Government to receive a grant of $300,000 for exploration work on the Jean Lake and Zoro Lithium properties and received $200,000 during the year ended March 31, 2023. The remaining $100,000 was received during the period ended September 30, 2023.
Lac Simard South Property
During the period ended September 30, 2023, the Company entered into an agreement, and earned a 100% interest in, the Lac Simard South property located in Quebec by paying $35,000 (paid) and issuing 10,700 common shares (issued and valued at $85,600). The Company also staked additional mineral claims.
Jol Lithium Property
During the year ended March 31, 2023, the Company entered into an agreement and acquired a 100% interest in the MB3530 claim in the Snow Lake area in Manitoba. To earn the interest, the Company paid $8,000 and issued 364 common shares. The property is subject to a 2% NSR.
6. | ACCOUNTS PAYABLE AND ACCRUED LIABILITIES |
Accounts payables and accrued liabilities for the Company are broken down as follows:
Note | September 30, 2023 | March 31, 2023 | ||||||||||
Trade payables | $ | 199,243 | $ | 884,741 | ||||||||
Advance royalty payable | 328,228 | 313,001 | ||||||||||
Accrued liabilities | 79,934 | 311,004 | ||||||||||
Due to related parties | 10 | 59,487 | 112,975 | |||||||||
Total | $ | 666,892 | $ | 1,621,721 |
During the year ended March 31, 2023, the Company wrote-off $184,813 of accounts payable resulting in a gain on forgiveness of debt of $184,813. During the period ended September 30, 2023, no such write-offs occurred.
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
7. | SHORT-TERM LOANS PAYABLE |
September 30, 2023 | March 31, 2023 | |||||||
Loan payable on demand, unsecured with 10% interest per annum and no fixed term | $ | 5,000 | $ | 5,000 | ||||
Loan payable on May 10, 2024, secured, with 11.35% interest per annum | 1,133,344 | 1,143,998 | ||||||
US $50,000 promissory note (Note 5) | 67,717 | 67,717 | ||||||
$ | 1,206,061 | $ | 1,216,715 |
During the year ended March 31, 2023, the Company entered into a loan agreement with a related party to borrow $1,145,520, inclusive of a prior advance of $145,520 (“Initial Advance”) included in short-term loans payable to Jason Barnard, CEO and Christina Barnard, COO of the Company. The loan accrues interest at a rate of 11.35% (amended on May 1, 2023 from 8.35%), payable monthly, and matures on May 10, 2024 (amended from May 10, 2023). The loan is secured against all assets of the Company. The Company incurred and paid an aggregate of $72,074 (2022 - $45,134) in interest during the period ended September 30, 2023.
8. | LOANS PAYABLE |
During the year ended March 31, 2021, the Company received a loan of $40,000 for the Canada Emergency Business Account to provide emergency support to business due to the impact of COVID-19. The loan is non-interest bearing until December 31, 2023, after which it will incur interest at 5% per annum. If the principal of $30,000 is fully repaid on or before January 18, 2024, the remaining $10,000 will be forgiven.
9. | CAPITAL STOCK AND RESERVE |
a) | Authorized capital stock: |
As at September 30, 2023, the authorized capital stock of the Company was:
1. | an unlimited number of common shares without par value; and |
2. | all issued shares are fully paid. |
b) | Issued capital stock: |
During the period ended September 30, 2023, the Company:
1. | closed an underwritten public offering in the United States (the “Offering”). The Company sold 800,000 units, each consisting of one common share and one warrant to purchase one common share, at a public offering price of $6.77 (USD $5.00) per unit. The warrants are exercisable into common shares at a price of USD $6.25 for five years. As the warrants are denominated in a currency other than the functional currency, the Company recognized a derivative liability valued at $823,597 associated with the warrants. As at September 30, 2023, the Company revalued the derivative liability at $637,219 resulting in an unrealized gain on change in fair value of warrants of $186,378 through profit or loss for the period ended September 30, 2023. It was estimated using a Level 1 fair value measurement. The aggregate gross proceeds to the Company from the Offering were $5,418,400 (USD $4,000,000), before deducting underwriting discounts of $387,416 (USD $286,000) and offering expenses. The Company also issued 40,000 underwriter’s warrants (valued at $270,400). All securities issued are free from any resale restrictions under applicable Canadian and United States securities laws. |
The common shares and unit warrants sold in the Offering began trading on the Nasdaq Capital Market under the symbols FMST and FMSTW, respectively, on August 22, 2023;
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
9. | CAPITAL STOCK AND RESERVES (cont’d…) |
b) | Issued capital stock: (cont’d…) |
2. | issued 10,700 common shares at a value of $85,600 as part of the acquisition payments for the Lac Simard South option agreement (see Note 5); |
3. | issued 13,072 common shares at a value of $100,000 as part of the acquisition payments for the Peg North option agreement (see Note 5); |
4. | issued 6,128 common shares at a value of $39,526 as part of the acquisition payments for the Jean Lake option agreement (see Note 5); and |
5. | issued 30,900 common shares at a value of $187,872 to a non-related consulting firm for services. |
c) | Stock options: |
The Company’s Stock Option plan allows for the Board to grant stock options to Executives Officers, Directors, employees and consultants up to 10% of the issued and outstanding common stock of the Company.
During the period ended September 30, 2023, the Company:
1. | granted 17,500 stock options to a consultant of the Company. The options are exercisable at $5.65 per option for three years with an estimated fair value of $60,200 and vest immediately; |
2. | granted 40,000 stock options to directors and a consultant of the Company.; The options are exercisable at $6.60 per option for three years with an estimated fair value of $173,500 and vest immediately; and |
3. | granted 85,000 stock options to officers of the Company. The options are exercisable at $6.60 per option for five years with an estimated fair value of $445,500 and vest immediately. |
During the year ended March 31, 2023, the Company:
1. | granted 20,000 stock options to a consultant of the Company. The options are exercisable at $12.75 per option for three years with an estimated fair value of $198,300 and vest immediately. |
2. | granted 8,000 stock options to a consultant of the Company. The options are exercisable at $13.75 per option for three years with an estimated fair value of $83,200 and vest immediately. |
3. | granted 62,000 stock options to a consultant of the Company. The options are exercisable at $9.00 per option for three years with an estimated fair value of $395,600 and vest immediately. |
4. | granted 31,000 stock options to a consultant of the Company. The options are exercisable at $9.50 per option for three years with an estimated fair value of $208,600 and vest immediately. |
5. | had 121,000 stock options that expired or were forfeited, resulting in a reallocation of share-based reserves of $891,400 from reserves to deficit. |
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
9. | CAPITAL STOCK AND RESERVES (cont’d…) |
c) | Stock options: (cont’d…) |
Stock option transactions for the period ended September 30, 2023 are summarized as follows:
Expiry Date | Exercise | Balance March 31, 2023 | Granted | Exercised | Forfeited/ | Balance September 30, 2023 | Exercisable | |||||||||||||||||||||
March 1, 2024 | $ | 16.50 | 15,000 | - | - | - | 15,000 | 15,000 | ||||||||||||||||||||
March 8, 2025 | $ | 15.50 | 4,000 | - | - | - | 4,000 | 4,000 | ||||||||||||||||||||
September 2, 2025 | $ | 12.75 | 20,000 | - | - | - | 20,000 | 20,000 | ||||||||||||||||||||
September 6, 2025 | $ | 13.75 | 8,000 | - | - | - | 8,000 | 8,000 | ||||||||||||||||||||
November 20, 2025 | $ | 4.00 | 6,000 | - | - | - | 6,000 | 6,000 | ||||||||||||||||||||
December 2, 2025 | $ | 9.00 | 62,000 | - | - | - | 62,000 | 62,000 | ||||||||||||||||||||
December 13, 2025 | $ | 9.50 | 31,000 | - | - | - | 31,000 | 31,000 | ||||||||||||||||||||
January 15, 2026 | $ | 7.25 | 35,300 | - | - | - | 35,300 | 35,300 | ||||||||||||||||||||
August 25, 2026 | $ | 5.65 | - | 17,500 | - | - | 17,500 | 17,500 | ||||||||||||||||||||
September 6, 2026 | $ | 6.60 | - | 40,000 | - | - | 40,000 | 40,000 | ||||||||||||||||||||
November 1, 2026 | $ | 7.50 | 10,000 | - | - | - | 10,000 | 10,000 | ||||||||||||||||||||
February 16, 2027 | $ | 17.50 | 20,000 | - | - | - | 20,000 | 20,000 | ||||||||||||||||||||
September 6, 2028 | $ | 6.60 | - | 85,000 | - | - | 85,000 | 85,000 | ||||||||||||||||||||
Total | 211,300 | - | - | - | 353,800 | 353,800 | ||||||||||||||||||||||
Weighted average exercise price | $ | 10.81 | - | - | - | $ | 9.14 | $ | 9.14 | |||||||||||||||||||
Weighted average remaining life (years) | 2.84 |
For the period ended September 30, 2023 | For the year ended March 31, 2023 | |||||||
Fair value per option | $ | 4.77 | $ | 6.00 | ||||
Exercise price | $ | 6.48 | $ | 11.00 | ||||
Expected life (years) | 4.20 | 3.00 | ||||||
Interest rate | 4.17 | % | 3.49 | % | ||||
Annualized volatility (based on historical volatility) | 111 | % | 118 | % | ||||
Dividend yield | 0.00 | % | 0.00 | % |
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
9. | CAPITAL STOCK AND RESERVES (cont’d…) |
c) | Stock options: (cont’d…) |
Stock option transactions for the year ended March 31, 2023 are summarized as follows:
Expiry Date | Exercise | Balance March 31, 2022 | Granted | Exercised | Forfeited/ | Balance March 31, 2023 | Exercisable | |||||||||||||||||||||
January 4, 2023 | $ | 14.25 | 105,000 | - | - | (105,000 | ) | - | - | |||||||||||||||||||
March 1, 2024 | $ | 16.50 | 15,000 | - | - | - | 15,000 | 15,000 | ||||||||||||||||||||
March 8, 2025 | $ | 15.50 | 4,000 | - | - | - | 4,000 | 4,000 | ||||||||||||||||||||
September 2, 2025 | $ | 12.75 | - | 20,000 | - | - | 20,000 | 20,000 | ||||||||||||||||||||
September 6, 2025 | $ | 13.75 | - | 8,000 | - | - | 8,000 | 8,000 | ||||||||||||||||||||
November 20, 2025 | $ | 4.00 | 8,000 | - | (2,000 | ) | - | 6,000 | 6,000 | |||||||||||||||||||
December 2, 2025 | $ | 9.00 | - | 62,000 | - | - | 62,000 | 62,000 | ||||||||||||||||||||
December 13, 2025 | $ | 9.50 | - | 31,000 | - | - | 31,000 | 31,000 | ||||||||||||||||||||
January 15, 2026 | $ | 7.25 | 41,300 | - | (6,000 | ) | - | 35,300 | 35,300 | |||||||||||||||||||
October 21, 2026 | $ | 5.25 | 5,000 | - | (5,000 | ) | - | - | - | |||||||||||||||||||
November 1, 2026 | $ | 7.50 | 10,000 | - | - | - | 10,000 | 10,000 | ||||||||||||||||||||
December 3, 2026 | $ | 12.50 | 6,000 | - | - | (6,000 | ) | - | - | |||||||||||||||||||
January 17, 2027 | $ | 20.50 | 10,000 | - | - | (10,000 | ) | - | - | |||||||||||||||||||
February 16, 2027 | $ | 17.50 | 20,000 | - | - | - | 20,000 | 20,000 | ||||||||||||||||||||
Total | 224,300 | 121,000 | (13,000 | ) | (121,000 | ) | 211,300 | 211,300 | ||||||||||||||||||||
Weighted average exercise price | $ | 12.88 | $ | 10.06 | $ | 5.98 | $ | 14.67 | $ | 10.81 | $ | 10.81 | ||||||||||||||||
Weighted average remaining life (years) | 2.57 |
The fair value of stock options was calculated using the Black-Scholes option pricing model with the following weighted average assumptions.
d) | Performance Stock Options: |
During the year ended March 31, 2022, the Company granted 15,000 performance-based stock options to a consultant of the Company. The options are exercisable at $14.25 per option for two years with an estimated fair value of $126,297 and will vest 100% when the closing share price is $25.00 or higher for three consecutive trading days. For the year ended March 31, 2022, the Company recorded $Nil as share-based compensation as the fair value will be recorded on a straight-line basis over the life of the performance-based stock option as it was issued on March 31, 2022. For the period ended September 30, 2023, the Company recorded $31,574 (2022 - $31,574) as share-based compensation.
Expiry Date | Exercise | Balance March 31, 2023 | Granted | Exercised | Forfeited/ | Balance September 30, 2023 | Exercisable | |||||||||||||||||||||
March 31, 2024 | $ | 14.25 | 15,000 | - | - | - | 15,000 | - | ||||||||||||||||||||
Total | 15,000 | - | - | - | 15,000 | - | ||||||||||||||||||||||
Weighted average exercise price | $ | 14.25 | - | - | - | $ | 14.25 | - | ||||||||||||||||||||
Weighted average remaining life (years) | 0.75 |
Expiry Date | Exercise | Balance March 31, 2022 | Granted | Exercised | Forfeited/ | Balance March 31, 2023 | Exercisable | |||||||||||||||||||||
March 31, 2024 | $ | 14.25 | 15,000 | - | - | - | 15,000 | - | ||||||||||||||||||||
Total | 15,000 | - | - | - | 15,000 | - | ||||||||||||||||||||||
Weighted average exercise price | $ | 14.25 | - | - | - | $ | 14.25 | - | ||||||||||||||||||||
Weighted average remaining life (years) | 1.25 |
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
9. | CAPITAL STOCK AND RESERVES (cont’d…) |
e) | Warrants: |
A continuity of the warrants granted is as follows:
Expiry Date | Exercise | Balance | Granted | Exercised | Cancelled/ | Balance September 30, 2023 | ||||||||||||||||||
December 2, 2023 | $ | 6.50 | 24,000 | - | - | - | 24,000 | |||||||||||||||||
August 24, 2028 | USD$6.25 | - | 800,000 | - | - | 800,000 | ||||||||||||||||||
Total | 24,000 | 800,000 | - | - | 824,000 | |||||||||||||||||||
Weighted average exercise price | $ | 6.50 | USD$6.25 | - | - | - | ||||||||||||||||||
Weighted average remaining life (years) | 4.77 |
A continuity of the warrants granted is as follows for the year ended March 31, 2023:
Expiry Date | Exercise | Balance | Granted | Exercised | Cancelled/ | Balance March 31, 2023 | ||||||||||||||||||
August 28, 2022 | $ | 3.75 | 53,778 | - | (53,778 | ) | - | - | ||||||||||||||||
August 28, 2022 | $ | 5.00 | 121,600 | - | (121,600 | ) | - | - | ||||||||||||||||
October 29, 2022 | $ | 12.50 | 36,166 | - | (3,572 | ) | (32,594 | ) | - | |||||||||||||||
December 15, 2022 | $ | 5.00 | 22,000 | - | (10,000 | ) | (12,000 | ) | - | |||||||||||||||
December 2, 2023 | $ | 6.50 | 47,800 | - | (23,800 | ) | - | 24,000 | ||||||||||||||||
Total | 281,344 | - | (212,750 | ) | (44,594 | ) | 24,000 | |||||||||||||||||
Weighted average exercise price | $ | 5.98 | - | $ | 4.98 | $ | 10.48 | $ | 6.50 | |||||||||||||||
Weighted average remaining life (years) | 0.67 |
f) | Agent warrants: |
During the period ended September 30, 2023, the Company issued 40,000 underwriter warrants in connection with private placement financings are subject to cashless exercise. A continuity of the agent warrants granted is as follows:
Expiry Date | Exercise | Balance | Granted | Exercised | Cancelled/ | Balance September 30, 2023 | ||||||||||||||||||
July 19, 2024 | $ | 10.00 | 5,765 | - | - | - | 5,765 | |||||||||||||||||
August 21, 2028 | USD$6.25 | - | 40,000 | - | - | 40,000 | ||||||||||||||||||
Total | 5,765 | 40,000 | - | - | 45,765 | |||||||||||||||||||
Weighted average exercise price | $ | 10.00 | USD$6.25 | - | - | - | ||||||||||||||||||
Weighted average remaining life (years) | 5.70 |
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
9. | CAPITAL STOCK AND RESERVES (cont’d…) |
f) | Agent warrants: (cont’d…) |
During the year ended March 31, 2023, the Company issued 5,765 agent warrants in connection with private placement financings. A continuity of the agent warrants granted is as follows:
Expiry Date | Exercise | Balance | Granted | Exercised | Cancelled/ | Balance March 31, 2023 | ||||||||||||||||||
July 19, 2024 | $ | 10.00 | - | 5,765 | - | - | 5,765 | |||||||||||||||||
Total | - | 5,765 | - | - | 5,765 | |||||||||||||||||||
Weighted average exercise price | - | $ | 10.00 | - | - | $ | 10.00 | |||||||||||||||||
Weighted average remaining life (years) | 1.30 |
The fair value of agent warrants was calculated using the Black-Scholes option pricing model with the following weighted average assumptions:
For the period ended September 30, 2023 | ||||
Fair value per agents warrant | $ | 5.67 | ||
Exercise price | USD$6.25 | |||
Expected life (years) | 5.00 | |||
Interest rate | 4.14 | % | ||
Annualized volatility (based on historical volatility) | 113 | % |
10. | RELATED PARTY TRANSACTIONS |
Key management personnel include those persons having authority and responsibility for planning, directing and controlling the activities of the Company as a whole. The Company has determined that key management personnel consist of executive and non-executive members of the Company’s Board of Directors and corporate officers and companies controlled by them. The remuneration of directors and other members of key management personnel during the periods ended September 30, 2023 and 2022 was as follows:
For the period ended September 30, 2023 Paid or accrued to: | Management | Consulting | Share-based | Total | ||||||||||||
Key management personnel: | ||||||||||||||||
Current and former directors, officers and companies controlled by them | $ | 228,900 | $ | 61,200 | $ | 575,625 | $ | 865,725 |
For the period ended September 30, 2022 Paid or accrued to: | Management | Investor relation | Share-based | Total | ||||||||||||
Key management personnel: | ||||||||||||||||
Current and former directors, officers and companies controlled by them | $ | 139,569 | $ | 36,530 | $ | 300,666 | $ | 476,765 |
Additionally, please refer to Note 7 on the short term related party loan payable.
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
10. | RELATED PARTY TRANSACTIONS (cont’d…) |
The amounts due to related parties included in accounts payable and accrued liabilities are unsecured, non-interest bearing, and have no specific terms of repayment, and are as follows:
As at September 30, 2023 | As at March 31, 2023 | |||||||
Current and former directors, officers and companies controlled by them | $ | 59,487 | $ | 112,975 |
11. | SUPPLEMENTAL DISCLOSURES WITH RESPECT TO CASH FLOWS |
During the period ended September 30, 2023, significant non-cash investing and financing transactions included:
1. | included in accounts payable and accrued liabilities is $417,892 related to exploration and evaluation assets; |
2. | issued 29,900 common shares with a fair value of $225,126 for the acquisition of exploration and evaluation assets; |
3. | issued 40,000 underwriter warrants valued at $270,400 for public offering in the United States; and |
4. | issued 30,900 common shares at a value of $187,872 to non-related consulting firm for services. |
During the period ended September 30, 2022, significant non-cash investing and financing transactions included:
1. | included in accounts payable and accrued liabilities is $328,300 related to exploration and evaluation asset; and |
2. | issued 879,732 common shares with a fair value of $134,805 for the acquisition of exploration and evaluation assets. |
12. | SEGMENTED INFORMATION |
The Company primarily operates in one reportable operating segment, being the acquisition and exploration of exploration and evaluation assets. Geographic information is as follows:
September 30, 2023 | March 31, 2023 | |||||||
Exploration and evaluation assets | ||||||||
Canada | $ | 11,397,151 | $ | 10,713,334 | ||||
United States | 1,806,576 | 1,706,457 | ||||||
$ | 13,203,727 | $ | 12,477,791 |
13. | FINANCIAL RISK MANAGEMENT |
Capital management
The Company’s objective when managing capital is to safeguard the entity’s ability to continue as a going concern. In the management of capital, the Company monitors its adjusted capital which comprises all components of equity (i.e. capital stock, reserves and deficit).
The Company sets the amount of capital in proportion to risk. The Company manages the capital structure and makes adjustments to it in the light of changes in economic conditions and the risk characteristics of the underlying assets. In order to maintain or adjust the capital structure, the Company may issue common shares through private placements. The Company is not exposed to any externally imposed capital requirements. The Company’s overall strategy remains unchanged from fiscal year 2023.
FOREMOST LITHIUM RESOURCE & TECHNOLOGY LTD. NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Expressed in Canadian dollars) (Unaudited – Prepared by Management) For the six months ended September 30, 2023 |
13. | FINANCIAL RISK MANAGEMENT (cont’d…) |
Fair value
Fair value estimates of financial instruments are made at a specific point in time, based on relevant information about financial markets and specific financial instruments. As these estimates are subjective in nature, involving uncertainties and matters of significant judgment, they cannot be determined with precision. Changes in assumptions can significantly affect estimated fair values.
Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values. The three levels of the fair value hierarchy are:
Level 1 – Unadjusted quoted prices in active markets for identical assets and liabilities;
Level 2 – Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and
Level 3 – Inputs that are not based on observable market data.
The fair value of the Company’s long-term investment and derivative liability were calculated using Level 1 inputs.
The carrying value of cash, accounts payable and accrued liabilities, current portion of net investment in sublease, lease obligation and short-term loans payable approximate their fair value because of the short-term nature of these instruments.
Financial risk factors
The Company’s risk exposures and the impact on the Company’s financial instruments are summarized below:
Credit risk
Credit risk is the risk of loss associated with a counterparty’s inability to fulfill its payment obligations. Financial instruments that potentially subject the Company to a significant concentration of credit risk consists primarily of cash. The Company limits its exposure to credit loss by placing its cash with major Canadian financial institutions and monitors the incoming sublease monthly payments to ensure they are current.
Liquidity risk
The Company’s approach to managing liquidity risk is to ensure that it will have sufficient liquidity to meet liabilities when due. As at September 30, 2023, the Company had a cash balance of $2,379,718 ( March 31, 2023 – $574,587) to settle current liabilities of $1,912,953 ( March 31, 2023 – $2,912,822). All of the Company’s financial liabilities, except only certain loans payable, have contractual maturities of 30 days or are due on demand and are subject to normal trade terms. The Company is exposed to liquidity risk and is dependent on obtaining regular financings in order to continue as a going concern. Despite previous success in acquiring these financings, there is no guarantee of obtaining future financings.
Market risk
Market risk is the risk of loss that may arise from changes in market factors such as interest rates, foreign exchange rates, and commodity and equity prices.
Interest rate risk
The Company has cash balances and no variable interest-bearing debt. The Company’s cash does not have significant exposure to interest rate risk.
Foreign currency risk
The Company is exposed to foreign currency risk on fluctuations related to cash, accounts payable and accrued liabilities, and option agreement payments that are denominated in a foreign currency. There is a risk in the exchange rate of the Canadian dollar relative to the US dollar and a significant change in this rate could have an effect on the Company’s results of operations, financial position or cash flows. The Company has not hedged its exposure to currency fluctuations.
Price risk
The Company is exposed to price risk with respect to commodity and equity prices. Equity price risk is defined as the potential adverse impact on the Company’s earnings due to movements in individual equity prices or general movements in the level of the stock market. Commodity price risk is defined as the potential adverse impact on earnings and economic value due to commodity price movements and volatilities. The Company closely monitors commodity prices of gold and lithium, individual equity movements, and the stock market to determine the appropriate course of action to be taken by the Company.