Table of Contents
Colorado | 1041 | 84-0796160 | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification No.) |
2201 Kipling Street, Suite 100 Lakewood, Colorado80215-1545 (303) 238-1438 | Ann S. Carpenter, President U.S. Gold Corporation 2201 Kipling Street, Suite 100 Lakewood, Colorado 80215-1545 (303) 238-1438 | |
(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices) | (Name, address, including zip code, and telephone number, including area code, of agent for service) |
Alberta | 42-1701924 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
2201 Kipling Street, Suite 100 Lakewood, Colorado80215-1545 (303) 238-1438 | Fraser Milner Casgrain LLP 2900 Manulife Place, 10180-101 Street Edmonton, Alberta, Canada T5J 3V5 (780) 423-7100 | |
(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices) | (Name, address, including zip code, and telephone number, including area code, of agent for service) |
Proposed Maximum | Proposed Maximum | Amount of | ||||||||||
Title of Each Class of | Amount to be | Offering | Aggregate | Registration | ||||||||
Securities to be Registered(1) | Registered(2) | Price Per Unit | Offering Price(3) | Fee | ||||||||
U.S. Gold Corporation common stock, no par value | 24,256,827 | N/A | $97,687,358.56 | $10,452.55(4) | ||||||||
US Gold Canadian Acquisition Corporation exchangeable shares, no par value | 24,256,827 | N/A | $97,687,358.56 | (5) | ||||||||
(1) | This registration statement relates to the common stock of U.S. Gold Corporation, a Colorado corporation, and an identical number of exchangeable shares of US Gold Canadian Acquisition Corporation, a company incorporated under theBusiness Corporations Act(Alberta) and a wholly owned subsidiary of U.S. Gold Corporation, to be issued: (a) in connection with an offer to purchase all of the issued and outstanding common shares of White Knight Resources Ltd., a corporation existing under theBusiness Corporations Act(British Columbia), or White Knight; (b) in connection with any contemplated subsequent acquisition transaction to acquire any White Knight common shares not acquired in the offer to purchase; and (c) upon exercise of warrants to purchase shares of White Knight common shares, which will be assumed and converted into warrants to purchase exchangeable shares of US Gold Canadian Acquisition Corporation in connection with any contemplated subsequent acquisition transaction. | |
(2) | This amount is based upon the registrants’ estimate of the maximum number of shares of U.S. Gold Corporation common stock issuable upon the terms described herein: (a) in exchange for the exchangeable shares issued by US Gold Canadian Acquisition Corporation pursuant to the offer to purchase all of the issued and outstanding common shares of White Knight and any subsequent acquisition transactions; and (b) in connection with the assumption by US Gold Canadian Acquisition Corporation of outstanding warrants to purchase White Knight common shares; each of (a) and (b) based on the outstanding number of White Knight common shares and outstanding warrants and exercisable options to purchase White Knight common shares as reported by White Knight as of October 19, 2006. | |
(3) | Covers all of the securities set forth in footnote 2. Estimated solely for the purpose of computing the amount of the registration fee pursuant to Rule 457(f)(1) and Rule 457(c) under the Securities Act of 1933, as amended (the “Securities Act”), based on $1.48, the average of the high and low prices for White Knight’s common shares as reported by the TSX Venture Exchange on October 23, 2006, and 66,004,972, the estimated maximum number of shares of White Knight that could be exchanged in the offer. | |
(4) | Pursuant to Rule 457(p), the registration fee payable in connection with this registration statement is being offset by a portion of the registration fee associated with a registration statement onForm S-4 (RegistrationNo. 333-133726) originally filed on May 2, 2006 by US Gold Holdings Corporation and U.S. Gold Corporation, or the prior registration statement. This reduces the unused portion of the registration fee for the prior registration statement to $53,622.81. US Gold Holdings Corporation and US Gold Canadian Acquisition Corporation are wholly-owned subsidiaries of U.S. Gold Corporation. | |
(5) | The registration fee for the exchangeable shares of US Gold Canadian Acquisition Corporation is reflected in the registration fee payable for the shares of U.S. Gold Corporation common stock. |
Table of Contents
The information contained in this prospectus may be changed. We may not sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This prospectus is not an offer to sell these securities and it is not soliciting an offer to buy these securities in any state where the offer or sale is not permitted. |
In Canada: | In the United States: | |
GMP SECURITIES L.P. | GRIFFITHS McBURNEY CORP. |
Table of Contents
iv | ||||
iv | ||||
iv | ||||
v | ||||
v | ||||
vi | ||||
vii | ||||
1 | ||||
1 | ||||
2 | ||||
2 | ||||
3 | ||||
3 | ||||
4 | ||||
4 | ||||
4 | ||||
5 | ||||
5 | ||||
5 | ||||
5 | ||||
5 | ||||
6 | ||||
6 | ||||
7 | ||||
8 | ||||
9 | ||||
11 | ||||
13 | ||||
15 | ||||
16 | ||||
16 | ||||
16 | ||||
17 | ||||
18 | ||||
18 | ||||
18 | ||||
18 | ||||
18 |
i
Table of Contents
19 | ||||
19 | ||||
23 | ||||
25 | ||||
26 | ||||
29 | ||||
30 | ||||
31 | ||||
34 | ||||
34 | ||||
34 | ||||
42 | ||||
44 | ||||
44 | ||||
46 | ||||
47 | ||||
49 | ||||
49 | ||||
49 | ||||
50 | ||||
51 | ||||
51 | ||||
51 | ||||
56 | ||||
58 | ||||
61 | ||||
62 | ||||
63 | ||||
64 | ||||
74 | ||||
82 | ||||
90 | ||||
90 | ||||
91 | ||||
91 | ||||
92 | ||||
92 | ||||
92 | ||||
93 | ||||
93 | ||||
93 | ||||
94 | ||||
A-1 | ||||
B-1 |
ii
Table of Contents
iii
Table of Contents
iv
Table of Contents
• | Annual Report onForm 10-KSB for the fiscal year ended December 31, 2005, filed with the SEC on April 7, 2006; | |
• | Quarterly Report onForm 10-QSB/A for the quarterly period ended June 30, 2006, filed with the SEC on August 24, 2006; | |
• | Current Reports onForm 8-K filed with the SEC on February 27, March 6, March 31, May 1, June 30, July 6, July 7, July 25, August 8, August 9, August 29, September 6, and October 20, 2006 (except to the extent any information contained in a current report is furnished to, and not filed with, the SEC); and | |
• | Any future filings made by us with the SEC under Sections 13(a), 13(c), 14 or 15(d) of the Exchange Act until the earlier of the date that the offer is consummated or the date the offer is terminated. |
v
Table of Contents
• | decisions of foreign countries and banks within those countries; | |
• | technological changes in the mining industry; | |
• | the level of demand for our products; | |
• | changes in our business strategy; | |
• | interpretation of drill hole results and the geology, grade and continuity of mineralization; | |
• | the uncertainty of reserve estimates and timing of development expenditures; | |
• | unexpected changes in business and economic conditions; | |
• | changes in interest rates and currency exchange rates; | |
• | timing and amount of production; | |
• | changes in mining, processing and overhead costs; | |
• | access and availability of materials, equipment, supplies, labor and supervision, power and water; |
vi
Table of Contents
• | results of current and future exploration activities; | |
• | results of pending and future feasibility studies; | |
• | local and community impacts and issues; | |
• | accidents and labor disputes; and | |
• | commodity price fluctuations. |
vii
Table of Contents
• | a larger land position within the Cortez Trend and a larger exploration program; | |
• | a stronger cash position and reduced costs; | |
• | enhanced trading liquidity and better market focus; and | |
• | greater technical expertise. |
1
Table of Contents
2
Table of Contents
3
Table of Contents
4
Table of Contents
5
Table of Contents
6
Table of Contents
Six Months Ended | Fiscal Year Ended | |||||||||||||||||||||||||||
June 30, | December 31, | |||||||||||||||||||||||||||
2006 | 2005 | 2005 | 2004 | 2003 | 2002 | 2001 | ||||||||||||||||||||||
($ in thousands except share data) | ||||||||||||||||||||||||||||
Operating data | ||||||||||||||||||||||||||||
Other revenue | $ | 488 | $ | 526 | $ | 1,052 | $ | 39 | $ | 636 | $ | 56 | $ | 560 | ||||||||||||||
Net loss from operations before cumulative-effect gain on accounting change | $ | (66,070 | ) | $ | (431 | ) | $ | (2,991 | ) | $ | (794 | ) | $ | (1,027 | ) | $ | (1,375 | ) | $ | (136 | ) | |||||||
Net loss | $ | (66,070 | ) | $ | (431 | ) | $ | (2,991 | ) | $ | (794 | ) | $ | (623 | ) | $ | (1,375 | ) | $ | (136 | ) | |||||||
Basic and diluted loss per share | $ | (1.98 | ) | $ | (0.02 | ) | $ | (0.12 | ) | $ | (0.04 | ) | $ | (0.04 | ) | $ | (0.09 | ) | $ | (0.01 | ) | |||||||
Weighted average shares | 33,296,755 | 20,485,915 | 25,931,172 | 20,028,173 | 17,696,098 | 15,334,157 | 14,011,400 | |||||||||||||||||||||
Balance sheet data | ||||||||||||||||||||||||||||
Cash, cash equivalents and short term investments | $ | 30,066 | $ | 107 | $ | 678 | $ | 75 | $ | 198 | $ | 4 | $ | 72 | ||||||||||||||
Inventories | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Property, plant and equipment | 102 | 90 | 53 | 104 | 8 | 15 | 25 | |||||||||||||||||||||
Other assets | 46,159 | 2,712 | 4,810 | 1,256 | 1,595 | 3,455 | 3,406 | |||||||||||||||||||||
Total assets | $ | 76,327 | $ | 2,909 | $ | 5,541 | $ | 1,435 | $ | 1,801 | $ | 3,474 | $ | 3,503 | ||||||||||||||
Current liabilities | $ | 3,245 | $ | 137 | $ | 1,791 | $ | 35 | $ | 80 | $ | 434 | $ | 29 | ||||||||||||||
Long-term obligations | 10 | 557 | 16 | 570 | 545 | 545 | 420 | |||||||||||||||||||||
Other long-term liabilities and deferred gain | 136,073 | 1,760 | 1,201 | 0 | 0 | 1,826 | 1,826 | |||||||||||||||||||||
Shareholders’ equity | $ | (63,001 | ) | $ | 455 | $ | 2,533 | $ | 830 | $ | 1,176 | $ | 669 | $ | 1,228 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 76,327 | $ | 2,909 | $ | 5,541 | $ | 1,435 | $ | 1,801 | $ | 3,474 | $ | 3,503 |
7
Table of Contents
Fiscal Year Ended June 30, | ||||||||||||||||||||
Canadian GAAP | 2006 | 2005 | 2004 | 2003 | 2002 | |||||||||||||||
(Cdn$ in thousands except per share data) | ||||||||||||||||||||
Operating data | ||||||||||||||||||||
Other revenue | $ | 266 | $ | 262 | $ | 98 | $ | 8 | $ | 24 | ||||||||||
Net loss | $ | (3,307 | ) | $ | (1,063 | ) | $ | (1,664 | ) | $ | (358 | ) | $ | (1,679 | ) | |||||
Basic and diluted loss per share | $ | (0.06 | ) | $ | (0.02 | ) | $ | (0.04 | ) | $ | (0.01 | ) | $ | (0.06 | ) | |||||
Balance sheet data | ||||||||||||||||||||
Cash, cash equivalents and short term investments | $ | 13,506 | $ | 11,178 | $ | 9,846 | $ | 133 | $ | 509 | ||||||||||
Inventories | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
Property, plant and equipment | 931 | 139 | 86 | 7 | 9 | |||||||||||||||
Mineral properties and deferred exploration costs | 6,664 | 3,965 | 2,487 | 1,611 | 1,367 | |||||||||||||||
Other assets | 401 | 415 | 301 | 161 | 249 | |||||||||||||||
Total assets | $ | 21,502 | $ | 15,697 | $ | 12,720 | $ | 1,912 | $ | 2,134 | ||||||||||
Current liabilities | $ | 433 | $ | 180 | $ | 130 | $ | 234 | $ | 140 | ||||||||||
Long-term obligations | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
Other long-term liabilities | 166 | 0 | 0 | 0 | 0 | |||||||||||||||
Shareholders’ equity | $ | 20,903 | $ | 15,517 | $ | 12,590 | $ | 1,678 | $ | 1,994 | ||||||||||
Total liabilities and shareholders’ equity | $ | 21,502 | $ | 15,697 | $ | 12,720 | $ | 1,912 | $ | 2,134 |
8
Table of Contents
9
Table of Contents
Summary Selected UnauditedPro Forma
Consolidated Financial Data
Year Ended | Six Months Ended | |||||||
December 31, | June 30, | |||||||
U.S. GAAP | 2005 | 2006 | ||||||
($ in thousands except per share data) | ||||||||
Operating data | ||||||||
Other revenue | $ | 1,400 | $ | 682 | ||||
Net loss from operations before cumulative-effect gain on accounting change | $ | (5,648 | ) | $ | (69,037 | ) | ||
Net loss | $ | (5,648 | ) | $ | (69,037 | ) | ||
Basic and diluted loss per share | $ | (0.12 | ) | $ | (1.28 | ) | ||
Weighted average shares | 46,715,912 | 54,081,495 | ||||||
Balance sheet data | ||||||||
Cash, cash equivalents and short term investments | — | $ | 42,264 | |||||
Inventories | — | 0 | ||||||
Property, plant and equipment | — | 939 | ||||||
Mineral properties and deferred exploration costs | — | 160,965 | ||||||
Other assets | — | 46,522 | ||||||
Total assets | — | $ | 250,690 | |||||
Current liabilities | — | $ | 10,234 | |||||
Long-term obligations | — | 10 | ||||||
Other long-term liabilities and deferred gain | — | 171,480 | ||||||
Shareholders’ equity | — | $ | 68,966 | |||||
Total liabilities and shareholders’ equity | — | $ | 250,690 |
10
Table of Contents
11
Table of Contents
Consolidated Supplementary
for U.S. Gold and White Knight, Coral Gold,
Nevada Pacific and Tone Resources
Year Ended | Six Months Ended | |||||||
December 31, | June 30, | |||||||
U.S. GAAP | 2005 | 2006 | ||||||
($ in thousands except per share data) | ||||||||
Operating data | ||||||||
Mining revenue | $ | 8,881 | $ | 2,943 | ||||
Other revenue | $ | 1,511 | $ | 743 | ||||
Net loss from operations before cumulative-effect gain on accounting change | $ | (12,407 | ) | $ | (75,588 | ) | ||
Net loss | $ | (12,407 | ) | $ | (75,588 | ) | ||
Basic and diluted loss per share | $ | (0.17 | ) | $ | (0.95 | ) | ||
Weighted average shares | 71,858,117 | 79,223,700 | ||||||
Balance sheet data | ||||||||
Cash, cash equivalents and short term investments | — | $ | 51,263 | |||||
Inventories | — | 394 | ||||||
Property, plant and equipment | — | 9,591 | ||||||
Mineral properties and deferred exploration costs | — | 379,528 | ||||||
Other assets | — | 47,793 | ||||||
Total assets | — | $ | 488,569 | |||||
Current liabilities | — | $ | 20,776 | |||||
Long-term obligations | — | 10 | ||||||
Other long-term liabilities and deferred gain | — | 222,478 | ||||||
Shareholders’ equity | — | $ | 245,305 | |||||
Total liabilities and shareholders’ equity | — | $ | 488,569 |
12
Table of Contents
• | Our audited consolidated financial statements included in our Annual Report onForm 10-KSB for the fiscal year ended December 31, 2005 and our unaudited consolidated interim financial statements included in our Quarterly Report onForm 10-QSB/A for the quarter ended June 30, 2006; | |
• | White Knight’s audited consolidated financial statements for the fiscal year ended June 30, 2006 included in Appendix B (Financial Statements of White Knight); | |
• | Our unauditedpro formaconsolidated financial statements as at December 31, 2005 and for the year then ended included in Appendix G (UnauditedPro FormaConsolidated Financial Statements of U.S. Gold); and | |
• | Our unauditedpro formaconsolidated supplementary financial statements as at December 31, 2005 and June 30, 2006, and for the year and interim period then ended, respectively, included in Appendix H (UnauditedPro FormaConsolidated Supplementary Financial Statements of U.S. Gold). |
13
Table of Contents
Six Months Ended | Year Ended | |||||||
June 30, | December 31, | |||||||
2006 | 2005 | |||||||
U.S. Gold — Historical | ||||||||
Historical per common share: | ||||||||
Income per basic share | $ | (1.98 | ) | $ | (0.12 | ) | ||
Income per diluted share | $ | (1.98 | ) | $ | (0.12 | ) | ||
Dividends declared | $ | 0 | $ | 0 | ||||
Book value per share | $ | (1.89 | ) | $ | 0.08 |
Year Ended | ||||
June 30, | ||||
2006 | ||||
White Knight — Historical (Canadian GAAP and Cdn$) | ||||
Historical per common share: | ||||
Income per basic share | $ | (0.06 | ) | |
Income per diluted share | $ | (0.06 | ) | |
Dividends declared | $ | 0 | ||
Book value per share | $ | 0.35 |
Six Months Ended | Year Ended | |||||||
June 30, | December 31, | |||||||
2006 | 2005 | |||||||
UnauditedPro formaCondensed Combined U.S. Gold and White Knight (U.S. GAAP) | ||||||||
Unauditedpro formacondensed combined per common share of U.S. Gold: | ||||||||
Income per basic share | $ | (1.28 | ) | $ | (0.12 | ) | ||
Income per diluted share | $ | (1.28 | ) | $ | (0.12 | ) | ||
Dividends declared | $ | 0 | $ | 0 | ||||
Book value per share | $ | 1.28 | $ | — |
Six Months Ended | Year Ended | |||||||
June 30, | December 31, | |||||||
2006 | 2005 | |||||||
UnauditedPro formaCondensed Combined U.S. Gold and White Knight, Coral Gold, Tone Resources and Nevada Pacific (U.S. GAAP) | ||||||||
Unauditedpro formacondensed combined per common share of U.S. Gold: | ||||||||
Income per basic share | $ | (0.95 | ) | $ | (0.17 | ) | ||
Income per diluted share | $ | (0.95 | ) | $ | (0.17 | ) | ||
Dividends declared | $ | 0 | $ | 0 | ||||
Book value per share | $ | 3.10 | $ | — |
14
Table of Contents
Six Months Ended | Year Ended December 31, | |||||||||||||||||||||||||||
June 30, | (Cdn$) | |||||||||||||||||||||||||||
2006 | 2005 | 2005 | 2004 | 2003 | 2002 | 2001 | ||||||||||||||||||||||
High rate during year | — | — | 1.2703 | 1.3970 | 1.5750 | 1.6128 | 1.5849 | |||||||||||||||||||||
Low rate during year | — | — | 1.1560 | 1.1775 | 1.2923 | 1.5108 | 1.4933 | |||||||||||||||||||||
Rate at end of period | 1.1150 | 1.2256 | 1.1656 | 1.2034 | 1.2923 | 1.5800 | 1.5925 | |||||||||||||||||||||
Average rate for period | 1.1311 | 1.2354 | 1.2083 | 1.2984 | 1.3916 | 1.5702 | 1.5519 |
High | Low | |||||||
(Cdn$) | ||||||||
April 2006 | 1.1718 | 1.1203 | ||||||
May 2006 | 1.1233 | 1.0989 | ||||||
June 2006 | 1.1240 | 1.0991 | ||||||
July 2006 | 1.1514 | 1.1112 | ||||||
August 2006 | 1.1312 | 1.1078 | ||||||
September 2006 | 1.1272 | 1.1056 | ||||||
October 1, 2006 to October 23, 2006 | 1.1384 | 1.1154 |
15
Table of Contents
TSX | OTCBB | TSX-V | ||||||||||||||||||||||
March 3, | October 23, | March 3, | October 23, | March 3, | October 23, | |||||||||||||||||||
Issuer | 2006 | 2006 | 2006 | 2006 | 2006 | 2006 | ||||||||||||||||||
(Cdn$) | ($) | (Cdn$) | ||||||||||||||||||||||
White Knight | — | — | — | — | 1.79 | 1.53 | ||||||||||||||||||
U.S. Gold | — | 4.70 | 5.65 | 4.25 | — | — |
U.S. Gold | U.S. Gold | White Knight | ||||||||||||||||||||||||||||||||||
OTCBB | TSX | TSX-V | ||||||||||||||||||||||||||||||||||
Avg. | Avg. | Avg. | ||||||||||||||||||||||||||||||||||
Daily | Daily | Daily | ||||||||||||||||||||||||||||||||||
High | Low | Volume | High | Low | Volume | High | Low | Volume | ||||||||||||||||||||||||||||
($) | (Cdn$) | (Cdn$) | ||||||||||||||||||||||||||||||||||
2004 | ||||||||||||||||||||||||||||||||||||
March 31 | 1.85 | 0.81 | 77,486 | — | — | — | 0.92 | 0.55 | 89,475 | |||||||||||||||||||||||||||
June 30 | 1.06 | 0.61 | 42,638 | — | — | — | 1.61 | 0.50 | 238,603 | |||||||||||||||||||||||||||
September 30 | 0.75 | 0.40 | 44,432 | — | — | — | 1.49 | 0.87 | 190,026 | |||||||||||||||||||||||||||
December 31 | 0.57 | 0.40 | 24,155 | — | — | — | 1.20 | 0.70 | 114,153 | |||||||||||||||||||||||||||
2005 | ||||||||||||||||||||||||||||||||||||
March 31 | 0.44 | 0.37 | 44,061 | — | — | — | 0.93 | 0.60 | 74,462 | |||||||||||||||||||||||||||
June 30 | 0.60 | 0.30 | 24,751 | — | — | — | 0.92 | 0.55 | 28,696 | |||||||||||||||||||||||||||
September 30 | 2.82 | 0.35 | 304,298 | — | — | — | 1.80 | 0.85 | 319,662 | |||||||||||||||||||||||||||
December 31 | 3.96 | 1.94 | 243,627 | — | — | — | 2.10 | 1.31 | 158,204 | |||||||||||||||||||||||||||
2006 | ||||||||||||||||||||||||||||||||||||
March 31 | 9.09 | 3.48 | 276,535 | — | — | — | 2.39 | 1.40 | 260,589 | |||||||||||||||||||||||||||
June 30 | 10.30 | 5.75 | 310,081 | — | — | — | 3.10 | 1.66 | 234,505 | |||||||||||||||||||||||||||
September 30 | 9.20 | 3.95 | 242,550 | 7.50 | 4.48 | 18,005 | 2.45 | 1.46 | 82,446 | |||||||||||||||||||||||||||
Through October 23 | 5.10 | 4.05 | 181,431 | 6.06 | 4.61 | 11,587 | 1.80 | 1.39 | 44,780 |
16
Table of Contents
17
Table of Contents
18
Table of Contents
19
Table of Contents
20
Table of Contents
21
Table of Contents
22
Table of Contents
23
Table of Contents
• | economically insufficient mineralized material; | |
• | fluctuations in production costs that may make mining uneconomical; | |
• | labor disputes; | |
• | unanticipated variations in grade and other geologic problems; | |
• | environmental hazards; | |
• | water conditions; | |
• | difficult surface or underground conditions; | |
• | industrial accidents; | |
• | metallurgical and other processing problems; | |
• | mechanical and equipment performance problems; | |
• | failure of pit walls or dams; | |
• | unusual or unexpected rock formations; | |
• | personal injury, fire, flooding, cave-ins and landslides; and | |
• | decrease in reserves due to a lower gold price. |
24
Table of Contents
25
Table of Contents
2001 | 2002 | 2003 | 2004 | 2005 | ||||||||||||
$271 | $ | 310 | $ | 364 | $ | 406 | $ | 445 |
• | changes in the worldwide price for gold; | |
• | disappointing results from our exploration or development efforts; | |
• | failure to meet our revenue or profit goals or operating budget; | |
• | decline in demand for our common stock; | |
• | downward revisions in securities analysts’ estimates or changes in general market conditions; | |
• | technological innovations by competitors or in competing technologies; | |
• | investor perception of our industry or our prospects; and | |
• | general economic trends. |
26
Table of Contents
27
Table of Contents
28
Table of Contents
29
Table of Contents
30
Table of Contents
31
Table of Contents
32
Table of Contents
33
Table of Contents
34
Table of Contents
35
Table of Contents
36
Table of Contents
37
Table of Contents
38
Table of Contents
• | pay any dividends on common shares or any other shares of Canadian Exchange Co. ranking junior to the exchangeable shares, other than stock dividends payable in common shares or any such other shares of Canadian Exchange Co. ranking junior to the exchangeable shares, as the case may be; | |
• | redeem or purchase or make any capital distribution in respect of common shares or any other shares of Canadian Exchange Co. ranking junior to the exchangeable shares; | |
• | redeem or purchase any other shares of Canadian Exchange Co. ranking equally with the exchangeable shares with respect to the payment of dividends or the distribution of assets in the event of the liquidation, dissolution or winding up of Canadian Exchange Co., whether voluntary or involuntary, or any other distribution of the assets of Canadian Exchange Co. among its shareholders for the purpose of winding up its affairs; or | |
• | issue any shares of stock other than exchangeable shares and any other shares not ranking superior to the exchangeable shares, |
39
Table of Contents
40
Table of Contents
41
Table of Contents
42
Table of Contents
43
Table of Contents
44
Table of Contents
45
Table of Contents
• | the certificate(s) representing White Knight common shares you desire to tender;AND | |
• | a letter of acceptance and transmittal (printed onBLUEpaper) in the form accompanying the offer or a facsimile thereof, properly completed and duly executed as required by the instructions set out in the letter of acceptance and transmittal;AND | |
• | any other document required by the instructions set forth in the letter of acceptance and transmittal. |
• | the deposit is made by or through an eligible institution;AND | |
• | a notice of guaranteed delivery (printed onGREENpaper) in the form accompanying the offer or a facsimile thereof, properly completed and duly executed, including a guarantee by an eligible institution in the form specified in the notice of guaranteed delivery, is received by the depositary at the office set out in the notice of guaranteed delivery, at or prior to the expiry time;AND | |
• | the certificate(s) representing the deposited White Knight common shares in proper form for transfer together with a letter of acceptance and transmittal in the form accompanying the offer or a facsimile thereof, properly completed and duly executed, with any required signature guarantees and all other documents required by the letter of acceptance and transmittal, are received by the depositary at the office set out in the notice of guaranteed delivery at or prior to 5:00 p.m. (Vancouver time) on the third trading day on the TSX-V after the expiry time. |
46
Table of Contents
47
Table of Contents
• | register, record, transfer and enter the transfer of the purchased common shares and any other securities of White Knight on the books of White Knight; | |
• | vote, execute and deliver any instruments of proxy, authorizations and consents in form and on terms satisfactory to Canadian Exchange Co. in respect of any purchased common shares and any or all other securities of White Knight, revoke any such instrument, authorization or consent given prior to or after the effective date, designate in any such instruments of proxy any person(s) as the proxy or the proxy nominee(s) of the shareholder in respect of those purchased common shares and those other securities for all purposes; | |
• | execute, endorse and negotiate any cheques or other instruments representing any distribution payable to the holder; and | |
• | exercise any and all other rights of a holder of purchased common shares and any other securities. |
• | not to vote any of the purchased common shares or other securities at any meeting of holders of those securities: | |
• | not to exercise any other rights or privileges attached to any of these securities; and | |
• | to deliver to Canadian Exchange Co. any and all instruments of proxy, authorizations or consents received in respect of all those securities. |
48
Table of Contents
• | such shareholder has full power and authority to deposit, sell, assign and transfer White Knight common shares (and any other securities) being deposited and has not sold, assigned or transferred or agreed to sell, assign or transfer any of such White Knight common shares (and other securities) to any other person; | |
• | the shareholder owns White Knight common shares (and any other securities) being deposited within the meaning of applicable securities laws; | |
• | the deposit of those White Knight common shares (and any other securities) complies with applicable securities laws; and | |
• | when those White Knight common shares (and any other securities) are accepted for purchase and paid for under the offer, Canadian Exchange Co. will acquire good title thereto free and clear of all liens, restrictions, charges, encumbrances and claims. |
49
Table of Contents
50
Table of Contents
51
Table of Contents
52
Table of Contents
53
Table of Contents
54
Table of Contents
55
Table of Contents
56
Table of Contents
57
Table of Contents
• | Coral Gold. Since Coral Gold’s 2002 fiscal year, Coral Gold has made aggregate principal expenditures of Cdn$2,498,084 on the Robertson Mining Claims in Nevada. We intend to offer to purchase all of the outstanding shares of Coral Gold on the basis of 0.63 of an exchangeable share for each common share of Coral Gold. Coral Gold’s common shares are listed on the TSX-V under the symbol “CGR-V” and on the OTCBB under the symbol “CGREF.” | |
• | Nevada Pacific. Nevada Pacific owns an exploratory property portfolio covering approximately 890 square miles of mineral rights in Mexico, including the Magistral Gold Mine, ten properties in Nevada and one in Utah. The Nevada property portfolio covers approximately 85 square miles, including portions of two significant gold producing regions: the Battle Mountain/Eureka Trend/Cortez Trend and the Carlin Trend. We intend to offer to purchase all of the outstanding shares of Nevada Pacific on the basis of 0.23 of an exchangeable share for each common share of Nevada Pacific. Nevada Pacific’s common shares are listed on the TSX-V under the symbol “NPG-V.” | |
• | Tone Resources. Tone Resources is focused on gold and holds substantially all interests in eight projects (10 claim groups) in Elko, Eureka, Lander, and Pershing counties in Nevada. All of Tone Resource’s properties are located near infrastructure facilities of currently producing gold mines. We intend to offer to purchase all of the outstanding shares of Tone Resources on the basis of 0.26 of an exchangeable share for each common share of Tone Resources. Tone Resources’ common shares are listed on the TSX-V under the symbol “TNS-V” and quoted on the Pink Sheets in the United States under the symbol “TONRF.” |
58
Table of Contents
• | A larger land position within the Cortez Trend and a larger exploration program. We hold a 100% interest in the Tonkin Springs exploration gold property in Eureka County, Nevada, subject to paramount title in the United States. This property consists of approximately 36 square miles of unpatented lode mining claims and millsite claims located on the Battle Mountain-Eureka Trend, approximately 45 miles northwest of the town of Eureka, in north-central Nevada. Upon successful completion of the strategic offers, our land position would increase by approximately 344% to approximately 160 square miles. Over the next two years, we have planned 400,000 feet of exploration drilling on our Tonkin Springs exploration gold property at a cost of $30 million. If the strategic offers are successfully completed, we intend to aggressively explore the properties of White Knight, Coral Gold, Nevada Pacific and Tone Resources over the next two years to coincide with our exploration program at our Tonkin Springs exploration gold property. | |
• | A stronger cash position and reduced costs. On February 22, 2006, we completed a private placement of 16,700,000 subscription receipts, with gross proceeds to us of $75,150,000. Of the intermediate exploration companies currently exploring for gold in Nevada, we have one of the strongest cash positions. Successful completion of one or more of the strategic offers will also give us access to any additional cash resources of the companies acquired. Due to the strategic locations in Nevada of the assets of each of Nevada Pacific, Coral Gold, Tone Resources and White Knight and the elimination of redundant fees and costs, we expect that U.S. Gold would realize lower total costs than if each company were to remain a separate entity. | |
• | Enhanced trading liquidity and better market focus. U.S. Gold and Canadian Exchange Co. expect that the successful completion of the acquisition of the target companies would result in increased market capitalization and trading liquidity of the combined company, resulting in better market focus. Because of the increased market capitalization and liquidity of the combined company, we expect that the combined company will have greater access to equity and debt capital markets than U.S. Gold currently does, and greater appeal to institutional investors. It is a condition to the strategic offers that the shares of our common stock shall have been approved for listing on the AMEX and the exchangeable shares shall have been approved for listing on the TSX and AMEX. We expect that the enhanced access to the equity and debt capital markets resulting from the acquisition of the target companies would provide management of the combined company greater flexibility to execute its business plan under various financial market conditions. | |
• | Additional technical expertise. We believe that one or more of Nevada Pacific, Coral Gold, Tone Resources and White Knight has quality employees with good technical expertise. We hope to retain at least some of these key employees following the successful completion of the proposed acquisitions to assist in our business and operations going forward. |
59
Table of Contents
60
Table of Contents
• | a larger land position within the Cortez Trend and a larger exploration program; | |
• | a stronger cash position and reduced costs; | |
• | enhanced trading liquidity and better market focus; and | |
• | greater technical expertise. |
61
Table of Contents
62
Table of Contents
63
Table of Contents
64
Table of Contents
65
Table of Contents
66
Table of Contents
• | less than the fair market value of the ancillary rights received on a disposition of White Knight common shares pursuant to the offer; | |
• | less than the lesser of: (a) the adjusted cost base to the shareholder of the shareholder’s White Knight common shares disposed of pursuant the offer, and (b) the fair market value of White Knight common shares; and | |
• | greater than the fair market value of White Knight common shares so disposed of, |
• | the shareholder will be deemed to have disposed of White Knight common shares for proceeds of disposition equal to the elected amount; | |
• | if the proceeds of disposition of White Knight common shares are equal to the aggregate of the adjusted cost base of the shareholder’s White Knight common shares, determined immediately before the time of the disposition, and any reasonable costs of disposition, no capital gain or capital loss will be realized by the shareholder; | |
• | to the extent that the proceeds of disposition of White Knight common shares exceed (or are less than) the aggregate of the adjusted cost base to the shareholder of his or her White Knight common shares, determined immediately before the time of the disposition, and any reasonable costs of disposition, a capital gain (or capital loss) will be realized by the shareholder; and | |
• | the cost to a shareholder of the exchangeable shares received in exchange for White Knight common shares will be equal to the amount by which the elected amount exceeds the fair market value of the ancillary rights received on the disposition of White Knight common shares pursuant to the offer. |
67
Table of Contents
68
Table of Contents
69
Table of Contents
70
Table of Contents
71
Table of Contents
72
Table of Contents
73
Table of Contents
• | a financial institution, thrift, insurance company or mutual fund; | |
• | a tax-exempt organization; | |
• | an S corporation, an entity taxable as a partnership for U.S. federal income tax purposes or other pass-through entity or an owner thereof; | |
• | a dealer in stocks and securities or foreign currencies or a trader or an investor in White Knight common shares who elects themark-to-market method of accounting for such stock; | |
• | a shareholder who received White Knight common shares from the exercise of employee stock options, stock purchase plans or otherwise as compensation, or from a tax-qualified retirement plan, individual retirement account or other qualified savings account; | |
• | a U.S. holder (defined below) that has a functional currency other than the U.S. dollar; | |
• | an expatriate or former long-term resident of the United States; | |
• | a shareholder that owns (or is deemed to own) shares representing 10% or more of the voting power of White Knight; | |
• | a shareholder that, immediately following completion of the acquisition of White Knight by U.S. Gold (through Canadian Exchange Co.), will own (or be deemed to own) exchangeable shares representing 5% or more of the total voting power or value of all shares of Canadian Exchange Co. stock; or | |
• | a shareholder who holds White Knight common shares as part of a hedge against currency risk, straddle or a constructive sale or conversion transaction, or other risk reduction or integrated investment transaction. |
74
Table of Contents
75
Table of Contents
76
Table of Contents
77
Table of Contents
78
Table of Contents
• | the income or gain is effectively connected with the conduct by thenon-U.S. holder of a trade or business, or, if a tax treaty applies, attributable to a permanent establishment maintained by thenon-U.S. holder, in the United States; or | |
• | thenon-U.S. holder is an individual who is present in the United States for 183 days or more in the taxable year of disposition and certain other conditions are met, unless an applicable income tax treaty provides otherwise. |
79
Table of Contents
• | the gain is effectively connected with the conduct by thenon-U.S. holder of a trade or business, or, if a tax treaty applies, attributable to a permanent establishment maintained by thenon-U.S. holder, in the United States; or | |
• | suchnon-U.S. holder is an individual who is present in the United States for 183 days or more in the taxable year of disposition and certain other conditions are met, unless an applicable income tax treaty provides otherwise; or |
• | In the case of anon-U.S. holder who owns only shares of common stock of U.S. Gold (actually and constructively), the shares of common stock of U.S. Gold are treated as “regularly traded on an established securities market” and thenon-U.S. holder holds more than 5% of the total fair market value of the shares of common stock of U.S. Gold outstanding (on a non-diluted basis) at the relevant determination time; |
80
Table of Contents
• | In the case of anon-U.S. holder who owns only exchangeable shares (actually and constructively, other than shares of common stock of U.S. Gold constructively owned by reason of ownership of exchangeable shares), either: |
• | The exchangeable shares are treated as “regularly traded on an established securities market” and suchnon-U.S. holder holds more than 5% of the total fair market value of the exchangeable shares outstanding at the relevant determination time, or | |
• | The exchangeable shares are not treated as “regularly traded on an established securities market,” but the shares of common stock of U.S. Gold are “regularly traded on an established securities market,” and suchnon-U.S. holder holds exchangeable shares with a fair market value on the relevant date of determination greater than 5% of the total fair market value of the shares of common stock of U.S. Gold outstanding (on a non-diluted basis) on such date; |
• | In the case of a non-US holder who actually or constructively owns shares of common stock of U.S. Gold or exchangeable shares, such shares and exchangeable shares are not treated as “regularly traded on an established securities market.” |
81
Table of Contents
White Knight Shareholder Rights | U.S. Gold Shareholder Rights | |||
Authorized Capital Stock | White Knight’s authorized capital share structure is an unlimited number of common shares without par value. | Following shareholder approval at our special meeting in connection with the strategic offers, our authorized capital stock will be 250,000,001 shares consisting of 250,000,000 shares of common stock, no par value, and one share of preferred stock, no par value, designated Series A Special Voting Preferred Stock. | ||
Dividends | Dividends may be declared at the discretion of White Knight’s board, subject to the rights of any shareholder holding shares with special rights to dividends. Dividends may be paid in cash, property or shares of capital stock. | Our articles of incorporation provide that, and pursuant to the Colorado Act, our board may declare dividends. Dividends may be paid in cash, in property or in shares of capital stock. | ||
Size of the Board | The BCBCA provides that a public corporation must have at least three directors. White Knight’s articles provide that the number of first directors (those directors set forth in White Knight’s notice of articles) is set at 5. The size of the board may be increased or decreased by the shareholders from time to time by ordinary resolution. If any director retires and no new director is elected, the size of the board is set at the number of directors who are actually in office. | Our bylaws provide that there shall be seven directors and the board may increase or decrease, to not less than three, the number of directors by resolution. | ||
Removal and Retirement of Directors | Under the BCBCA, a director may be removed before the expiration of his or her term by a special resolution. White Knight’s articles provide that the shareholders may by special resolution remove any director and by ordinary resolution appoint another person to fill the vacancy. If the shareholders do not elect or appoint a director to fill the vacancy simultaneously with the removal of a | Under our bylaws, at a meeting called for the purpose of removing directors, shareholders may, remove the entire board or any lesser number of directors, with or without cause by a majority vote of the shares entitled to vote at an election of directors. |
82
Table of Contents
White Knight Shareholder Rights | U.S. Gold Shareholder Rights | |||
director, the remaining directors or shareholders may elect or appoint a director to fill the vacancy. | ||||
Directors’ Term | Under White Knight’s articles, at each annual general meeting, shareholders entitled to vote at the annual general meeting must elect the entire board. If White Knight does not hold an annual general meeting, the directors appointed at the last annual general meeting shall continue in office until a director’s successor is elected or appointed or the date on which a director otherwise no longer holds office under the BCBCA or White Knight’s articles. | Our bylaws, as amended, provide that each director elected shall hold office until such director’s successor is elected and qualified. | ||
Filling Vacancies on the Board | Under the BCBCA and White Knight’s articles, the directors may appoint a person as a director either to fill a vacancy on the board or as an addition to the board. The number of additional directors so appointed, however, cannot at any time exceed one-third of the number of first directors or one-third of the number of current directors who were elected or appointed pursuant to the articles. Any additional director shall hold office until the next annual general meeting, but shall be eligible for re-election at such meeting. Under White Knight’s articles, if there are fewer directors in office than the number set in the articles as a quorum of directors (a majority of current directors or as set by the board), the board may only act to appoint directors up to the number set in the articles as a quorum of directors or may call a shareholder meeting to fill those vacancies. If White Knight has no directors or fewer directors in office than the number set in White Knight’s articles as a quorum of directors, shareholders may elect or appoint directors to fill vacancies. | Our bylaws provide that any vacancy occurring in our board may be filled by the affirmative vote of a majority of our remaining directors, even if less than a quorum. A director elected to fill a vacancy shall be elected for the unexpired term of such director’s predecessor in office, and shall hold such office until his successor is duly elected and shall qualify. If a directorship is to be filled by reason of an increase in the number of directors, either a majority of the directors then in office or a majority of shareholders, may elect the successor. The director so chosen shall hold office until the next annual meeting and until such director’s successor has been elected and shall qualify. | ||
Required Vote for Certain Transactions | Under the BCBCA, certain extraordinary corporate actions, such as continuances, certain amalgamations, sales, leases or other dispositions of all, or substantially all of, the property of a corporation (other than in the ordinary course of business), liquidations, dissolutions and certain arrangements, are required to be approved by special resolution of the shareholders. For White Knight, a special resolution means a resolution passed at a general | To effect a merger or share exchange under the Colorado Act, a corporation’s board must approve and adopt a plan of merger or plan of share exchange and recommend such plan to the shareholders. Such plan must be adopted by a majority of the shareholders of the corporation entitled to vote thereon unless the articles of incorporation require a greater vote. Under the Colorado Act, a corporation may sell, lease, exchange or otherwise dispose of all, or substantially all, of its |
83
Table of Contents
White Knight Shareholder Rights | U.S. Gold Shareholder Rights | |||
meeting by a majority of at least two- thirds of the votes cast on the resolution. In certain cases, an action that prejudices or interferes with a right or special right attached to issued shares of a class or series of shares must be approved separately by the holders of the class or series of shares being affected. | property other than in the regular course of business on the terms and conditions and for the consideration determined by the board, if the board proposes and a majority of the shareholders entitled to vote approve the transaction. Our articles of incorporation and bylaws do not require a greater vote. | |||
Calling a Meeting of Shareholders | Under White Knight’s articles, the directors have the power at any time to call special meetings of shareholders. Under the BCBCA, the holders of not less than 5% of the issued shares of a corporation that carry the right to vote at a general meeting may requisition that the directors call a meeting of shareholders. Upon meeting the technical requirements set out in the BCBCA, the directors must call a meeting of shareholders to be held not more than four months after receiving the requisition. If the directors do not call such meeting within 21 days after receiving the requisition, the requisitioning shareholders or any of them holding in aggregate not less than 2.5% of the issued shares of the corporation that carry the right to vote at general meetings may call the meeting. | Our bylaws provide that a special meeting of shareholders may be called at any time by the president, by a majority of the board or upon written demand by shareholders holding 10% or more of all the votes entitled to be cast on any issue proposed to be considered at the meeting. | ||
Quorum of Shareholders | White Knight’s articles provide that a quorum for the transaction of business at any general meeting of shareholders is two shareholders or proxyholders representing two shareholders, or one shareholder and a proxyholder representing another shareholder, in both cases personally present at the commencement of the meeting and holding or representing by proxy in the aggregate not less than 5% of the issued shares of a class of shares the holders of which are entitled to attend and vote at such meeting. If White Knight only has one shareholder, a quorum is one person, who is, or who represents by proxy, that shareholder. | Our articles of incorporation provide that the holders of one-third of our stock entitled to vote at the meeting, present in person or represented by proxy, constitutes a quorum at any meeting of our shareholders. | ||
If within one half hour from the time appointed for a general meeting a quorum is not present, the general meeting, if convened by requisition of the shareholders, shall be dissolved. In any other case the meeting shall stand adjourned to the same day in the next week at the same time and place. If at such adjourned meeting a quorum is not present within one half |
84
Table of Contents
White Knight Shareholder Rights | U.S. Gold Shareholder Rights | |||
hour from the time appointed, the person or persons present and being or representing by proxy, a shareholder or shareholders entitled to attend and vote at the meeting shall constitute a quorum. | ||||
Notice of Meeting of Shareholders | Under the BCBCA, notices of the date, time and place of a general meeting of shareholders must be sent not less than 21 days nor more than two months before the meeting to each director and to each shareholder entitled to attend the meeting. Under White Knight’s articles, the notice for a shareholder meeting for which special business will be conducted must state the nature of the special business to be discussed or approved. If a document is being considered by shareholders, that document must be attached to the notice. | The Colorado Act and our bylaws provide that, whenever shareholders are required or permitted to take any action at a meeting, a written notice of the meeting stating, among other things, the place, date and time of the meeting must be given not less than ten nor more than 60 days before the date of the meeting to each stockholder entitled to vote at the meeting. Moreover, if the number of our authorized shares is to be increased, at least 30 days written notice of the shareholder meeting must be given. | ||
Record Date for Notice of Meetings of Shareholders | The BCBCA and White Knight’s articles provide that the directors may fix in advance a date as the record date for the determination of shareholders entitled to receive notice of and vote at a meeting of shareholders, but such record date shall not precede the meeting date (i) by more than two months or (ii) four months in the case of a meeting requisitioned by shareholders. If White Knight is a public company, the record date shall not be less than 21 days prior to the meeting date. If White Knight is not a public company, the record date shall not be less than 10 days prior to the meeting date. If no record date is fixed, the record date for the determination of shareholders entitled to receive notice of a meeting of shareholders shall be at 5:00 p.m. on the day immediately preceding the day on which the notice is given or, if no notice is given, the beginning of the meeting. | Under the Act and our bylaws, our board may fix in advance a date as the record date, provided that such date is not less than 10 days nor more than 50 days prior to the meeting. If our board does not fix the record date, the record date shall be 30 days prior to the shareholder meeting. | ||
Dissenters’ or Appraisal Rights | The BCBCA provides that shareholders of a corporation are entitled to exercise dissent rights in respect of certain matters and to be paid the fair value of their shares in connection therewith. The dissent right is applicable where the corporation resolves to: • alter its articles to alter the restrictions on the powers of the corporation or on the business it its permitted to carry on; • approve certain amalgamations; | The Colorado Act provides that a holder of shares of any class or series has the right, in certain circumstances, to dissent and obtain fair value of his or her shares. The Colorado Act grants these dissenters’ rights in the case of mergers or consolidations and certain sales or transfers of assets or a purchase of assets for stock. No dissenters’ rights are available for shares of any class or series that is listed on a national securities exchange or designated as a national market system security on an interdealer quotation system by the National Association of Securities |
85
Table of Contents
White Knight Shareholder Rights | U.S. Gold Shareholder Rights | |||
• approve an arrangement, where the terms of the arrangement permit dissent; • sell, lease or otherwise dispose of all or substantially all of its undertaking; or | Dealers, Inc. or held of record by more than 2,000 shareholders, unless the agreement of merger or consolidation requires the holders to accept for their shares anything other than: • shares of stock of the surviving corporation; | |||
• continue the corporation into another jurisdiction. | • shares of stock of another corporation that are either listed on a national securities exchange or designated as a national market system security on an interdealer quotation system by the National Association of Securities Dealers, Inc. or held of record by more than 2,000 shareholders; • cash in lieu of fractional shares of the stock described in the two preceding bullets; or | |||
• any combination of the above. | ||||
In addition, dissenters’ rights are not available to holders of shares of the surviving corporation if the merger did not require the vote of the shareholders of the surviving corporation. | ||||
Indemnification of Directors and Officers | Under the BCBCA, a corporation may indemnify an individual who is or was a director or officer of the corporation. However, indemnification is prohibited if: • such eligible party did not act honestly and in good faith with a view to the best interests of such corporation (or the other entity, as the case may be); and • in the case of a proceeding other than a civil proceeding, such eligible party did not have reasonable grounds for believing that such person’s conduct was lawful. The BCBCA allows for the corporation to pay the expenses actually and reasonably incurred by the eligible party, provided that, the corporation receives from such eligible party an undertaking to repay the amounts advanced if it is ultimately determined that such payment is prohibited. Despite the foregoing, on application of a corporation or eligible party, a court may: | Our bylaws provide that we shall indemnify any person who is made or threatened to be made a party to any threatened, pending or completed action or suit or proceeding by reason of the fact that such person is or was a director, officer, employee or agent of U.S. Gold or is or was serving at our request as a director, officer, employee or agent of another entity against expenses (including attorneys’ fees) actually and reasonably incurred by such person in connection with the defense or settlement of such action or suit if such person acted in good faith and in a manner he or she reasonably believed to be in the best interests of U.S. Gold; but no indemnification shall be made by us in respect of any claim, issue, or matter as to which such person shall have been adjudged to be liable for negligence or misconduct in the performance of his or her duty to U.S. Gold unless and only to the extent that the court determines upon application that, despit e the adjudication of liability but in view of all the circumstances of the case, such person is fairly and reasonably entitled to indemnification for such expenses which the court deems proper. Such | ||
• order a corporation to indemnify an eligible party in respect of an eligible proceeding; |
86
Table of Contents
White Knight Shareholder Rights | U.S. Gold Shareholder Rights | |||
• order a corporation to pay some or all of the expenses incurred by an eligible party in an eligible proceeding; • order enforcement of or any payment under an indemnification agreement; • order the corporation to pay some or all of the expenses actually and reasonably incurred by a person in obtaining the order of the court;and/or • make any other order the court considers appropriate. White Knight’s articles require White Knight to indemnify directors of White Knight, former directors of White Knight or alternate directors of White Knight and their heirs and legal personal representative against all judgments, penalties, fines or amounts paid in settlement to which that person is or may be liable, and White Knight must pay the expenses actually and reasonably incurred by that person after the final disposition of any leg al proceeding or investigative action, whether current, threatened, pending or completed, for which the director, former director or alternate director of White Knight has been made a party or is found liable. White Knight’s articles also provide that White Knight may indemnify any other person. The failure of a director, alternate director or officer of White Knight to comply with the BCA or the articles will not invalidate any indemnity that person is entitled to under the articles. | indemnification is authorized and conditioned upon a determination of a majority of our disinterested directors, or if no such quorum is available, by independent legal counsel in a written opinion, that the indemnification of such person is proper in the circumstances because such person has met the standard of conduct. Our bylaws also provide that to the extent a director, officer, employee or agent of U.S. Gold has been successful on the merits in defense of any action, suit or proceeding referred to above or defense of any claim, issue or matter, he or she shall be indemnified against expenses (including attorneys’ fees) actually and reasonably incurred by such person in connection with such defense. In addition, the Colorado Act and our bylaws allows for the advance payment of expenses of an officer or director who is indemnified prior to the final disposition of an action, provided that, in the case of a current director or officer, such person undertakes to repay any such amount advanced if it is later determined that such person is not entitled to indemnification with regard to the action for which the expenses were advanced. Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the registrants pursuant to the foregoing provisions, or otherwise, we have been advised that in the opinion of the Securities and Exchange Commission, such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. | |||
Director Liability | Under the BCBCA, directors of a corporation who vote for or consent to a resolution that authorizes the corporation to do any of the following are jointly and severally liable to restore to the corporation any amount paid or distributed as a result and not otherwise recovered by the corporation: • carry on its business or exercise any power that it is restricted by its articles from carrying on or exercising; • pay a commission or allow a discount contrary to the provisions of the BCBCA; | Our articles of incorporation provide that directors shall not be personally liable to U.S. Gold or our shareholders for monetary damages for breach of fiduciary duty, except as prohibited by the Colorado Act, as follows: • for any breach of the director’s duty of loyalty to U.S. Gold or its shareholders; • for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law; • for unlawful dividends under the Colorado Act; or |
87
Table of Contents
White Knight Shareholder Rights | U.S. Gold Shareholder Rights | |||
• pay a dividend or acquire or redeem any of its shares where there are reasonable grounds for believing that the corporation is insolvent or the payment of the dividend or the acquisition or redemption would render the corporation insolvent; or | • for any transaction from which the director derived an improper personal benefit. | |||
• indemnify a person in contravention of the BCBCA. | ||||
A director is not liable for the foregoing if the director relied, in good faith, on: | ||||
• financial statements of the corporation represented to the director by an officer of the corporation or in a written report of the auditor of the corporation to fairly reflect the financial position of the corporation; | ||||
• a written report of a lawyer, accountant, engineer, appraiser or other person whose profession lends credibility to a statement made by that person; | ||||
• a statement of fact represented to the director by an officer of the corporation to be correct; or | ||||
• any record, information or representation that the court considers provides reasonable grounds for the actions of the director, whether or not that record was forged, fraudulently made or inaccurate. Furthermore, a director is not liable if the director did not know and could not reasonably have known that the act done by the director or authorized by the resolution voted for or consented to by the director was contrary to the BCBCA. | ||||
Interested Shareholder Transactions | The rules or policies of certain Canadian securities regulatory authorities, including Ontario Securities Commission, or OSC, Rule 61-501 and Policy StatementQ-27 of the Commission des valeues moblieres du Quebec, or AMF RegulationQ-27, contain requirements in connection with ‘‘related party transactions.” A related party transaction means, generally, any transaction by which an issuer, directly or indirectly, completes one or more specified transactions with a related party including purchasing or disposing of an asset, issuing securities and assuming liabilities. A ‘‘related party” is defined in OSC Rule 61-501 and AMF Regulation | The Colorado Act and our articles of incorporation and bylaws do not prevent us from engaging in a transaction with an interested shareholder. |
88
Table of Contents
White Knight Shareholder Rights | U.S. Gold Shareholder Rights | |||
Q-27 and includes directors and senior officers of the issuer and holders of voting securities carrying more than 10% of the voting rights attaching to all issued and outstanding voting securities or of a sufficient number of any securities of the issuer to materially affect control of the issuer. | ||||
OSC Rule 61-501 and AMF RegulationQ-27 require more detailed disclosure in the proxy material sent to securityholders in connection with a related party transaction, and, subject to certain exceptions, the preparation of a formal valuation with respect to the subject matter of the related party transaction and any non cash consideration offered in connection therewith, and the inclusion of a summary of the valuation in the proxy material. OSC Rule 61-501 and AMF RegulationQ-27 also require that, subject to certain exceptions, an issuer shall not engage in a related party transaction unless approval of the disinterested shareholders of the issuer or the related party transaction has been obtained. | ||||
Transactions with Directors and Officers | Under the BCBCA, subject to certain exceptions, a director or senior officer of a corporation holds a ‘‘disclosable interest” in a contract or transaction if: (i) the contract is material to the corporation; (ii) the corporation has entered, or proposes to enter, into the contract or transaction; and (iii) the director or senior officer has a direct or indirect material interest in the contract or transaction. Subject to certain exceptions under the BCBCA and unless the court orders otherwise, a director or senior officer of a corporation is liable to account to the corporation for any profit that accrues to the director or senior officer under or as a result of a contract or transaction in which the director or senior officer holds a disclosable interest. The exemptions from the requirement to account to the corporation for any profit include where the disclosable interest is disclosed to the directors of the corporation and the directors approve of the contract or transaction with any directors that hold a disclosable interest abstaining or the contract is approved by a special resolution of the shareholders. If all directors have a disclosable interest in a contract or transaction, any or all of | Under the Colorado Act and our articles of incorporation, contracts and transactions between us and one or more of our directors and officers, or between us and any other entity in which one or more of our directors or officers are directors or officers or have a financial interest may be void or voidable unless: (i) the material facts of the director’s or officer’s relationship or interest are disclosed or known to the board or committee and the board or committee authorizes the contract or transaction by the affirmative votes of a majority of the disinterested directors, (ii) the material facts of the director’s or officer’s relationship or interest are disclosed or known to the shareholders and the contract or transaction is approved in good faith by a vote of the shareholders, or (iii) the contract or transaction is fair as to the corporation as of the time it is authorized, approved or ratified by the board, a committee or the shareholders. Our articles of incorporation provide that the officers, directors and other members of our management shall be subject to the doctrine of ‘corporate opportunities‘ only insofar as it applies to business |
89
Table of Contents
White Knight Shareholder Rights | U.S. Gold Shareholder Rights | |||
those directors may vote on a directors’ resolution to approve the contract or transaction. Directors with a disclosable interest may be counted in the quorum at the directors’ meeting to approve the contract or transaction whether or not such directors vote at the directors’ meeting. White Knight’s articles also provide that a director or senior officer who holds any office or possesses any property interest that conflicts materially with his or her duties or interests as a director or senior officer must disclose the nature of such conflict to the board. | opportunities in which U.S. Gold has expressed an interest as determined from time to time by the board as evidenced by resolutions appearing in our minutes. Once such areas of interest are delineated, all such business opportunities within such area of interest which come to the attention of the officers, directors, and other members of our management shall be disclosed promptly to U.S. Gold and made available to us. Our board may reject any business opportunity presented to it and thereafter any officer, director or other member of management may avail himself or herself of such opportunity. Until such time as U.S. Gold, through our board, has designated an area of interest, our officers, directors and other member of management shall be free to engage in such areas of interest on their own. In addition, we adopted a corporate opportunity policy that describes the business opportunities in which we have an interest and prohibits our officers and directors from taking advantage of those opportunities without the approval of a majority of the disinterested directors or a committee of our board appointed for that purpose. |
90
Table of Contents
91
Table of Contents
92
Table of Contents
93
Table of Contents
94
Table of Contents
INFORMATION CONCERNING WHITE KNIGHT
A-1
Table of Contents
• | 59,384,972 White Knight common shares issued and outstanding as of September 30, 2006; | |
• | 5,120,000 White Knight common shares issuable upon exercise of outstanding options as of June 30, 2006; and | |
• | 1,500,000 White Knight common shares issuable upon exercise of outstanding warrants as of June 30, 2006. |
A-2
Table of Contents
• | CUN Minerals, Inc., incorporated in Nevada, 100% directly owned by White Knight. | |
• | White Knight Gold (U.S.) Inc., incorporated in Delaware, 100% directly owned by White Knight. | |
• | Quito Gold Corporation, incorporated in Nevada, 100% directly owned by White Knight. |
A-3
Table of Contents
Expenditure | Minimum Work | |||
Due Date | Expenditures ($) | |||
March 25, 2004 | 100,000 | |||
March 25, 2005 | 300,000 | |||
March 25, 2006 | 600,000 | |||
March 25, 2007 | 1,000,000 | |||
Total | 2,000,000 |
A-4
Table of Contents
A-5
Table of Contents
A-6
Table of Contents
Interval (feet) | Gold (ounces per ton) | |||
60 | 0.059 | |||
35 | 0.096 | |||
60 | 0.052 | |||
100 | 0.049 | |||
40 | 0.050 | |||
45 | 0.063 | |||
25 | 0.083 |
Interval (feet) | Gold (ounces per ton) | |||
25 | 0.066 | |||
25 | 0.054 | |||
10 | 0.063 |
A-7
Table of Contents
A-8
Table of Contents
A-9
Table of Contents
Cash Option | Common Share | |||||||||||
Payment Due Date | Payments ($) | Issuances | ||||||||||
Initial Payment | 1,000 (paid | ) | None | |||||||||
February 1, 2003 | 1,000 (paid | ) | 20,000 (issued) | |||||||||
February 1, 2004 | 2,000 (paid | ) | 20,000 (issued) | |||||||||
February 1, 2005 | 2,000 (paid | ) | 20,000 (issued) | |||||||||
February 1, 2006 | 3,000 (paid | ) | 20,000 (issued) | |||||||||
February 1, 2007 and each year thereafter | 5,000 | None |
A-10
Table of Contents
Drill Hole | Interval (feet) | Gold (ounces per ton) | ||||||
114-29 | 80 | 0.049 | ||||||
114-34 | 125 | 0.022 | ||||||
114-36 | 130 | 0.029 |
A-11
Table of Contents
A-12
Table of Contents
A-13
Table of Contents
A-14
Table of Contents
Drill Hole | Interval (feet) | Gold (ounces per ton) | ||||||
33-578 | 35 | 0.215 | ||||||
33-570 | 30 | 0.209 | ||||||
33-5 | 15 | 0.371 | ||||||
33-321 | 40 | 0.264 | ||||||
33-719 | 60 | 0.209 |
Gold Pick Deposit | Gold Ridge North Deposit | Totals | ||||||||||||||||||||||||||||||||||||||||||||||||
Ounces | Ounces | Ounces | ||||||||||||||||||||||||||||||||||||||||||||||||
Cutoff Grade | Tons | Grade | Au | Tons | Grade | Au | Tons | Grade | Au | |||||||||||||||||||||||||||||||||||||||||
Mineralization Type | Oz Au/t | 000’s | Oz Au/t | 000’s | 000’s | Oz Au/t | 000’s | 000’s | Oz Au/t | 000’s | ||||||||||||||||||||||||||||||||||||||||
Oxide | 0.01 | 4,738 | 0.039 | 184.8 | 1,108 | 0.034 | 37.7 | 5,846 | 0.038 | 222.5 | ||||||||||||||||||||||||||||||||||||||||
Carbonaceous | 0.01 | 1,954 | 0.049 | 95.7 | 74 | 0.037 | 2.7 | 2,028 | 0.049 | 98.4 | ||||||||||||||||||||||||||||||||||||||||
Totals | 0.01 | 6,692 | 0.042 | 280.5 | 1,182 | 0.034 | 40.4 | 7,874 | 0.041 | 320.9 | ||||||||||||||||||||||||||||||||||||||||
A-15
Table of Contents
A-16
Table of Contents
A-17
Table of Contents
A-18
Table of Contents
A-19
Table of Contents
A-20
Table of Contents
Drill Hole | Interval (feet) | Gold (ounces per ton) | ||||||
92-41 | 70 | 0.058 | ||||||
SS-26 | 85 | 0.039 | ||||||
SS-19 | 90 | 0.057 | ||||||
SS-27 | 125 | 0.037 | ||||||
92-53 | 100 | 0.035 |
Drill Hole | Interval (feet) | Gold (ounces per ton) | ||||||
55-51 | 20 | 0.019 | ||||||
55-12 | 120 | 0.019 | ||||||
55-10 | 10 | 0.038 | ||||||
PD55-27 | 30 | 0.012 |
A-21
Table of Contents
A-22
Table of Contents
Cash Option | Common Share | |||||||
Payment Due Date | Payments ($) | Issuances | ||||||
Initial Payment | 2,000(paid | ) | 20,000(issued) | |||||
February 1, 2003 | 2,000(paid | ) | 20,000(issued) | |||||
February 1, 2004 | 3,000(paid | ) | 20,000(issued) | |||||
February 1, 2005 | 3,000(paid | ) | 20,000(issued) | |||||
February 1, 2006 | 4,000(paid | ) | 20,000(issued) | |||||
February 1, 2007 and each year thereafter | 7,000 | None |
A-23
Table of Contents
A-24
Table of Contents
A-25
Table of Contents
A-26
Table of Contents
A-27
Table of Contents
Year Ended June 30 | ||||||||||||||||||||
2006 | 2005 | 2004 | 2003 | 2002 | ||||||||||||||||
(Cdn$) | ||||||||||||||||||||
Revenue (in thousands) | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||
Net Loss (in thousands) | (3,307 | ) | (1,063 | ) | (1,664 | ) | (357 | ) | (1,679 | ) | ||||||||||
Net Loss Per Share | (0.06 | ) | (0.02 | ) | (0.04 | ) | (0.01 | ) | (0.06 | ) | ||||||||||
Dividends Per Share | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
Weighted Avg. Shares (in thousands of shares) | 58,855 | 53,091 | 39,038 | 28,958 | 26,578 |
As at June 30 | ||||||||||||||||||||
2006 | 2005 | 2004 | 2003 | 2002 | ||||||||||||||||
(In thousands of Cdn$) | ||||||||||||||||||||
Working Capital | 13,239 | 11,216 | 9,805 | (87 | ) | 384 | ||||||||||||||
Mineral Property Interests | 2,800 | 2,456 | 1,754 | 1,105 | 959 | |||||||||||||||
Deferred Exploration Costs | 3,864 | 1,509 | 733 | 506 | 408 | |||||||||||||||
Long-Term Debt | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
Shareholders’ Equity | 20,902 | 15,517 | 12,590 | 1,678 | 1,994 | |||||||||||||||
Total Assets | 21,502 | 15,697 | 12,720 | 1,912 | 2,134 |
Year Ended June 30 | ||||||||||||||||||||
2005 | 2004 | |||||||||||||||||||
2006 | Restated | Restated | 2003 | 2002 | ||||||||||||||||
(Cdn$) | ||||||||||||||||||||
Loss Per Share | (0.10 | ) | (0.05 | ) | (0.06 | ) | (0.02 | ) | (0.03 | ) | ||||||||||
Shareholders’ Equity (in thousands) | 15,054 | 12,205 | 10,767 | 66 | 627 |
As at June 30 | ||||||||||||||||||||
2005 | 2004 | |||||||||||||||||||
2006 | Restated | Restated | 2003 | 2002 | ||||||||||||||||
(Cdn$) | ||||||||||||||||||||
Mineral Property Interests | 767 | 616 | 534 | 0 | 0 | |||||||||||||||
Deferred Exploration Costs | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
Total Assets | 15,654 | 12,385 | 10,767 | 300 | 767 |
A-28
Table of Contents
A-29
Table of Contents
A-30
Table of Contents
A-31
Table of Contents
A-32
Table of Contents
Type of Cost | 2007 | 2008 | 2009 | |||||||||
Leases | $ | 79,438 | $ | 85,379 | $ | 90,469 | ||||||
BLM Fees | $ | 444,750 | $ | 444,750 | $ | 444,750 | ||||||
County Fees | $ | 30,243 | $ | 30,243 | $ | 30,243 |
A-33
Table of Contents
Current | Government Body | $ Amount | Cdn$ Amount | |||||||||
Property | Status | Holding the Bond | of Bond | of Bond | ||||||||
Cottonwood | Exploration | Nevada Division of Minerals | $ | 30,885 | $ | — | ||||||
Gold Bar Horst | Exploration | Nevada Division of Minerals | 7,586 | — | ||||||||
Gold Pick | Exploration | Nevada Division of Minerals | 8,698 | — | ||||||||
Hunter | Exploration | Nevada Division of Minerals | 2,613 | — | ||||||||
Patty (Indian Ranch) | Exploration | BLM | 77,600 | — | ||||||||
McClusky Pass | Exploration | BLM, Nevada Division of Minerals | 2,114 | — | ||||||||
New Pass | Exploration | BLM | 5,982 | — | ||||||||
Slaven Canyon | Exploration | BLM | 12,997 | |||||||||
Unallocated Nevada | Exploration | BLM | 53,421 | — | ||||||||
Quito | Dropped | US Forest Service | 5,000 | — | ||||||||
Lookout | Dropped | B.C. Minister of Finance | — | 3,500 | ||||||||
MGM | Dropped | B.C. Minister of Finance | — | 2,000 |
Adit | A horizontal or nearly horizontal tunnel made for exploration or mining with one opening. | |
Alluvial | Material deposited by the action of running water. | |
Alteration | Any change in the mineral composition of a rock brought about by physical or chemical means. | |
Argillization | Alteration of the rock which produces clay minerals. | |
Audiomagnetotelluric | Geophysical technique which measures variations in the earth’s own electromagnetic field. | |
Au | Gold. | |
Barite | Barium sulphate. | |
Basalt | A general term for dark-colored mafic igneous rocks, commonly extrusive but locally intrusive. | |
Bioclastic Turbidites | Submarine debris flows. |
A-34
Table of Contents
Breccia | A rock in which angular fragments are surrounded by a mass of fine-grained matrix. | |
Carbonate | A sediment formed by the organic or inorganic precipitation from aqueous solution of carbonates of calcium, magnesium, or iron; e.g., limestone and dolomite. | |
Chert | A hard, dense, sedimentary rock, consisting primarily of cryptocrystaline quartz. | |
CSAMT | Controlled Source Audio Magnetotelluric — geophysical method which measures the decay of an induced electromagnetic field. | |
Devonian | Geologic era 360 million years to 410 million years. | |
Dolomite | A carbonate sedimentary rock consisting of carbonate and magnesium. Often associated with and interbedded with limestone. | |
Embayment | Indentation in the profile of a coastline. | |
Facies | Environment in which a certain sedimentary rock unit is deposited. | |
Felsic | Intrusive or volcanic rock with a high silica content. | |
g/t | Grams per metric tonne. | |
Greenstone | Metamorphosed intermediate to basic volcanics. | |
Hematite | An oxide of iron, and one of iron’s most common ore minerals. | |
Horst | A relatively uplifted rock unit or block that is bounded by faults on its long sides. | |
Hydrothermal | The products or the actions of heated waters in a rock mass such as a mineral deposit precipitating from a hot solution. | |
Induced Polarization | Geophysical exploration method which measures decay of an induced charge. | |
Jasperoid | A dense, usually gray, siliceous rock which contains quartz instead of limestone or dolomite. | |
Karsting | The development of large open spaces (caves) by the process of solution collapse. This usually takes place in limestones or other calcium carbonate rich rocks. | |
Lower-plate | Generally refers to the eastern assemblage of northeastern Nevada. | |
Magnetotelluric Survey | An electromagnetic survey in which natural electric and magnetic fields are measured. | |
Miocene | Geologic era 23.7 Million years to 6.2 million years. | |
Micritic | Fine-grained carbonate rock. | |
Opt | Ounces per ton. | |
Paleozoic | Geologic era 570 million years to 245 million years. | |
ppb | Parts per billion. | |
Pod | A roughly cylindrically-shaped body of ore that decreases at the ends. | |
Quarternary | The period of Earth’s history from about 2 million years ago to the present; also, the rocks and deposits of that age. |
A-35
Table of Contents
Rhyolite | A group of extrusive igneous rocks, typically porphyritic and commonly exhibiting flow texture, with phenocrysts of quartz and alkali feldspar in a glassy to cryptocrystalline groundmass; also, any rock in that group; the extrusive equivalent of granite. | |
Sediments | Solid fragmental material that originates from weathering of rocks and is transported or deposited by air, water, or ice, or that accumulates by other natural agents, such as chemical precipitation from solution or secretion by organisms, and that forms in layers on the Earth’s surface at ordinary temperatures in a loose, unconsolidated form; e.g., sand, gravel, silt, mud, alluvium. | |
Siliclastic | Sedimentary rock with a high silica content. | |
Siltstone | An indurated silt having the texture and composition of shale but lacking its fine lamination or fissility; a massive mudstone in which the silt predominates over clay. | |
Tertiary | Geologic era 57 million years to recent. | |
Upper-plate | Generally refers to the western assemblage of northeastern Nevada. |
• | A final or bankable feasibility study is required to meet the requirements to designate reserves. | |
• | A historic three year average price must be used in any reserve or cash flow analysis to designate reserves. | |
• | To qualify as a reserve, the primary environmental analysis should be submitted to governmental authorities. |
Mineral Reserve | The economically mineable part of a measured or indicated mineral resource demonstrated by a preliminary feasibility study. This study must include adequate information on mining, processing, metallurgical, economic and other relevant factors that demonstrate, at the time of reporting, that economic extraction can be justified. A mineral reserve includes diluting materials and allowances for losses that might occur when the material is mined. | |
Proven Mineral Reserve | The economically mineable part of a measured mineral resource demonstrated by at least a preliminary feasibility study. This study must include adequate information on mining processing, metallurgical, economic, and other relevant factors that demonstrate, at the time of reporting, that economic extraction is justified. |
A-36
Table of Contents
Probable Mineral Reserve | The economically mineable part of an indicated, and in some circumstances, a measured mineral resource demonstrated by at least a preliminary feasibility study. This study must include adequate information on mining, processing, metallurgical, economic, and other relevant factors that demonstrate, at the time of reporting, that economic extraction can be justified. | |
Mineral Resource | A concentration or occurrence of natural, solid, inorganic or fossilized organic material in or on the Earth’s crust in such form and quantity and of such a grade or quality that it has reasonable prospects for economic extraction. The location, quantity, grade, geological characteristics and continuity of a mineral resource are known, estimated or interpreted form specific geological evidence and knowledge. | |
Measured Mineral Resource | That part of a mineral resource for which quantity, grade or quality, densities, shape and physical characteristics are so well established that they can be estimated with confidence sufficient to allow the appropriate application of technical and economic parameters, to support production planning and evaluation of the economic viability of the deposit. The estimate is based on detailed and reliable exploration, sampling and testing information gathered through appropriate techniques from locations such as outcrops, trenches, pits, workings and drill holes that are spaced closely enough to confirm both geological and grade continuity. | |
Indicated Mineral Resource | That part of a mineral resource for which quantity, grade or quality, densities, shape and physical characteristics can be estimated with a level of confidence sufficient to allow the appropriate application of technical and economic parameters, to support mine planning and evaluation of the economic viability of the deposit. The estimate is based on detailed and reliable exploration and testing information gathered through appropriate techniques from locations such as outcrops, trenches, pits, workings and drill holes that are spaced closely enough for geological and grade continuity to be reasonably assumed. | |
Inferred Mineral Resource | That part of a mineral resource for which quantity and grade or quality can be estimated on the basis of geological evidence and limited sampling and reasonably assumed, but not verified, geological and grade continuity. The estimate is based on limited information and sampling gathered through appropriate techniques from locations such as outcrops, trenches, pits, workings and drill holes. | |
Preliminary Feasibility Study | A comprehensive study of the viability of a mineral project that has advanced to a stage where the mining method, in the case of underground mining, or the pit configuration, in the case of an open pit, has determined, and includes a financial analysis based on reasonable assumptions of technical, engineering, legal, operating, and economic factors and evaluation of other relevant factors which are sufficient for a qualified person, acting reasonably, to determine if all or part of the mineral resource may be classified as a mineral reserve. |
A-37
Table of Contents
Metric Measurement | U.S. Equivalent | Multiply Metric Figure by: | ||||
Hectares | Acres | 2.471 | ||||
Meters | Feet (ft.) | 3.281 | ||||
Kilometers (km) | Miles | 0.621 | ||||
Tonnes | Tons (2000 pounds) | 1.102 | ||||
Grams/tonne | Ounces (troy/tonne) | 0.029 |
A-38
Table of Contents
(An Exploration Stage Company)
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
JUNE 30, 2006
B-1
Table of Contents
-U.S. REPORTING DIFFERENCE
B-2
Table of Contents
(An Exploration Stage Company)
CONSOLIDATED BALANCE SHEETS
As at June 30 | ||||||||
2006 | 2005 | |||||||
(Expressed in Canadian Dollars) | ||||||||
ASSETS | ||||||||
Current | ||||||||
Cash | $ | 11,397,885 | $ | 282,459 | ||||
Temporary investments (Note 3) | 2,107,699 | 10,895,443 | ||||||
Receivables (net of allowance — $NIL; 2005 — $NIL) | 117,490 | 176,164 | ||||||
Prepaid expenses | 49,370 | 41,974 | ||||||
Total current assets | 13,672,444 | 11,396,040 | ||||||
Mineral property interests(Note 4) | 2,799,619 | 2,456,147 | ||||||
Deferred exploration costs(Note 5) | 3,864,359 | 1,508,878 | ||||||
Equipment(Note 6) | 930,853 | 139,118 | ||||||
Restricted reclamation bonds(Note 12) | 234,783 | 196,692 | ||||||
Total assets | $ | 21,502,058 | $ | 15,696,875 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current | ||||||||
Accounts payable and accrued liabilities | $ | 315,515 | $ | 161,831 | ||||
Due to related parties (Note 7) | 118,002 | 17,754 | ||||||
Total current liabilities | 433,517 | 179,585 | ||||||
Asset retirement obligation(Note 8) | 165,985 | |||||||
Total Liabilities | 599,502 | 179,585 | ||||||
Shareholders’ equity | ||||||||
Capital stock (Note 9) | ||||||||
Authorized: unlimited common shares without par value | ||||||||
Issued and outstanding 59,384,972 (2005 — 54,089,386) | 33,630,385 | 26,844,701 | ||||||
Contributed surplus | 3,153,572 | 1,246,525 | ||||||
Deficit accumulated during the exploration stage | (15,881,401 | ) | (12,573,936 | ) | ||||
Total shareholders’ equity | 20,902,556 | 15,517,290 | ||||||
Total liabilities and shareholders’ equity | $ | 21,502,058 | $ | 15,696,875 | ||||
Nature and continuance of operations(Note 1) | ||||||||
Commitments(Note 14) | ||||||||
On behalf of the Board: |
Director | Director | |||||
/s/ John M. Leask | /s/ Megan Cameron-Jones | |||||
John M. Leask | Megan Cameron-Jones |
B-3
Table of Contents
(An Exploration Stage Company)
CONSOLIDATED STATEMENTS OF OPERATIONS
Year Ended June 30 | ||||||||||||||||
Cumulative | ||||||||||||||||
Amounts from | ||||||||||||||||
Inception on | ||||||||||||||||
December 18, 1986 | ||||||||||||||||
to June 30, 2006 | 2006 | 2005 | 2004 | |||||||||||||
(Expressed in Canadian Dollars) | ||||||||||||||||
ADMINISTRATION COSTS | ||||||||||||||||
Amortization | $ | 220,145 | $ | 34,051 | $ | 30,546 | $ | 13,893 | ||||||||
Audit | 255,423 | 116,362 | 48,696 | 10,950 | ||||||||||||
Bank charges and interest | 26,349 | 7,464 | 5,762 | 1,520 | ||||||||||||
Consulting | 1,283,627 | 123,809 | 116,588 | 82,540 | ||||||||||||
Consulting — stock-based compensation (Note 9) | 3,263,846 | 2,275,298 | 148,543 | 840,005 | ||||||||||||
Investor relations and shareholder information | 665,974 | 175,427 | 123,189 | 52,889 | ||||||||||||
Legal | 641,631 | 120,155 | 26,958 | 23,196 | ||||||||||||
Management fees — related party (Note 7) | 1,437,910 | 264,000 | 264,000 | 210,000 | ||||||||||||
Office and miscellaneous | 753,670 | 96,089 | 85,068 | 56,201 | ||||||||||||
Rent | 338,199 | 56,497 | 54,873 | 28,300 | ||||||||||||
Telephone | 204,215 | 21,183 | 16,444 | 8,898 | ||||||||||||
Transfer agent and listing fees | 305,597 | 43,589 | 31,029 | 55,506 | ||||||||||||
Travel and entertainment | 505,337 | 108,044 | 69,132 | 52,569 | ||||||||||||
Wages and benefits | 831,071 | 130,998 | 79,918 | 31,863 | ||||||||||||
Loss before other items | (10,732,994 | ) | (3,572,966 | ) | (1,100,746 | ) | (1,468,330 | ) | ||||||||
OTHER ITEMS | ||||||||||||||||
Write-off of deferred exploration costs (Note 5) | (3,560,589 | ) | (143,783 | ) | (194,598 | ) | (241,549 | ) | ||||||||
Interest income | 1,295,734 | 442,036 | 261,600 | 97,920 | ||||||||||||
Option payments received (net) | 633,519 | |||||||||||||||
Write-off of mineral property interests | (3,814,257 | ) | ||||||||||||||
Gain (loss) on foreign exchange | 125,574 | (11,574 | ) | (60,377 | ) | (9,299 | ) | |||||||||
Gain (loss) on disposal of temporary investments | 166,591 | (23,927 | ) | |||||||||||||
Unrealized recovery (loss) on temporary investments (Note 3) | (8,846 | ) | 2,749 | 31,404 | (42,999 | ) | ||||||||||
Gain (loss) on disposal of equipment | 13,867 | (757 | ) | |||||||||||||
(5,148,407 | ) | 265,501 | 37,272 | (195,927 | ) | |||||||||||
Loss for the period | $ | (15,881,401 | ) | $ | (3,307,465 | ) | $ | (1,063,474 | ) | $ | (1,664,257 | ) | ||||
Basic and diluted loss per common share | $ | (0.06 | ) | $ | (0.02 | ) | $ | (0.04 | ) | |||||||
Weighted average number of common shares outstanding | 58,855,176 | 53,091,304 | 39,038,472 | |||||||||||||
B-4
Table of Contents
Deficit | ||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||
During the | ||||||||||||||||||||||||
Number of | Contributed | Exploration | ||||||||||||||||||||||
Shares | Price | Amount | Surplus | Stage | Total | |||||||||||||||||||
(Expressed in Canadian Dollars) | ||||||||||||||||||||||||
Balance, June 30, 1986 | $ | $ | $ | $ | $ | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Incorporation | 1 | |||||||||||||||||||||||
Initial offering | 201,200 | 0.13 | 26,300 | 26,300 | ||||||||||||||||||||
Loss for the period | (17,325 | ) | (17,325 | ) | ||||||||||||||||||||
Balance, June 30, 1987 | 201,201 | 26,300 | (17,325 | ) | 8,975 | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Initial offering | 1,176,400 | 0.12 | 138,100 | 138,100 | ||||||||||||||||||||
Loss for the year | (49,793 | ) | (49,793 | ) | ||||||||||||||||||||
Balance, June 30, 1988 | 1,377,601 | 164,400 | (67,118 | ) | 97,282 | |||||||||||||||||||
Loss for the year | (44,166 | ) | (44,166 | ) | ||||||||||||||||||||
Balance, June 30, 1989 | 1,377,601 | 164,400 | (111,284 | ) | 53,116 | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 150,000 | 0.46 | 68,499 | 68,499 | ||||||||||||||||||||
Exercise of stock options | 332,680 | 0.40 | 133,072 | 133,072 | ||||||||||||||||||||
Private placement | 350,000 | 0.40 | 140,000 | 140,000 | ||||||||||||||||||||
Private placement | 250,000 | 0.50 | 125,000 | 125,000 | ||||||||||||||||||||
Flow-through private placement | 279,905 | 0.54 | 150,100 | 150,100 | ||||||||||||||||||||
Exercise of agent’s warrants | 105,000 | 0.40 | 42,000 | 42,000 | ||||||||||||||||||||
Private placement expenses | (30,000 | ) | (30,000 | ) | ||||||||||||||||||||
Loss for the year | (282,410 | ) | (282,410 | ) | ||||||||||||||||||||
Balance, June 30, 1990 | 2,845,186 | 793,071 | (393,694 | ) | 399,377 | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Exercise of stock options | 50,000 | 0.90 | 45,000 | 45,000 | ||||||||||||||||||||
Exercise of stock options | 262,250 | 0.28 | 73,430 | 73,430 | ||||||||||||||||||||
Private placement | 600,000 | 0.15 | 90,000 | 90,000 | ||||||||||||||||||||
Private placement | 263,158 | 0.95 | 250,000 | 250,000 | ||||||||||||||||||||
Flow-through private placement | 286,666 | 0.15 | 43,000 | 43,000 | ||||||||||||||||||||
Loss for the year | (119,275 | ) | (119,275 | ) | ||||||||||||||||||||
Balance, June 30, 1991 | 4,307,260 | $ | 1,294,501 | $ | $ | (512,969 | ) | $ | 781,532 | |||||||||||||||
B-5
Table of Contents
Deficit | ||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||
During the | ||||||||||||||||||||||||
Number of | Contributed | Exploration | ||||||||||||||||||||||
Shares | Price | Amount | Surplus | Stage | Total | |||||||||||||||||||
(Expressed in Canadian Dollars) | ||||||||||||||||||||||||
Balance, June 30, 1991 | 4,307,260 | $ | $ | 1,294,501 | $ | $ | (512,969 | ) | $ | 781,532 | ||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 100,000 | 0.29 | 29,000 | 29,000 | ||||||||||||||||||||
Exercise of stock options | 245,000 | 0.15 | 36,750 | 36,750 | ||||||||||||||||||||
Debt settlement | 114,308 | 0.53 | 60,869 | 60,869 | ||||||||||||||||||||
Private placement | 55,555 | 0.18 | 10,000 | 10,000 | ||||||||||||||||||||
Finder’s fee | 9,000 | 0.33 | 2,970 | 2,970 | ||||||||||||||||||||
Private placement | 300,000 | 0.33 | 99,000 | 99,000 | ||||||||||||||||||||
Private placement | 122,222 | 0.45 | 55,000 | 55,000 | ||||||||||||||||||||
Exercise of warrants | 460,000 | 0.20 | 92,000 | 92,000 | ||||||||||||||||||||
Exercise of warrants | 75,000 | 0.33 | 24,750 | 24,750 | ||||||||||||||||||||
Loss for the year | (164,398 | ) | (164,398 | ) | ||||||||||||||||||||
Balance, June 30, 1992 | 5,788,345 | 1,704,840 | (677,367 | ) | 1,027,473 | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 250,000 | 0.20 | 50,000 | 50,000 | ||||||||||||||||||||
Exercise of stock options | 189,999 | 0.15 | 28,500 | 28,500 | ||||||||||||||||||||
Exercise of stock options | 395,000 | 0.20 | 79,000 | 79,000 | ||||||||||||||||||||
Private placement | 500,000 | 0.40 | 200,000 | 200,000 | ||||||||||||||||||||
Private placement | 20,000 | 0.45 | 9,000 | 9,000 | ||||||||||||||||||||
Private placement | 28,000 | 0.50 | 14,000 | 14,000 | ||||||||||||||||||||
Loss for the year | (115,290 | ) | (115,290 | ) | ||||||||||||||||||||
Balance, June 30, 1993 | 7,171,344 | 2,085,340 | (792,657 | ) | 1,292,683 | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 190,000 | 0.24 | 46,000 | 46,000 | ||||||||||||||||||||
Exercise of stock options | 15,000 | 0.15 | 2,250 | 2,250 | ||||||||||||||||||||
Exercise of stock options | 132,000 | 0.21 | 27,720 | 27,720 | ||||||||||||||||||||
Private placement | 600,000 | 0.15 | 90,000 | 90,000 | ||||||||||||||||||||
Private placement | 300,000 | 0.23 | 67,500 | 67,500 | ||||||||||||||||||||
Loss for the year | (1,051,873 | ) | (1,051,873 | ) | ||||||||||||||||||||
Balance, June 30, 1994 | 8,408,344 | 2,318,810 | (1,844,530 | ) | 474,280 |
B-6
Table of Contents
Deficit | ||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||
During the | ||||||||||||||||||||||||
Number of | Contributed | Exploration | ||||||||||||||||||||||
Shares | Price | Amount | Surplus | Stage | Total | |||||||||||||||||||
(Expressed in Canadian Dollars) | ||||||||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 70,000 | $ | 0.17 | $ | 11,900 | $ | $ | $ | 11,900 | |||||||||||||||
Loss for the year | (84,711 | ) | (84,711 | ) | ||||||||||||||||||||
Balance, June 30, 1995 | 8,478,344 | 2,330,710 | (1,929,241 | ) | 401,469 | |||||||||||||||||||
Balance, June 30, 1995 | 8,478,344 | 2,330,710 | (1,929,241 | ) | 401,469 | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 130,000 | 0.50 | 65,000 | 65,000 | ||||||||||||||||||||
Exercise of stock options | 4,000 | 0.62 | 2,480 | 2,480 | ||||||||||||||||||||
Exercise of stock options | 580,000 | 0.22 | 127,600 | 127,600 | ||||||||||||||||||||
Exercise of stock options | 265,000 | 0.30 | 79,500 | 79,500 | ||||||||||||||||||||
Private placement | 650,000 | 0.30 | 195,000 | 195,000 | ||||||||||||||||||||
Private placement | 1,800,000 | 0.15 | 270,000 | 270,000 | ||||||||||||||||||||
Private placement | 500,000 | 0.46 | 230,000 | 230,000 | ||||||||||||||||||||
Private placement | 2,000,000 | 0.68 | 1,360,000 | 1,360,000 | ||||||||||||||||||||
Exercise of warrants | 10,000 | 0.30 | 3,000 | 3,000 | ||||||||||||||||||||
Exercise of warrants | 600,000 | 0.17 | 102,000 | 102,000 | ||||||||||||||||||||
Exercise of warrants | 300,000 | 0.26 | 78,000 | 78,000 | ||||||||||||||||||||
Loss for the year | (288,538 | ) | (288,538 | ) | ||||||||||||||||||||
Balance, June 30, 1996 | 15,317,344 | 4,843,290 | (2,217,779 | ) | 2,625,511 | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Exercise of stock options | 205,000 | 0.78 | 159,900 | 159,900 | ||||||||||||||||||||
Exercise of stock options | 9,500 | 0.62 | 5,890 | 5,890 | ||||||||||||||||||||
Private placement | 100,000 | 1.40 | 140,000 | 140,000 | ||||||||||||||||||||
Private placement | 3,600,000 | 1.00 | 3,600,000 | 3,600,000 | ||||||||||||||||||||
Exercise of warrants | 470,000 | 0.30 | 141,000 | 141,000 | ||||||||||||||||||||
Exercise of warrants | 225,000 | 0.15 | 33,750 | 33,750 | ||||||||||||||||||||
Exercise of warrants | 500,000 | 0.46 | 230,000 | 230,000 | ||||||||||||||||||||
Loss for the year | (477,124 | ) | (477,124 | ) | ||||||||||||||||||||
Balance, June 30, 1997 | 20,426,844 | 9,153,830 | (2,694,903 | ) | 6,458,927 | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 70,000 | 1.32 | 92,700 | 92,700 | ||||||||||||||||||||
Exercise of warrants | 1,575,000 | 0.17 | 267,750 | 267,750 | ||||||||||||||||||||
Loss for the year | (1,063,932 | ) | (1,063,932 | ) | ||||||||||||||||||||
Balance, June 30, 1998 | 22,071,844 | 9,514,280 | (3,758,835 | ) | 5,755,445 |
B-7
Table of Contents
Deficit | ||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||
During the | ||||||||||||||||||||||||
Number of | Contributed | Exploration | ||||||||||||||||||||||
Shares | Price | Amount | Surplus | Stage | Total | |||||||||||||||||||
(Expressed in Canadian Dollars) | ||||||||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Private placement | 3,708,132 | $ | 0.38 | $ | 1,409,090 | $ | $ | $ | 1,409,090 | |||||||||||||||
Mineral property interests | 70,000 | 0.41 | 28,500 | 28,500 | ||||||||||||||||||||
Management bonus | 500,000 | 0.30 | 150,000 | 150,000 | ||||||||||||||||||||
Loss for the year | (2,173,417 | ) | (2,173,417 | ) | ||||||||||||||||||||
Balance, June 30, 1999 | 26,349,976 | 11,101,870 | (5,932,252 | ) | 5,169,618 | |||||||||||||||||||
Balance, June 30, 1999 | 26,349,976 | 11,101,870 | (5,932,252 | ) | 5,169,618 | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 170,000 | 0.27 | 46,300 | 46,300 | ||||||||||||||||||||
Loss for the year | (1,234,438 | ) | (1,234,438 | ) | ||||||||||||||||||||
Balance, June 30, 2000 | 26,519,976 | 11,148,170 | (7,166,690 | ) | 3,981,480 | |||||||||||||||||||
Loss for the year | (642,586 | ) | (642,586 | ) | ||||||||||||||||||||
Balance, June 30, 2001 | 26,519,976 | 11,148,170 | (7,809,276 | ) | 3,338,894 | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 20,000 | 0.20 | 4,000 | 4,000 | ||||||||||||||||||||
Exercise of stock options | 300,000 | 0.10 | 30,000 | 30,000 | ||||||||||||||||||||
Private placement | 1,764,706 | 0.17 | 300,000 | 300,000 | ||||||||||||||||||||
Finder’s fee | 176,470 | |||||||||||||||||||||||
Loss for the year | (1,679,183 | ) | (1,679,183 | ) | ||||||||||||||||||||
Balance, June 30, 2002 | 28,781,152 | 11,482,170 | (9,488,459 | ) | 1,993,711 | |||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 40,000 | 0.20 | 8,000 | 8,000 | ||||||||||||||||||||
Exercise of stock options | 337,500 | 0.10 | 33,750 | 33,750 | ||||||||||||||||||||
Loss for the year | (357,746 | ) | (357,746 | ) | ||||||||||||||||||||
Balance, June 30, 2003 | 29,158,652 | 11,523,920 | (9,846,205 | ) | 1,677,715 |
B-8
Table of Contents
Deficit | ||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||
During the | ||||||||||||||||||||||||
Number of | Contributed | Exploration | ||||||||||||||||||||||
Shares | Price | Amount | Surplus | Stage | Total | |||||||||||||||||||
(Expressed in Canadian Dollars) | ||||||||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 40,000 | $ | 0.78 | $ | 31,200 | $ | $ | $ | 31,200 | |||||||||||||||
Exercise of stock options | 1,712,500 | 0.10 | 171,250 | 171,250 | ||||||||||||||||||||
Exercise of stock options | 422,000 | 0.23 | 97,060 | 97,060 | ||||||||||||||||||||
Private placement | 2,500,000 | 0.40 | 1,000,000 | 1,000,000 | ||||||||||||||||||||
Finder’s fee | 125,000 | |||||||||||||||||||||||
Private placement | 7,764,704 | 0.85 | 6,599,998 | 6,599,998 | ||||||||||||||||||||
Private placement | 2,222,222 | 0.90 | 2,000,000 | 2,000,000 | ||||||||||||||||||||
Exercise of warrants | 3,708,132 | 0.44 | 1,631,578 | 1,631,578 | ||||||||||||||||||||
Exercise of warrants | 1,941,176 | 0.25 | 485,294 | 485,294 | ||||||||||||||||||||
Exercise of warrants | 435,000 | 0.60 | 261,000 | 261,000 | ||||||||||||||||||||
Private placement expenses | (896,428 | ) | 355,906 | (540,522 | ) | |||||||||||||||||||
Stock-based compensation | 840,005 | 840,005 | ||||||||||||||||||||||
Loss for the year | (1,664,257 | ) | (1,664,257 | ) | ||||||||||||||||||||
Balance, June 30, 2004 | 50,029,386 | 22,904,872 | 1,195,911 | (11,510,462 | ) | 12,590,321 | ||||||||||||||||||
Balance, June 30, 2004 | 50,029,386 | 22,904,872 | 1,195,911 | (11,510,462 | ) | 12,590,321 | ||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 40,000 | 0.71 | 28,400 | 28,400 | ||||||||||||||||||||
Exercise of stock options (Note 9) | 230,000 | 0.30 | 120,125 | 120,125 | ||||||||||||||||||||
Exercise of warrants (Note 9) | 1,965,000 | 0.60 | 1,179,000 | 1,179,000 | ||||||||||||||||||||
Exercise of broker’s warrants (Note 9) | 325,000 | 0.60 | 242,304 | 242,304 | ||||||||||||||||||||
Private placement | 1,500,000 | 1.58 | 2,370,000 | 2,370,000 | ||||||||||||||||||||
Stock-based compensation | 148,543 | 148,543 | ||||||||||||||||||||||
Less: Fair market value of stock options and broker’s warrants exercised | (97,929 | ) | (97,929 | ) | ||||||||||||||||||||
Loss for the year | (1,063,474 | ) | (1,063,474 | ) | ||||||||||||||||||||
Balance, June 30, 2005 | 54,089,386 | 26,844,701 | 1,246,525 | (12,573,936 | ) | 15,517,290 |
B-9
Table of Contents
Deficit | ||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||
During the | ||||||||||||||||||||||||
Number of | Contributed | Exploration | ||||||||||||||||||||||
Shares | Price | Amount | Surplus | Stage | Total | |||||||||||||||||||
(Expressed in Canadian Dollars) | ||||||||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||
Mineral property interests | 40,000 | $ | 1.80 | $ | 72,000 | $ | $ | $ | 72,000 | |||||||||||||||
Exercise of stock options (Note 9) | 315,000 | 0.54 | 298,384 | 298,384 | ||||||||||||||||||||
Exercise of warrants (Note 9) | 4,397,057 | 1.25 | 5,496,321 | 5,496,321 | ||||||||||||||||||||
Exercise of broker’s warrants (Note 9) | 543,529 | 1.25 | 918,979 | 918,979 | ||||||||||||||||||||
Stock-based compensation | 2,275,298 | 2,275,298 | ||||||||||||||||||||||
Less: Fair market value of stock options and broker’s warrants exercised | (368,251 | ) | (368,251 | ) | ||||||||||||||||||||
Loss for the year | (3,307,465 | ) | (3,307,465 | ) | ||||||||||||||||||||
Balance, June 30, 2006 | 59,384,972 | $ | 33,630,385 | $ | 3,153,572 | $ | (15,881,401 | ) | $ | 20,902,556 | ||||||||||||||
B-10
Table of Contents
Year Ended June 30 | ||||||||||||||||
Cumulative | ||||||||||||||||
Amounts from | ||||||||||||||||
Inception on | ||||||||||||||||
December 18, | ||||||||||||||||
1986 to | ||||||||||||||||
June 30, | ||||||||||||||||
2006 | 2006 | 2005 | 2004 | |||||||||||||
(Expressed in Canadian Dollars) | ||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||
Loss for the period | $ | (15,881,401 | ) | $ | (3,307,465 | ) | $ | (1,063,474 | ) | $ | (1,664,257 | ) | ||||
Items not affecting cash: | ||||||||||||||||
Amortization | 220,145 | 34,051 | 30,546 | 13,893 | ||||||||||||
Write-off of mineral property interests | 3,814,257 | |||||||||||||||
Write-off of deferred exploration costs | 3,560,589 | 143,783 | 194,598 | 241,549 | ||||||||||||
Loss (gain) on disposal of equipment | (13,867 | ) | 757 | |||||||||||||
Stock-based compensation | 3,263,846 | 2,275,298 | 148,543 | 840,005 | ||||||||||||
Unrealized loss (recovery) on temporary investments | 8,846 | (2,749 | ) | (31,404 | ) | 42,999 | ||||||||||
Loss (gain) on disposal of investments | (166,591 | ) | 23,927 | |||||||||||||
Shares issued for management bonus | 150,000 | |||||||||||||||
Changes in non-cash working capital items: | ||||||||||||||||
Decrease (increase) in receivables | (117,490 | ) | 58,674 | (103,457 | ) | (70,608 | ) | |||||||||
Increase in prepaid expenses | (49,370 | ) | (7,396 | ) | (26,214 | ) | (4,374 | ) | ||||||||
Increase (decrease) in accounts payable and accrued liabilities | 298,409 | 75,709 | (51,640 | ) | 12,714 | |||||||||||
Increase (decrease) in due to related parties | 118,002 | 100,248 | (52,616 | ) | (153,168 | ) | ||||||||||
Net cash used in operating activities | (4,794,625 | ) | (605,920 | ) | (954,361 | ) | (741,247 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||
Issuance of capital stock | 32,724,773 | 6,345,433 | 3,813,500 | 11,705,658 | ||||||||||||
Net cash provided by financing activities | 32,724,773 | 6,345,433 | 3,813,500 | 11,705,658 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||
Acquisition of mineral property interests | (6,046,712 | ) | (288,777 | ) | (673,373 | ) | (611,213 | ) | ||||||||
Deferred exploration costs | (7,339,341 | ) | (2,413,657 | ) | (816,648 | ) | (442,661 | ) | ||||||||
Restricted reclamation bond refunded (posted) | (228,453 | ) | (31,761 | ) | 15,547 | (65,252 | ) | |||||||||
Acquisition (disposal) of temporary investments (net) | (1,909,954 | ) | 8,806,566 | (3,413,215 | ) | (7,493,823 | ) | |||||||||
Proceeds from disposal of equipment | 58,141 | 1,968 | ||||||||||||||
Acquisition of equipment | (1,065,944 | ) | (696,458 | ) | (86,486 | ) | (89,321 | ) | ||||||||
Net cash provided by (used in) investing activities | (16,532,263 | ) | 5,375,913 | (4,972,207 | ) | (8,702,270 | ) | |||||||||
Increase (decrease) in cash during the period | 11,397,885 | 11,115,426 | (2,113,068 | ) | 2,262,141 | |||||||||||
Cash, beginning of period | 282,459 | 2,395,527 | 133,386 | |||||||||||||
Cash, end of period | $ | 11,397,885 | $ | 11,397,885 | $ | 282,459 | $ | 2,395,527 | ||||||||
B-11
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
1. | NATURE AND CONTINUANCE OF OPERATIONS |
2006 | 2005 | |||||||
Working capital | $ | 13,238,927 | $ | 11,216,455 | ||||
Deficit | (15,881,401 | ) | (12,573,936 | ) |
2. | SIGNIFICANT ACCOUNTING POLICIES |
B-12
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
CUN Minerals Inc.
Quito Gold Corp.
B-13
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
B-14
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Vehicles and technical equipment | 30 | % | ||
Office equipment | 20 | % |
B-15
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
3. | TEMPORARY INVESTMENTS |
B-16
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
4. | MINERAL PROPERTY INTERESTS |
Balance at | Balance at | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2005 | Additions | Recovery | 2006 | |||||||||||||
Nevada Properties | ||||||||||||||||
Benmark | $ | 61,163 | $ | 19,955 | $ | $ | 81,118 | |||||||||
Celt | 283,867 | 1,052 | 284,919 | |||||||||||||
Cottonwood | 93,403 | 66,811 | 160,214 | |||||||||||||
Fye Canyon | 173,778 | 47 | 173,825 | |||||||||||||
Gold Bar Horst | 120,828 | 28,409 | 149,237 | |||||||||||||
Gold Pick | 19,555 | 5,001 | 24,556 | |||||||||||||
Goldstone | 22,684 | 9,625 | 32,309 | |||||||||||||
Hunter | 88,788 | 48,103 | 136,891 | |||||||||||||
Ian | 18,930 | 12,387 | 31,317 | |||||||||||||
Knolls | 58,154 | 27,948 | 86,102 | |||||||||||||
McClusky Pass | 96,737 | 37,723 | 134,460 | |||||||||||||
New Pass | 419,727 | 1,062 | (1,057 | ) | 419,732 | |||||||||||
Pat Canyon | 81,163 | 27,634 | 108,797 | |||||||||||||
Patty (formerly Indian Ranch) | 108,402 | 108,402 | ||||||||||||||
Slaven Canyon | 254,556 | 110,871 | 365,427 | |||||||||||||
South Cabin Creek | 34,349 | 13,040 | 47,389 | |||||||||||||
Squaw Creek | 377,471 | 1,498 | (108,708 | ) | 270,261 | |||||||||||
Tonkin Summit | 100,788 | 28,875 | 129,663 | |||||||||||||
Other | 41,804 | 13,196 | 55,000 | |||||||||||||
Total Nevada Properties | $ | 2,456,147 | $ | 453,237 | $ | (109,765 | ) | $ | 2,799,619 | |||||||
B-17
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Balance at | Balance at | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2004 | Additions | Recovery | 2005 | |||||||||||||
Nevada Properties | ||||||||||||||||
Benmark | $ | 24,922 | $ | 36,241 | $ | $ | 61,163 | |||||||||
Celt | 106,057 | 194,427 | (16,617 | ) | 283,867 | |||||||||||
Cottonwood | 58,016 | 35,387 | 93,403 | |||||||||||||
Fye Canyon | 119,889 | 57,559 | (3,670 | ) | 173,778 | |||||||||||
Gold Bar Horst | 82,543 | 38,285 | 120,828 | |||||||||||||
Gold Pick | 10,811 | 8,744 | 19,555 | |||||||||||||
Goldstone | 19,846 | 2,838 | 22,684 | |||||||||||||
Hunter | 62,830 | 25,958 | 88,788 | |||||||||||||
Ian | 18,930 | 18,930 | ||||||||||||||
Knolls | 58,154 | 58,154 | ||||||||||||||
McClusky Pass | 56,194 | 40,543 | 96,737 | |||||||||||||
New Pass | 402,981 | 17,888 | (1,142 | ) | 419,727 | |||||||||||
Pat Canyon | 34,965 | 46,198 | 81,163 | |||||||||||||
Patty (formerly Indian Ranch) | 108,402 | 108,402 | ||||||||||||||
Slaven Canyon | 163,314 | 91,242 | 254,556 | |||||||||||||
South Cabin Creek | 17,426 | 16,923 | 34,349 | |||||||||||||
Squaw Creek | 426,563 | 25,511 | (74,603 | ) | 377,471 | |||||||||||
Tonkin Summit | 59,615 | 41,173 | 100,788 | |||||||||||||
Other | 41,804 | 41,804 | ||||||||||||||
Total Nevada Properties | $ | 1,754,374 | $ | 797,805 | $ | (96,032 | ) | $ | 2,456,147 | |||||||
B-18
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Balance at | Balance at | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2003 | Additions | Recovery | 2004 | |||||||||||||
Nevada Properties | ||||||||||||||||
Benmark | $ | $ | 24,922 | $ | $ | 24,922 | ||||||||||
Celt | 106,057 | 106,057 | ||||||||||||||
Cottonwood | 30,692 | 27,324 | 58,016 | |||||||||||||
Fye Canyon | 119,889 | 119,889 | ||||||||||||||
Gold Bar Horst | 61,700 | 20,843 | 82,543 | |||||||||||||
Gold Pick | 8,202 | 2,609 | 10,811 | |||||||||||||
Goldstone | 19,846 | 19,846 | ||||||||||||||
Hunter | 36,203 | 26,627 | 62,830 | |||||||||||||
McClusky Pass | 400 | 55,794 | 56,194 | |||||||||||||
New Pass | 387,381 | 15,600 | 402,981 | |||||||||||||
Pat Canyon | 34,965 | 34,965 | ||||||||||||||
Patty (formerly Indian Ranch) | 108,402 | 108,402 | ||||||||||||||
Slaven Canyon | 54,177 | 109,137 | 163,314 | |||||||||||||
South Cabin Creek | 13,052 | 4,374 | 17,426 | |||||||||||||
Squaw Creek | 404,550 | 22,013 | 426,563 | |||||||||||||
Tonkin Summit | 59,615 | 59,615 | ||||||||||||||
Total Nevada Properties | $ | 1,104,759 | $ | 649,615 | $ | $ | 1,754,374 | |||||||||
B-19
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
B-20
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
B-21
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
5. | DEFERRED EXPLORATION COSTS |
Balance at | Balance at | |||||||||||
June 30, | June 30, | |||||||||||
By Type of Cost | 2005 | Additions | 2006 | |||||||||
Assays | $ | 713,694 | $ | 170,016 | $ | 883,710 | ||||||
Consulting | 2,875,000 | 573,571 | 3,448,571 | |||||||||
Drafting and report preparation | 431,177 | 12,385 | 443,562 | |||||||||
Drilling | 3,103,814 | 1,474,859 | 4,578,673 | |||||||||
Field operations | 847,547 | 151,922 | 999,469 | |||||||||
Reclamation | 191,795 | 176,375 | 368,170 | |||||||||
Recording | 80,079 | 80,079 | ||||||||||
Supervision | 374,039 | 17,668 | 391,707 | |||||||||
Surveys | 740,154 | 70,595 | 810,749 | |||||||||
Trenching and site preparation | 397,332 | 75,376 | 472,708 | |||||||||
Recovery | (4,998,875 | ) | (223,503 | ) | (5,222,378 | ) | ||||||
Write-off | (3,246,878 | ) | (143,783 | ) | (3,390,661 | ) | ||||||
Total | $ | 1,508,878 | $ | 2,355,481 | $ | 3,864,359 | ||||||
B-22
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Balance at | Balance at | |||||||||||
June 30, | June 30, | |||||||||||
By Type of Cost | 2004 | Additions | 2005 | |||||||||
Assays | $ | 681,131 | $ | 32,563 | $ | 713,694 | ||||||
Consulting | 2,577,377 | 297,623 | 2,875,000 | |||||||||
Drafting and report preparation | 416,202 | 14,975 | 431,177 | |||||||||
Drilling | 2,753,845 | 349,969 | 3,103,814 | |||||||||
Field operations | 771,641 | 75,906 | 847,547 | |||||||||
Reclamation | 179,489 | 12,306 | 191,795 | |||||||||
Recording | 80,079 | 80,079 | ||||||||||
Supervision | 356,723 | 17,316 | 374,039 | |||||||||
Surveys | 497,305 | 242,849 | 740,154 | |||||||||
Trenching and site preparation | 368,921 | 28,411 | 397,332 | |||||||||
Recovery | (4,897,361 | ) | (101,514 | ) | (4,998,875 | ) | ||||||
Write-off | (3,052,280 | ) | (194,598 | ) | (3,246,878 | ) | ||||||
Total | $ | 733,072 | $ | 775,806 | $ | 1,508,878 | ||||||
Balance at | Balance at | |||||||||||
June 30, | June 30, | |||||||||||
By Type of Cost | 2003 | Additions | 2004 | |||||||||
Assays | $ | 680,604 | $ | 527 | $ | 681,131 | ||||||
Consulting | 2,342,159 | 235,218 | 2,577,377 | |||||||||
Drafting and report preparation | 393,336 | 22,866 | 416,202 | |||||||||
Drilling | 2,753,845 | 2,753,845 | ||||||||||
Field operations | 739,812 | 31,829 | 771,641 | |||||||||
Reclamation | 178,609 | 880 | 179,489 | |||||||||
Recording | 80,079 | 80,079 | ||||||||||
Supervision | 356,177 | 546 | 356,723 | |||||||||
Surveys | 320,921 | 176,384 | 497,305 | |||||||||
Trenching and site preparation | 368,921 | 368,921 | ||||||||||
Recovery | (4,897,361 | ) | (4,897,361 | ) | ||||||||
Write-off | (2,810,731 | ) | (241,549 | ) | (3,052,280 | ) | ||||||
Total | $ | 506,371 | $ | 226,701 | $ | 733,072 | ||||||
B-23
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Balance at | Balance at | |||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||
By Property | 2005 | Additions | Recoveries | Write-offs | 2006 | |||||||||||||||
Nevada Properties | ||||||||||||||||||||
Benmark | $ | 6,743 | $ | 25,388 | $ | $ | $ | 32,131 | ||||||||||||
Celt | 70,920 | 4,729 | (58,144 | ) | 17,505 | |||||||||||||||
Cottonwood | 105,702 | 351,546 | 457,248 | |||||||||||||||||
Fye Canyon | 78,139 | 816 | (58,144 | ) | 20,811 | |||||||||||||||
Gold Bar Horst | 54,943 | 92,504 | 147,447 | |||||||||||||||||
Gold Pick | 75,290 | 389,571 | 464,861 | |||||||||||||||||
Goldstone | 3,864 | 3,864 | ||||||||||||||||||
Hunter | 24,926 | 9,260 | 34,186 | |||||||||||||||||
Ian | 625 | 625 | ||||||||||||||||||
Knolls | 9,636 | 11,723 | 21,359 | |||||||||||||||||
McClusky Pass | 71,157 | 458,007 | 529,164 | |||||||||||||||||
New Pass | 162,063 | 9,301 | (107,215 | ) | 64,149 | |||||||||||||||
Pat Canyon | 22,846 | 22,846 | ||||||||||||||||||
Patty (formerly Indian Ranch) | 24,223 | 92,487 | 116,710 | |||||||||||||||||
Slaven Canyon | 730,729 | 1,075,530 | 1,806,259 | |||||||||||||||||
South Cabin Creek | 34,106 | 4,539 | 38,645 | |||||||||||||||||
Tonkin Summit | 32,966 | 53,583 | 86,549 | |||||||||||||||||
General exploration | 143,783 | (143,783 | ) | |||||||||||||||||
Total Nevada Properties | $ | 1,508,878 | $ | 2,722,767 | $ | (223,503 | ) | $ | (143,783 | ) | $ | 3,864,359 | ||||||||
B-24
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Balance at | Balance at | |||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||
By Property | 2004 | Additions | Recoveries | Write-offs | 2005 | |||||||||||||||
Nevada Properties | ||||||||||||||||||||
Benmark | $ | 2,091 | $ | 4,652 | $ | $ | $ | 6,743 | ||||||||||||
Celt | 24,295 | 46,625 | 70,920 | |||||||||||||||||
Cottonwood | 30,807 | 74,895 | 105,702 | |||||||||||||||||
Fye Canyon | 31,495 | 46,644 | 78,139 | |||||||||||||||||
Gold Bar Horst | 40,975 | 13,968 | 54,943 | |||||||||||||||||
Gold Pick | 60,933 | 14,357 | 75,290 | |||||||||||||||||
Goldstone | 2,920 | 944 | 3,864 | |||||||||||||||||
Hunter | 23,028 | 1,898 | 24,926 | |||||||||||||||||
Ian | 625 | 625 | ||||||||||||||||||
Knolls | 9,636 | 9,636 | ||||||||||||||||||
McClusky Pass | 21,506 | 49,651 | 71,157 | |||||||||||||||||
New Pass | 237,246 | 11,919 | (87,102 | ) | 162,063 | |||||||||||||||
Pat Canyon | 13,007 | 9,839 | 22,846 | |||||||||||||||||
Patty (formerly Indian Ranch) | 12,395 | 11,828 | 24,223 | |||||||||||||||||
Slaven Canyon | 199,521 | 531,208 | 730,729 | |||||||||||||||||
South Cabin Creek | 26,322 | 7,784 | 34,106 | |||||||||||||||||
Squaw Creek | 2,227 | 12,185 | (14,412 | ) | ||||||||||||||||
Tonkin Summit | 4,304 | 28,662 | 32,966 | |||||||||||||||||
General exploration | 194,598 | (194,598 | ) | |||||||||||||||||
Total Nevada Properties | $ | 733,072 | $ | 1,071,918 | $ | (101,514 | ) | $ | (194,598 | ) | $ | 1,508,878 | ||||||||
B-25
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Balance at | Balance at | |||||||||||||||
June 30, | June 30, | |||||||||||||||
By Property | 2003 | Additions | Write-offs | 2004 | ||||||||||||
Nevada Properties | ||||||||||||||||
Benmark | $ | $ | 2,091 | $ | $ | 2,091 | ||||||||||
Celt | 24,295 | 24,295 | ||||||||||||||
Cottonwood | 30,807 | 30,807 | ||||||||||||||
Fye Canyon | 31,495 | 31,495 | ||||||||||||||
Gold Bar Horst | 40,975 | 40,975 | ||||||||||||||
Gold Pick | 47,939 | 12,994 | 60,933 | |||||||||||||
Goldstone | 2,920 | 2,920 | ||||||||||||||
Hunter | 23,028 | 23,028 | ||||||||||||||
McClusky Pass | 7,266 | 14,240 | 21,506 | |||||||||||||
New Pass | 229,959 | 7,287 | 237,246 | |||||||||||||
Pat Canyon | 13,007 | 13,007 | ||||||||||||||
Patty (formerly Indian Ranch) | 10,099 | 2,296 | 12,395 | |||||||||||||
Slaven Canyon | 88,532 | 110,989 | 199,521 | |||||||||||||
South Cabin Creek | 26,322 | 26,322 | ||||||||||||||
Squaw Creek | 1,444 | 783 | 2,227 | |||||||||||||
Tonkin Summit | 4,304 | 4,304 | ||||||||||||||
General exploration | 241,549 | (241,549 | ) | |||||||||||||
Total Nevada Properties | $ | 506,371 | $ | 468,250 | $ | (241,549 | ) | $ | 733,072 | |||||||
6. | EQUIPMENT |
2006 | 2005 | |||||||||||||||||||||||
Accumulated | Net Book | Accumulated | Net Book | |||||||||||||||||||||
Cost | Amortization | Value | Cost | Amortization | Value | |||||||||||||||||||
Vehicles | $ | 93,552 | $ | 40,476 | $ | 53,076 | $ | 76,745 | $ | 24,156 | $ | 52,589 | ||||||||||||
Technical equipment | 847,526 | 20,602 | 826,924 | 41,041 | 14,221 | 26,820 | ||||||||||||||||||
Office equipment | 79,378 | 28,525 | 50,853 | 76,884 | 17,175 | 59,709 | ||||||||||||||||||
$ | 1,020,456 | $ | 89,603 | $ | 930,853 | $ | 194,670 | $ | 55,552 | $ | 139,118 | |||||||||||||
7. | RELATED PARTY TRANSACTIONS |
B-26
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
2007 | $ | 324,000 | ||
2008 | 162,000 | |||
$ | 486,000 | |||
8. | ASSET RETIREMENT OBLIGATION |
2006 | 2005 | |||||||
Asset retirement obligation | $ | 165,985 | $ | |||||
9. | CAPITAL STOCK |
B-27
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Number | Exercise | |||||||
of Options | Price | Expiry Date | ||||||
755,500 | $ | 0.23 | January 23, 2008 | |||||
2,074,500 | 0.41 | September 23, 2008 | ||||||
150,000 | 0.75 | March 1, 2009 | ||||||
50,000 | 0.85 | March 21, 2010 | ||||||
40,000 | 0.67 | April 6, 2010 | ||||||
50,000 | 1.50 | October 19, 2010 | ||||||
2,000,000 | 1.91 | January 10, 2011 | ||||||
5,120,000 | ||||||||
B-28
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Weighted | ||||||||
Average | ||||||||
Number | Exercise | |||||||
of Options | Price | |||||||
Balance, June 30, 2003 | 3,075,000 | $ | 0.15 | |||||
Options granted | 2,724,500 | 0.51 | ||||||
Options exercised | (2,134,500 | ) | 0.13 | |||||
Balance, June 30, 2004 | 3,665,000 | 0.43 | ||||||
Options granted | 150,000 | 0.73 | ||||||
Options expired/cancelled | (200,000 | ) | 1.25 | |||||
Options exercised | (230,000 | ) | 0.30 | |||||
Balance, June 30, 2005 | 3,385,000 | 0.41 | ||||||
Options granted | 2,050,000 | 1.90 | ||||||
Options exercised | (315,000 | ) | 0.54 | |||||
Balance, June 30, 2006 | 5,120,000 | $ | 1.00 | |||||
Number of options currently exercisable | 4,920,000 | $ | 0.96 | |||||
Weighted average fair value of options granted during the year | 2004 | $ | 0.39 | |||||
2005 | 0.56 | |||||||
2006 | 1.16 | |||||||
2006 | 2005 | 2004 | ||||
Weighted average risk-free interest rate | 3.9% | 3.7% | 4.2% | |||
Expected life of options and warrants | 5 years | 5 years | 1 year-5 years | |||
Weighted average annualized volatility | 71% | 101% | 118% | |||
Dividend | 0.00% | 0.00% | 0.00% |
B-29
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Number | Exercise | |||||||||||
of Warrants | Price | Expiry Date | ||||||||||
Balance, June 30, 2003 | 5,649,308 | |||||||||||
Warrants exercised | (3,708,132 | ) | $ | 0.44 | November 18, 2003 | |||||||
Warrants exercised | (1,941,176 | ) | 0.25 | June 27, 2004 | ||||||||
Warrants granted | 200,000 | 0.60 | October 24, 2004 | |||||||||
Warrants granted | 2,625,000 | 0.60 | August 3, 2004 | |||||||||
Warrants exercised | (435,000 | ) | 0.60 | August 3, 2004 | ||||||||
Warrants granted | 7,719,998 | 1.25 | July 29, 2005 | |||||||||
Warrants granted | 588,235 | 1.25 | August 3, 2005 | |||||||||
Warrants granted | 1,266,666 | 1.25 | June 25, 2005 | |||||||||
Balance, June 30, 2004 | 11,964,899 | |||||||||||
Warrants exercised | (2,290,000 | ) | 0.60 | August 3, 2004 | ||||||||
Warrants expired | (100,000 | ) | 0.60 | August 3, 2004 | ||||||||
Warrants expired | (1,266,666 | ) | 1.25 | June 25, 2005 | ||||||||
Warrants granted | 1,500,000 | 2.50 | December 20, 2006 | |||||||||
Balance, June 30, 2005 | 9,808,233 | |||||||||||
Warrants exercised | (4,352,351 | ) | 1.25 | July 29, 2005 | ||||||||
Warrants exercised | (588,235 | ) | 1.25 | August 3, 2005 | ||||||||
Warrants expired | (3,367,647 | ) | 1.25 | July 29, 2005 | ||||||||
Balance, June 30, 2006 | 1,500,000 | |||||||||||
Number | Exercise | |||||||
of Warrants | Price | Expiry Date | ||||||
1,500,000 | $ | 2.50 | December 20, 2006 |
10. | INCOME TAXES |
2006 | 2005 | 2004 | ||||||||||
Loss before income tax recovery | $ | (3,307,465 | ) | $ | (1,063,474 | ) | $ | (1,664,257 | ) | |||
Expected income tax recovery | $ | (1,227,731 | ) | $ | (378,597 | ) | $ | (618,241 | ) | |||
Non-deductible expenses | 1,144,086 | 14,884 | 315,842 | |||||||||
Differences in foreign tax rates | 13,135 | 32,371 | 1,810 | |||||||||
Tax loss benefit not recognized for book purposes | 70,510 | 331,342 | 300,589 | |||||||||
Actual income tax recovery | $ | NIL | $ | NIL | $ | NIL | ||||||
B-30
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
2006 | 2005 | 2004 | ||||||||||
Net operating loss carry forwards | $ | 2,413,320 | $ | 2,338,680 | $ | 2,517,008 | ||||||
Mineral properties and other assets | 681,280 | 590,427 | 618,517 | |||||||||
Share issuance costs | 80,257 | 117,590 | 158,213 | |||||||||
3,174,857 | 3,046,697 | 3,293,738 | ||||||||||
Less: valuation allowances | (3,174,857 | ) | (3,046,697 | ) | (3,293,738 | ) | ||||||
Net future tax assets | $ | NIL | $ | NIL | $ | NIL | ||||||
11. | SEGMENTED INFORMATION |
Mineral | ||||||||||||||||
Property | ||||||||||||||||
Interests and | ||||||||||||||||
Deferred | ||||||||||||||||
Total | Exploration | Other | ||||||||||||||
Assets | Equipment | Costs | Assets | |||||||||||||
June 30, 2006 | ||||||||||||||||
Canada | $ | 13,637,654 | $ | 24,639 | $ | $ | 13,613,015 | |||||||||
United States | 7,864,404 | 906,214 | 6,663,978 | 294,212 | ||||||||||||
$ | 21,502,058 | $ | 930,853 | $ | 6,663,978 | $ | 13,907,227 | |||||||||
June 30, 2005 | ||||||||||||||||
Canada | $ | 11,377,473 | $ | 30,799 | $ | $ | 11,346,674 | |||||||||
United States | 4,319,402 | 108,319 | 3,965,025 | 246,058 | ||||||||||||
$ | 15,696,875 | $ | 139,118 | $ | 3,965,025 | $ | 11,592,732 | |||||||||
2006 | 2005 | 2004 | ||||||||||
Loss before other items: | ||||||||||||
Canada | $ | 3,338,256 | $ | 893,992 | $ | 1,366,939 | ||||||
United States | 234,710 | 206,754 | 101,391 | |||||||||
$ | 3,572,966 | $ | 1,100,746 | $ | 1,468,330 | |||||||
12. | RESTRICTED RECLAMATION BONDS |
B-31
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
13. | SUPPLEMENTAL DISCLOSURES WITH RESPECT TO CASH FLOWS |
14. | COMMITMENTS |
2007 | $ | 38,295 | ||
2008 | 22,500 | |||
$ | 60,795 | |||
15. | FINANCIAL INSTRUMENTS |
16. | DIFFERENCES BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES |
B-32
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
2006 | 2005 | |||||||||||||||||||||||
Balance, | Balance, | Balance, | Balance, | |||||||||||||||||||||
Canadian | United States | Canadian | United States | |||||||||||||||||||||
GAAP | Adjustments | GAAP | GAAP | Adjustments | GAAP | |||||||||||||||||||
Temporary investments | $ | 2,107,699 | $ | 48,282 | $ | 2,155,981 | $ | 10,895,443 | $ | 36,224 | $ | 10,931,667 | ||||||||||||
Other current assets | 11,564,745 | 11,564,745 | 500,597 | 500,597 | ||||||||||||||||||||
Mineral property interests | 2,799,619 | (2,032,127 | ) | 767,492 | 2,456,147 | (1,839,607 | ) | 616,540 | ||||||||||||||||
Deferred exploration costs | 3,864,359 | (3,864,359 | ) | 1,508,878 | (1,508,878 | ) | ||||||||||||||||||
Equipment | 930,853 | 930,853 | 139,118 | 139,118 | ||||||||||||||||||||
Restricted reclamation bonds | 234,783 | 234,783 | 196,692 | 196,692 | ||||||||||||||||||||
$ | 21,502,058 | $ | (5,848,204 | ) | $ | 15,653,854 | $ | 15,696,875 | $ | (3,312,261 | ) | $ | 12,384,614 | |||||||||||
Current liabilities | $ | 433,517 | $ | $ | 433,517 | $ | 179,585 | $ | $ | 179,585 | ||||||||||||||
Asset retirement obligation | 165,985 | 165,985 | ||||||||||||||||||||||
Shareholders’ equity | 20,902,556 | (5,848,204 | ) | 15,054,352 | 15,517,290 | (3,312,261 | ) | 12,205,029 | ||||||||||||||||
$ | 21,502,058 | $ | (5,848,204 | ) | $ | 15,653,854 | $ | 15,696,875 | $ | (3,312,261 | ) | $ | 12,384,614 | |||||||||||
Cumulative | ||||||||||||||||
Amounts from | ||||||||||||||||
Inception on | ||||||||||||||||
December 18, 1986 | ||||||||||||||||
to June 30, 2006 | 2006 | 2005 | 2004 | |||||||||||||
Loss for the period, Canadian GAAP | $ | (15,881,401 | ) | $ | (3,307,465 | ) | $ | (1,063,474 | ) | $ | (1,664,257 | ) | ||||
Adjustments: | ||||||||||||||||
Mineral property interests | (2,032,127 | ) | (192,520 | ) | (619,497 | ) | (556,945 | ) | ||||||||
Deferred exploration costs | (3,864,359 | ) | (2,355,481 | ) | (775,806 | ) | (226,701 | ) | ||||||||
Increase in temporary investments | 48,282 | 22,634 | 36,224 | |||||||||||||
Loss for the period, United States GAAP | $ | (21,723,605 | ) | $ | (5,832,832 | ) | $ | (2,422,553 | ) | $ | (2,447,903 | ) | ||||
Basic and diluted loss per share, United States GAAP | $ | (0.10 | ) | $ | (0.05 | ) | $ | (0.06 | ) | |||||||
Weighted average number of common shares outstanding, United States GAAP | 58,855,176 | 53,091,304 | 39,038,472 | |||||||||||||
B-33
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Cumulative Amounts | ||||||||||||||||
from Inception on | ||||||||||||||||
December 18, 1986 | ||||||||||||||||
to June 30, 2006 | 2006 | 2005 | 2004 | |||||||||||||
Cash flows used in operating activities, Canadian GAAP | $ | (4,794,625 | ) | $ | (605,920 | ) | $ | (954,361 | ) | $ | (741,247 | ) | ||||
Acquisition of mineral property interests | (5,449,802 | ) | (209,852 | ) | (619,497 | ) | (556,945 | ) | ||||||||
Deferred exploration costs | (7,339,941 | ) | (2,413,657 | ) | (816,648 | ) | (442,661 | ) | ||||||||
Acquisition (disposal) of temporary investments (net) | (1,909,954 | ) | 8,806,566 | (3,413,215 | ) | (7,493,823 | ) | |||||||||
Cash flows provided by (used in) operating activities, United States GAAP | (19,494,322 | ) | 5,577,137 | (5,803,721 | ) | (9,234,676 | ) | |||||||||
Cash flows provided by financing activities, Canadian GAAP and United States GAAP | 32,724,773 | 6,345,433 | 3,813,500 | 11,705,658 | ||||||||||||
Cash flows provided by (used in) investing activities, Canadian GAAP | (16,532,263 | ) | 5,375,913 | (4,972,207 | ) | (8,702,270 | ) | |||||||||
Acquisition of mineral property interests | 5,449,802 | 209,852 | 619,497 | 556,945 | ||||||||||||
Deferred exploration costs | 7,339,941 | 2,413,657 | 816,648 | 442,661 | ||||||||||||
Acquisition (disposal) of temporary investments (net) | 1,909,954 | (8,806,566 | ) | 3,413,215 | 7,493,823 | |||||||||||
Cash flows used in investing activities, United States GAAP | (1,832,566 | ) | (807,144 | ) | (122,847 | ) | (208,841 | ) | ||||||||
Increase (decrease) in cash during the period | 11,397,885 | 11,115,426 | (2,113,068 | ) | 2,262,141 | |||||||||||
Cash, beginning of period | 282,459 | 2,395,527 | 133,386 | |||||||||||||
Cash, end of period | $ | 11,397,885 | $ | 11,397,885 | $ | 282,459 | $ | 2,395,527 | ||||||||
B-34
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
B-35
Table of Contents
January 31, 2006, 2005 and 2004
(In Canadian Dollars)
C-1
Table of Contents
C-3 | ||||
C-4 | ||||
C-5 | ||||
C-6 | ||||
C-7 | ||||
C-8 |
C-2
Table of Contents
C-3
Table of Contents
Consolidated Balance Sheets
January 31, 2006 and 2005
2006 | 2005 | |||||||
Restated | ||||||||
(Note 2) | ||||||||
(In Canadian Dollars) | ||||||||
ASSETS | ||||||||
Current | ||||||||
Cash and cash equivalents | $ | 663,071 | $ | 1,472,146 | ||||
Advances receivable (note 13(a)) | 62,358 | 78,101 | ||||||
Prepaid expenses | 69,856 | 12,647 | ||||||
795,285 | 1,562,894 | |||||||
Investment securities(note 5) | 147,408 | 129,934 | ||||||
Loan receivable(note 13(g)) | 83,000 | 50,000 | ||||||
Equipment(note 6) | 3,634 | 4,543 | ||||||
Mineral properties(note 7) | 10,095,609 | 8,472,255 | ||||||
Reclamation deposit(note 8) | 260,976 | 518,057 | ||||||
$ | 11,385,912 | $ | 10,737,683 | |||||
LIABILITIES | ||||||||
Current | ||||||||
Accounts payable and accrued liabilities (note 13(h)) | $ | 696,810 | $ | 85,937 | ||||
Advances payable to related parties (note 13(b)) | 61,956 | 76,352 | ||||||
758,766 | 162,289 | |||||||
Site restoration obligation(note 14) | 16,000 | — | ||||||
Future income tax liability(notes 3 and 15) | 1,448,662 | 318,000 | ||||||
Non-controlling interest | 10,320 | — | ||||||
SHAREHOLDERS’ EQUITY | ||||||||
Subscriptions received in advance(note 9) | 60,000 | — | ||||||
Share subscriptions receivable | — | (11,945 | ) | |||||
Share capital(note 10) | 31,560,337 | 30,754,678 | ||||||
Contributed surplus(note 11) | 1,428,173 | 343,533 | ||||||
Deficit | (23,896,346 | ) | (20,828,872 | ) | ||||
9,152,164 | 10,257,394 | |||||||
$ | 11,385,912 | $ | 10,737,683 | |||||
Commitments(note 12) | ||||
Approved by the Directors: | /s/ Matthew Wayrynen | /s/ Louis Wolfin | ||
Matthew Wayrynen | Louis Wolfin |
C-4
Table of Contents
For the Period | ||||||||||||||||
January 22, | ||||||||||||||||
1981 | ||||||||||||||||
(Inception) to | ||||||||||||||||
January 31, | ||||||||||||||||
2006 | 2006 | 2005 | 2004 | |||||||||||||
Restated | Restated | |||||||||||||||
(Note 2) | (Note 2) | |||||||||||||||
(In Canadian Dollars) | ||||||||||||||||
Revenue | ||||||||||||||||
Sales | $ | 2,176,079 | $ | — | $ | — | $ | — | ||||||||
Cost of Sales | (5,383,348 | ) | — | — | — | |||||||||||
(3,207,269 | ) | — | — | — | ||||||||||||
Expenses | ||||||||||||||||
Administrative services | 1,058,598 | — | — | — | ||||||||||||
Amortization | 2,728 | 909 | 1,136 | 684 | ||||||||||||
Consulting fees (note 13(c)) | 227,528 | 40,603 | 41,480 | 29,262 | ||||||||||||
Directors fees (note 13(e)) | 75,763 | 12,000 | 14,000 | 24,000 | ||||||||||||
Investor relations and shareholder Information | 1,901,480 | 85,283 | 74,075 | 143,217 | ||||||||||||
Legal and accounting | 2,599,764 | 208,314 | 74,308 | 80,571 | ||||||||||||
Listing and filing fees | 137,275 | 17,532 | 20,428 | 43,626 | ||||||||||||
Management fees (note 13(d)) | 354,500 | 105,000 | 75,000 | 90,000 | ||||||||||||
Office and miscellaneous | 2,036,612 | 82,007 | 93,910 | 118,872 | ||||||||||||
Salaries and benefits | 921,759 | 625,351 | 79,929 | 55,437 | ||||||||||||
Stock-based compensation | 1,399,633 | 1,056,100 | 343,533 | — | ||||||||||||
Transfer agent fees | 52,056 | 9,124 | 12,470 | 11,437 | ||||||||||||
Travel | 931,194 | 59,760 | 35,816 | 43,396 | ||||||||||||
11,698,890 | 2,301,983 | 866,085 | 640,502 | |||||||||||||
Loss before the following | (14,906,159 | ) | (2,301,983 | ) | (866,085 | ) | (640,502 | ) | ||||||||
Other items | ||||||||||||||||
Interest income | 854,290 | 20,454 | 33,786 | 15,184 | ||||||||||||
Foreign exchange gain (loss) | (251,286 | ) | (20,401 | ) | (46,520 | ) | (140,623 | ) | ||||||||
Gain realized on disposition of option on property | 143,552 | — | — | — | ||||||||||||
Gain on sale of investment | 17,692 | — | — | — | ||||||||||||
Recovery (writedown) of advances receivable | (348,323 | ) | 12,467 | — | 36,320 | |||||||||||
Financing costs | (341,006 | ) | — | — | — | |||||||||||
Writedown of investment securities | (809,828 | ) | — | — | (19,007 | ) | ||||||||||
Loss on equipment disposals | (32,784 | ) | — | — | — | |||||||||||
Writedown of equipment | (16,335 | ) | — | — | — | |||||||||||
Writedown of mineral properties | (7,110,148 | ) | — | — | (4,968 | ) | ||||||||||
Loss for the year before future income taxes and non-controlling interest (balance carried forward) | $ | (22,800,335 | ) | $ | (2,289,463 | ) | $ | (878,819 | ) | $ | (753,596 | ) | ||||
Loss for the year before future income taxes and non-controlling interest (balance carried forward) | $ | (22,800,335 | ) | $ | (2,289,463 | ) | $ | (878,819 | ) | $ | (753,596 | ) | ||||
Future income tax expense(note 15) | 1,096,000 | 778,000 | — | — | ||||||||||||
Non-controlling interest loss | 11 | 11 | — | — | ||||||||||||
Loss for the period | $ | (23,896,346 | ) | (3,067,474 | ) | (878,819 | ) | (753,596 | ) | |||||||
Deficit,beginning of the period | (20,828,872 | ) | (19,950,053 | ) | (19,196,457 | ) | ||||||||||
Deficit,end of the period | $ | (23,896,346 | ) | $ | (20,828,872 | ) | $ | (19,950,053 | ) | |||||||
Basic and diluted: | ||||||||||||||||
Loss per share | $ | (0.64 | ) | $ | (0.19 | ) | $ | (0.20 | ) | |||||||
Weighted average number of common shares outstanding | 4,789,881 | 4,629,892 | 3,686,398 | |||||||||||||
C-5
Table of Contents
For the Period | ||||||||||||||||
January 22, | ||||||||||||||||
1981 | ||||||||||||||||
(Inception) to | ||||||||||||||||
January 31, | ||||||||||||||||
2006 | 2006 | 2005 | 2004 | |||||||||||||
Restated | ||||||||||||||||
(Note 2) | ||||||||||||||||
(In Canadian Dollars) | ||||||||||||||||
Cash flows from (used in) operating activities | ||||||||||||||||
Loss for the period | $ | (23,896,346 | ) | $ | (3,067,474 | ) | $ | (878,819 | ) | $ | (753,596 | ) | ||||
Adjustments for items not involving cash: | ||||||||||||||||
— amortization | 2,728 | 909 | 1,136 | 684 | ||||||||||||
— writedown of equipment | 16,335 | — | — | — | ||||||||||||
— stock based compensation | 1,399,633 | 1,056,100 | 343,533 | — | ||||||||||||
— non-controlling interest | 11 | 11 | — | — | ||||||||||||
— future income tax expense | 1,096,000 | 778,000 | — | — | ||||||||||||
— writedown of investment securities | 809,828 | — | — | 19,007 | ||||||||||||
— writedown of mineral properties | 7,110,148 | — | — | 4,968 | ||||||||||||
— writedown of advances receivable | 348,323 | 12,467 | — | (36,320 | ) | |||||||||||
— loss on equipment disposals | 32,784 | — | — | — | ||||||||||||
— gain on sales of investments | (17,692 | ) | — | — | — | |||||||||||
— gain realized on disposition of option on property | (143,552 | ) | — | — | — | |||||||||||
Change in non-cash working capital: | ||||||||||||||||
— (increase) decrease in advances receivable | (410,681 | ) | 3,276 | (21,556 | ) | (19,258 | ) | |||||||||
— (increase) decrease prepaid expenses | (69,856 | ) | (57,209 | ) | (1,671 | ) | (10,976 | ) | ||||||||
— investment securities | (119,174 | ) | — | — | — | |||||||||||
— increase (decrease) in accounts payable and accrued liabilities | 696,810 | 610,873 | 7,590 | (152,419 | ) | |||||||||||
— (decrease) increase in advances payable | 61,956 | (14,396 | ) | (6,397 | ) | (73,985 | ) | |||||||||
(13,082,745 | ) | (677,443 | ) | (556,184 | ) | (1,021,895 | ) | |||||||||
Cash flows from (used in) investing activities | ||||||||||||||||
Mineral properties acquisition and exploration expenditures incurred | (16,023,742 | ) | (584,880 | ) | (897,908 | ) | (420,054 | ) | ||||||||
Acquisition of Marcus Corporation | (14,498 | ) | (14,498 | ) | — | — | ||||||||||
Proceeds on sale of equipment | 92,732 | — | — | — | ||||||||||||
Loan receivable | (83,000 | ) | (33,000 | ) | (50,000 | ) | — | |||||||||
Purchase of equipment | (145,485 | ) | — | — | (2,943 | ) | ||||||||||
Purchase of investments | (939,776 | ) | (17,474 | ) | — | — | ||||||||||
Advances receivable recovered | — | — | — | 36,320 | ||||||||||||
Decrease (increase) in reclamation deposit amounts | (260,976 | ) | 257,081 | 33,662 | 651,433 | |||||||||||
(17,374,745 | ) | (392,771 | ) | (914,246 | ) | 264,756 | ||||||||||
Cash flows from financing activities | ||||||||||||||||
Subscriptions received in advance | 60,000 | 60,000 | — | 791,720 | ||||||||||||
Cash from share subscriptions receivable | — | 11,945 | 58,700 | — | ||||||||||||
Issuance of shares for cash, net | 31,031,432 | 189,194 | 316,720 | 2,196,541 | ||||||||||||
31,091,432 | 261,139 | 375,420 | 2,988,261 | |||||||||||||
Net increase (decrease) in cash and cash equivalents | 633,942 | (809,075 | ) | (1,095,010 | ) | 2,231,122 | ||||||||||
Cash and cash equivalents,beginning of year | 29,129 | 1,472,146 | 2,567,156 | 336,034 | ||||||||||||
Cash and cash equivalents,end of year | $ | 663,071 | $ | 663,071 | $ | 1,472,146 | $ | 2,567,156 | ||||||||
Cash Paid during the Year for: | 2006 | 2005 | 2004 | |||||||||
Interest | $ | 40 | $ | 145 | $ | 730 | ||||||
Income taxes | — | — | — | |||||||||
C-6
Table of Contents
Proceeds of | ||||||||||||||||
Acquisition | Exploration | Interest | ||||||||||||||
Cost | Expenditures | Disposed of | Total | |||||||||||||
(In Canadian Dollars) | ||||||||||||||||
Robertson Property(note 7(a) (i) and 7(a)(iii)) | ||||||||||||||||
Balance, January 31, 2004 | $ | 801,956 | $ | 8,675,800 | $ | (1,937,625 | ) | $ | 7,540,131 | |||||||
2005 transactions, net | — | 890,292 | — | 890,292 | ||||||||||||
Balance, January 31, 2005 | 801,956 | 9,566,092 | (1,937,625 | ) | 8,430,423 | |||||||||||
2006 transactions, net | — | 1,623,354 | — | 1,623,354 | ||||||||||||
Balance, January 31, 2006 | $ | 801,956 | $ | 11,189,446 | $ | (1,937,625 | ) | $ | 10,053,777 | |||||||
Ruf and Norma Sass Properties(note 7(a)(ii)) | ||||||||||||||||
Balance, January 31, 2004 | $ | — | $ | 73,514 | $ | (39,301 | ) | $ | 34,213 | |||||||
2005 transactions, net | — | 7,616 | — | 7,616 | ||||||||||||
Balance, January 31, 2005 | — | 81,130 | (39,301 | ) | 41,829 | |||||||||||
2006 transactions, net | — | — | — | — | ||||||||||||
Balance, January 31, 2006 | $ | — | $ | 81,130 | $ | (39,301 | ) | $ | 41,829 | |||||||
Eagle Property(note 7(b)) | ||||||||||||||||
Balance, January 31, 2004, 2005 and 2006 | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||
Ludlow Property(note 7(c)) | ||||||||||||||||
Balance, January 31, 2004, 2005 and 2006 | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||
JDN Property(note 7(d)) | ||||||||||||||||
Balance, January 31, 2004, 2005 and 2006 | $ | 1 | $ | — | $ | — | $ | 1 | ||||||||
Total Properties | $ | 801,959 | $ | 11,270,576 | $ | (1,976,926 | ) | $ | 10,095,609 | |||||||
C-7
Table of Contents
1. | Nature of Business and Going Concern |
2. | Prior Period Adjustment |
3. | Marcus Corporation Acquisition |
Cash | $ | 1,494 | ||
Mineral Properties | 1,022,231 | |||
Future Income taxes | (352,662 | ) | ||
Non-controlling interest | (10,066 | ) | ||
$ | 660,997 | |||
4. | Significant Accounting Policies |
(a) | Basis of Consolidation |
C-8
Table of Contents
(b) | Mineral Properties |
(c) | Investment Securities |
(d) | Fair Value of Financial Instruments |
(e) | Foreign Currency Translation |
C-9
Table of Contents
(f) | Use of Estimates |
(g) | Impairment of Long-term Assets |
(h) | Equipment |
Computer hardware | 20 | % | ||
Equipment | 20 | % |
(i) | Cash and Cash Equivalents |
2006 | 2005 | |||||||
Cash | $ | 663,071 | $ | 122,146 | ||||
Cash equivalents | — | 1,350,000 | ||||||
$ | 663,071 | $ | 1,472,146 | |||||
(j) | Loss per Share |
(k) | Income Taxes |
C-10
Table of Contents
(l) | Asset Retirement Obligation |
(m) | Stock-Based Compensation |
5. | Investment Securities |
2006 | 2005 | |||||||
Levon Resources Ltd. | ||||||||
967,571 common shares (2005 — 967,571) | $ | 77,117 | $ | 77,117 | ||||
Mill Bay Ventures Inc. (formerly First International Metals Corp.) | ||||||||
518,731 common shares (2005 — 324,565) | 70,291 | 52,817 | ||||||
$ | 147,408 | $ | 129,934 | |||||
6. | Equipment |
2006 | ||||||||||||
Accumulated | Net Book | |||||||||||
Cost | Amortization | Value | ||||||||||
Computer hardware | $ | 5,926 | $ | 2,536 | $ | 3,390 | ||||||
Equipment | 436 | 192 | 244 | |||||||||
$ | 6,362 | $ | 2,728 | $ | 3,634 | |||||||
C-11
Table of Contents
2005 | ||||||||||||
Accumulated | Net Book | |||||||||||
Cost | Amortization | Value | ||||||||||
Computer hardware | $ | 5,926 | $ | 1,688 | $ | 4,238 | ||||||
Equipment | 436 | 131 | 305 | |||||||||
$ | 6,362 | $ | 1,819 | $ | 4,543 | |||||||
7. | Mineral Properties |
(a) | Robertson Property |
b) | Incur minimum expenditures on the property in the amount of US $300,000, of which $100,000 on or before December 4, 2003, and the balance of $200,000 on or before December 4, 2004; and | |
c) | Pay to Coral 331/3% of all land fees, taxes, advance royalties required to keep the claims in good standing. |
C-12
Table of Contents
Advance | ||||||||||
Royalty | ||||||||||
Date | (US$) | Minimum Work | ||||||||
Execution of the Agreement | December 30, 2004 | $ | 25,000 | — | ||||||
First Anniversary | December 30, 2005 | $ | 30,000 | 13,000 ft of drilling | ||||||
Second Anniversary | December 30, 2006 | $ | 50,000 | 15,000 ft of drilling | ||||||
Third Anniversary | December 30, 2007 | $ | 75,000 | 17,000 ft of drilling | ||||||
Fourth Anniversary | December 30, 2008 | $ | 75,000 | — | ||||||
Fifth Anniversary | December 30, 2009 | $ | 150,000 | — |
C-13
Table of Contents
(b) | Eagle Property |
(c) | Ludlow Property |
(d) | JDN Property |
8. | Reclamation Deposit |
9. | Subscriptions Received in Advance |
10. | Share Capital |
C-14
Table of Contents
Shares | Amount | Deficit | ||||||||||
Balance, January 31, 2003 | 3,470,993 | $ | 27,379,052 | $ | (19,196,457 | ) | ||||||
2004 share issuances for cash: | ||||||||||||
Private placements | 721,882 | 1,897,068 | ||||||||||
Exercise of warrants | 149,310 | 357,368 | ||||||||||
Exercise of stock options | 19,500 | 48,750 | ||||||||||
Share issuance costs | — | (36,000 | ) | |||||||||
2004 loss | (753,596 | ) | ||||||||||
Balance, January 31, 2004 | 4,361,685 | 29,646,238 | (19,950,053 | ) | ||||||||
2005 share issuances for cash: | ||||||||||||
Private placements | 255,220 | 1,039,464 | ||||||||||
Exercise of warrants | 1,600 | 4,960 | ||||||||||
Exercise of stock options | 30,400 | 76,000 | ||||||||||
Share issuance costs | (11,984 | ) | ||||||||||
2005 loss | (878,819 | ) | ||||||||||
Balance, January 31, 2005 | 4,648,905 | 30,754,678 | (20,828,872 | ) | ||||||||
2006 share issuances for cash: | ||||||||||||
Exercise of warrants | 9,397 | 25,944 | ||||||||||
Exercise of stock options | 102,500 | 174,250 | ||||||||||
Shares returned to treasury | (2,500 | ) | (11,000 | ) | ||||||||
Fair value of stock options exercised | — | 87,560 | ||||||||||
Shares issued for Marcus Corp purchase | 347,964 | 528,905 | ||||||||||
2006 loss | (3,067,474 | ) | ||||||||||
Balance, January 31, 2006 | 5,106,266 | $ | 31,560,337 | $ | (23,896,346 | ) | ||||||
Number of Shares | Exercise Price | Expiry Date | ||||||
300,400 | $ | 1.70 | December 1, 2009 | |||||
32,500 | $ | 1.70 | April 12, 2010 | |||||
365,000 | $ | 3.55 | December 12, 2010 |
C-15
Table of Contents
Weighted | ||||||||
Average | ||||||||
Number | Exercise | |||||||
of Shares | Price | |||||||
Balance outstanding, January 31, 2003 | 202,750 | $ | 2.50 | |||||
2004 — Cancelled | (10,000 | ) | 2.50 | |||||
2004 — Exercised | (19,500 | ) | 2.50 | |||||
Balance outstanding, January 31, 2004 | 173,250 | 2.50 | ||||||
2005 — Granted | 412,900 | 1.70 | ||||||
2005 — Cancelled | (20,250 | ) | 1.71 | |||||
2005 — Exercised | (30,400 | ) | 2.50 | |||||
Balance outstanding, January 31, 2005 | 535,500 | 1.91 | ||||||
2006 — Granted | 407,500 | 3.36 | ||||||
2006 — Expired | (142,600 | ) | 2.50 | |||||
2006 — Exercised | (102,500 | ) | 1.70 | |||||
Balance outstanding, January 31, 2006 | 697,900 | $ | 2.67 | |||||
Number of Shares | Exercise Price | Expiry Date | ||||||
104,380 | $ | 4.80 | February 16, 2006 | |||||
148,340 | $ | 5.50 | February 17, 2006 | |||||
391,900 | $ | 3.10 | October 12, 2006 | |||||
200,000 | $ | 3.60 | November 17, 2006 | |||||
100,000 | $ | 3.90 | December 19, 2006 | |||||
171,078 | $ | 2.00 | September 15, 2007 | |||||
1,115,698 | ||||||||
C-16
Table of Contents
11. | Contributed Surplus |
2006 | 2005 | |||||||
Balance, beginning of the year | $ | 343,533 | $ | — | ||||
Stock-based compensation expense | 1,056,100 | 343,533 | ||||||
Warrants issued on acquisition of Marcus Corporation | 116,100 | — | ||||||
Fair value of stock options exercised | (87,560 | ) | — | |||||
$ | 1,428,173 | $ | 343,533 | |||||
12. | Commitments |
13. | Related Party Transactions |
C-17
Table of Contents
14. | Site Restoration Obligation |
15. | Income Taxes |
2006 | 2005 | 2004 | ||||||||||
Restated | Restated | |||||||||||
(Note 2) | (Note 2) | |||||||||||
Loss before taxes | $ | (2,289,463 | ) | $ | (878,819 | ) | $ | (753,596 | ) | |||
Income tax rate | 34.75 | % | 35.62 | % | 35.62 | % | ||||||
Income tax recovery at the statutory rate | 795,474 | 313,035 | 268,431 | |||||||||
Permanent differences | (354,610 | ) | (166,879 | ) | (49,269 | ) | ||||||
Expiration of losses | (1,018,575 | ) | (158,065 | ) | (285,593 | ) | ||||||
Share issuance costs | — | 4,269 | 12,823 | |||||||||
Changes in income tax rates | (95,008 | ) | (185 | ) | (498 | ) | ||||||
Foreign exchange differences | 86,719 | 19,125 | 48,807 | |||||||||
Change in the valuation allowance | (192,000 | ) | (11,300 | ) | 5,299 | |||||||
Net future income tax recovery (expense) | $ | (778,000 | ) | $ | — | $ | — | |||||
2006 | 2005 | |||||||
Restated | ||||||||
(Note 2) | ||||||||
Future income assets: | ||||||||
Non-capital loss carry-forwards | $ | 2,758,000 | $ | 3,351,000 | ||||
Resource interests | 775,000 | 809,000 | ||||||
Other | 112,338 | 141,000 | ||||||
3,645,338 | 4,301,000 | |||||||
Less: valuation allowance | (2,181,000 | ) | (1,989,000 | ) | ||||
Net future income tax asset | $ | 1,464,338 | $ | 2,312,000 | ||||
Future income tax liability: | ||||||||
Resource interests | (2,913,000 | ) | (2,630,000 | ) | ||||
Net future income tax liability | $ | (1,448,662 | ) | $ | (318,000 | ) | ||
C-18
Table of Contents
2007 | $ | 420,000 | ||
2008 | 243,000 | |||
2009 | 231,000 | |||
2010 | 527,000 | |||
2011 | 627,000 | |||
2015 | 522,000 | |||
2016 | 1,228,000 | |||
$ | 3,798,000 | |||
16. | Segmented Information |
2006 | ||||||||||||
Canada | USA | Total | ||||||||||
Current assets | $ | 695,738 | $ | 99,547 | $ | 795,285 | ||||||
Investment in securities | 74,833 | 72,575 | 147,408 | |||||||||
Loan Receivable | 83,000 | — | 83,000 | |||||||||
Equipment | 3,634 | — | 3,634 | |||||||||
Mineral properties | — | 10,095,609 | 10,095,609 | |||||||||
Reclamation deposit | — | 260,976 | 260,976 | |||||||||
$ | 857,205 | $ | 10,528,707 | $ | 11,385,912 | |||||||
2005 | ||||||||||||
Canada | USA | Total | ||||||||||
Current assets | $ | 1,511,905 | $ | 50,989 | $ | 1,562,894 | ||||||
Investment in securities | 57,359 | 72,575 | 129,934 | |||||||||
Loan Receivable | 50,000 | — | 50,000 | |||||||||
Equipment | 4,543 | — | 4,543 | |||||||||
Mineral properties | — | 8,472,255 | 8,472,255 | |||||||||
Reclamation deposit | — | 518,057 | 518,057 | |||||||||
$ | 1,623,807 | $ | 9,113,876 | $ | 10,737,683 | |||||||
C-19
Table of Contents
17. | Subsequent Events |
18. | Differences Between Canadian And United States Generally Accepted Accounting Principles (Canadian GAAP And U.S. GAAP) |
(a) | Reconciliation of Consolidated Balance Sheet items: |
2006 | 2005 | |||||||
Restated | ||||||||
(Note 2) | ||||||||
Total assets per CDN GAAP | $ | 11,385,912 | $ | 10,737,683 | ||||
Mineral properties (note 18(h)) | (9,057,135 | ) | (8,472,255 | ) | ||||
Investment securities | (8,810 | ) | 5,771 | |||||
Total assets per US GAAP | $ | 2,319,967 | $ | 2,271,199 | ||||
Total liabilities per US/CDN GAAP | $ | 2,233,748 | $ | 450,289 | ||||
2006 | 2005 | 2004 | ||||||||||
Restated | Restated | |||||||||||
(Note 2) | (Note 2) | |||||||||||
Deficit end of year per CDN GAAP | $ | (23,896,346 | ) | $ | (20,828,872 | ) | $ | (19,950,053 | ) | |||
Stock compensation expense | (60,000 | ) | (60,000 | ) | (60,000 | ) | ||||||
Deferred exploration expenditures, net | (9,057,135 | ) | (8,472,255 | ) | (7,574,347 | ) | ||||||
Deficit end of year per US GAAP | $ | (33,013,481 | ) | $ | (29,361,127 | ) | $ | (27,584,400 | ) | |||
C-20
Table of Contents
(b) | Reconciliation of Consolidated Statement of Income items: |
Year Ended | Year Ended | Year Ended | ||||||||||
January 31, | January 31, | January 31, | ||||||||||
2006 | 2005 | 2004 | ||||||||||
Restated | ||||||||||||
(Note 2) | ||||||||||||
Net loss for the year per CDN GAAP | $ | (3,067,474 | ) | $ | (878,819 | ) | $ | (753,596 | ) | |||
Deferred exploration expenditures | (584,880 | ) | (897,908 | ) | (420,054 | ) | ||||||
Writedown of deferred exploration expenditures | — | — | 4,968 | |||||||||
Net loss for the year per U.S. GAAP | $ | (3,652,354 | ) | $ | (1,776,727 | ) | $ | (1,168,682 | ) | |||
Unrealized gain (loss) on investment securities | (14,581 | ) | 5,771 | — | ||||||||
Net comprehensive loss for the year per U.S. GAAP | $ | (3,696,935 | ) | $ | (1,770,956 | ) | $ | (1,168,682 | ) | |||
(c) | Loss Per Share U.S. GAAP |
Year Ended | Year Ended | Year Ended | ||||||||||
January 31, | January 31, | January 31, | ||||||||||
2006 | 2005 | 2004 | ||||||||||
Loss Per Share | ||||||||||||
— basic and diluted | $ | (0.76 | ) | $ | (0.38 | ) | $ | (0.32 | ) | |||
(d) | Comprehensive Income |
C-21
Table of Contents
Accumulated | ||||||||||||||||||||||||||||||||||||
Other | ||||||||||||||||||||||||||||||||||||
Compre- | Compre- | Total | ||||||||||||||||||||||||||||||||||
Share Capital | Additional | hensive | hensive | Share- | ||||||||||||||||||||||||||||||||
Number of | Share | Paid in | Income | Income | holders’ | |||||||||||||||||||||||||||||||
Shares | Amount | Subscriptions | Warrants | Capital | (Loss) | Deficit | (Loss) | Equity | ||||||||||||||||||||||||||||
Restated | Restated | |||||||||||||||||||||||||||||||||||
(Note 2) | ||||||||||||||||||||||||||||||||||||
Balance forward, January 31, 2003 | 3,470,994 | $ | 27,379,052 | $ | — | $ | — | $ | 60,000 | $ | (26,415,718 | ) | $ | — | $ | 1,023,334 | ||||||||||||||||||||
Share subscriptions | — | — | 791,720 | — | — | — | — | — | 791,720 | |||||||||||||||||||||||||||
Issuance of shares (see Note 10(b)) | 890,691 | 2,267,186 | — | — | — | — | — | — | 2,267,186 | |||||||||||||||||||||||||||
Components of comprehensive income: | ||||||||||||||||||||||||||||||||||||
— net income (loss) | — | — | — | — | — | (1,168,682 | ) | (1,168,682 | ) | — | (1,168,682 | ) | ||||||||||||||||||||||||
$ | (1,168,682 | ) | ||||||||||||||||||||||||||||||||||
Balance, January 31, 2004 | 4,361,685 | $ | 29,646,238 | $ | 791,720 | $ | — | $ | 60,000 | $ | (27,584,400 | ) | $ | — | $ | 2,913,558 | ||||||||||||||||||||
Balance forward, January 31, 2004 | 4,361,685 | $ | 29,646,238 | $ | 791,720 | $ | — | $ | 60,000 | $ | (27,584,400 | ) | $ | — | $ | 2,913,558 | ||||||||||||||||||||
Share subscriptions | — | — | (791,720 | ) | — | — | — | — | — | (791,720 | ) | |||||||||||||||||||||||||
Issuance of shares (see Note 10(b)) | 287,220 | 1,108,440 | (11,945 | ) | — | — | — | — | — | 1,096,495 | ||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | 343,533 | — | — | — | 343,533 | |||||||||||||||||||||||||||
Components of comprehensive income: | ||||||||||||||||||||||||||||||||||||
— net income (loss) | — | — | — | — | — | (1,776,727 | ) | (1,776,727 | ) | — | (1,776,727 | ) | ||||||||||||||||||||||||
— change in unrealized gain (loss) of marketable securities | — | — | — | — | — | 5,771 | — | 5,771 | 5,771 | |||||||||||||||||||||||||||
$ | (1,770,956 | ) | ||||||||||||||||||||||||||||||||||
Balance, January 31, 2005 | 4,648,905 | $ | 30,754,678 | $ | (11,945 | ) | $ | — | $ | 403,533 | $ | (29,361,127 | ) | $ | 5,771 | $ | 1,790,910 | |||||||||||||||||||
Share subscriptions | — | — | 71,945 | — | — | — | — | — | 71,945 | |||||||||||||||||||||||||||
Issuance of shares (see Note 10(b)) | 457,361 | 805,659 | — | 116,100 | — | — | — | — | 921,759 | |||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | 1,056,100 | — | — | — | 1,056,100 | |||||||||||||||||||||||||||
Fair value of stock option exercises | — | — | — | — | (87,560 | ) | — | — | — | (87,560 | ) | |||||||||||||||||||||||||
Components of Comprehensive income: | ||||||||||||||||||||||||||||||||||||
— net income (loss) | — | — | — | — | — | (3,652,354 | ) | (3,652,354 | ) | — | (3,652,354 | ) | ||||||||||||||||||||||||
— change in unrealized gain (loss) of marketable securities | — | — | — | — | — | (14,581 | ) | — | (14,581 | ) | (14,581 | ) | ||||||||||||||||||||||||
$ | (3,696,935 | ) | ||||||||||||||||||||||||||||||||||
Balance, January 31, 2006 | 5,106,266 | $ | 31,560,337 | $ | 60,000 | $ | 116,100 | $ | 1,372,073 | $ | (33,013,481 | ) | $ | (8,810 | ) | $ | 86,219 | |||||||||||||||||||
C-22
Table of Contents
(e) | Supplemental Financial Information |
2006 | 2005 | 2004 | ||||||||||
Cash provided by (used in) operating activities per CDN GAAP | $ | (677,443 | ) | $ | (556,184 | ) | $ | (1,021,895 | ) | |||
Deferred exploration expenditures | (584,880 | ) | (897,908 | ) | (420,054 | ) | ||||||
Cash provided by (used in) operating activities per US GAAP | $ | (1,262,323 | ) | $ | (1,454,092 | ) | $ | (1,441,949 | ) | |||
2006 | 2005 | 2004 | ||||||||||
Cash provided by (used in) investing activities per CDN GAAP | $ | (392,771 | ) | $ | (914,246 | ) | $ | 264,756 | ||||
Deferred exploration expenditures | 584,880 | 897,908 | 420,054 | |||||||||
Cash provided by (used in) investing activities per US GAAP | $ | 192,109 | $ | (16,338 | ) | $ | 684,810 | |||||
(f) | Additional Disclosure Required by U.S. GAAP |
(g) | Additional Disclosure Required by SEC |
C-23
Table of Contents
(h) | Deferred Exploration Expenditures |
C-24
Table of Contents
July 31, | January 31, | |||||||
2006 | 2006 | |||||||
ASSETS | ||||||||
Current | ||||||||
Cash and cash equivalents | $ | 3,974,850 | $ | 663,071 | ||||
Advances receivable (note 7(b)) | 71,854 | 62,358 | ||||||
Interest receivable | 12,585 | — | ||||||
Prepaid expenses | 81,417 | 69,856 | ||||||
4,140,706 | 795,285 | |||||||
Investment securities | 147,408 | 147,408 | ||||||
Loan receivable(note 7(f)) | 83,000 | 83,000 | ||||||
Equipment | 3,272 | 3,634 | ||||||
Mineral properties(note 5) | 10,632,985 | 10,095,609 | ||||||
Reclamation deposit | 263,182 | 260,976 | ||||||
$ | 15,270,553 | $ | 11,385,912 | |||||
LIABILITIES | ||||||||
Current | ||||||||
Accounts payable and accrued liabilities (note 7(d)) | $ | 390,902 | $ | 696,810 | ||||
Advances payable (note 7(c)) | 46,037 | 61,956 | ||||||
436,939 | 758,766 | |||||||
Site restoration obligation | 16,000 | 16,000 | ||||||
Future income tax liability | 1,448,662 | 1,448,662 | ||||||
Non-controlling interest | 10,317 | 10,320 | ||||||
SHAREHOLDERS’ EQUITY | ||||||||
Subscriptions received in advance | — | 60,000 | ||||||
Share capital(note 6) | 36,413,491 | 31,560,337 | ||||||
Contributed surplus | 1,428,173 | 1,428,173 | ||||||
Deficit | (24,483,029 | ) | (23,896,346 | ) | ||||
13,358,635 | 9,152,164 | |||||||
$ | 15,270,553 | $ | 11,385,912 | |||||
/s/ Louis Wolfin | Director | /s/ Gary Robertson | Director |
C-25
Table of Contents
Three Months Ended July 31, | Six Months Ended July 31, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Revenue | ||||||||||||||||
Interest income | $ | 43,930 | $ | 2,461 | $ | 70,968 | $ | 5,897 | ||||||||
Expenses | ||||||||||||||||
Amortization | 181 | 159 | 362 | 443 | ||||||||||||
Consulting fees | 57,500 | 10,020 | 92,300 | 20,020 | ||||||||||||
Directors fees | — | — | 50,000 | — | ||||||||||||
Investor relations and shareholder information | 53,669 | 23,089 | 69,072 | 39,426 | ||||||||||||
Legal and accounting | 188,356 | 14,922 | 225,468 | 51,612 | ||||||||||||
Listing and filing fees | 2,440 | 4,381 | 31,411 | 7,581 | ||||||||||||
Management fees | 32,800 | 22,500 | 60,475 | 45,000 | ||||||||||||
Office and miscellaneous | 18,458 | 17,137 | 40,227 | 34,921 | ||||||||||||
Salaries and benefits | 18,071 | 25,614 | 37,203 | 49,735 | ||||||||||||
Stock-based compensation | — | — | — | 36,400 | ||||||||||||
Transfer agent fees | 6,844 | 3,136 | 10,544 | 4,890 | ||||||||||||
Travel | 27,325 | 17,498 | 38,643 | 39,415 | ||||||||||||
405,644 | 138,456 | 655,705 | 329,443 | |||||||||||||
Operating loss | (361,714 | ) | (135,995 | ) | (584,737 | ) | (323,546 | ) | ||||||||
Other items | ||||||||||||||||
Recovery of bad debt | 3,464 | — | 3,464 | — | ||||||||||||
Foreign exchange gain (loss) | (4,897 | ) | (13,822 | ) | (5,413 | ) | (6,740 | ) | ||||||||
Loss for the period before non-controlling interest | $ | (363,147 | ) | $ | (149,817 | ) | $ | (586,686 | ) | $ | (330,286 | ) | ||||
Non-controlling interest gain | — | — | 3 | — | ||||||||||||
Loss for the period | (363,147 | ) | (149,817 | ) | (586,683 | ) | (330,286 | ) | ||||||||
Deficit,beginning of period | (24,119,882 | ) | (20,691,341 | ) | (23,896,346 | ) | (20,510,872 | ) | ||||||||
Deficit,end of period | $ | (24,483,029 | ) | $ | (20,841,158 | ) | $ | (24,483,029 | ) | $ | (20,841,158 | ) | ||||
Loss per share | $ | (0.05 | ) | $ | (0.03 | ) | $ | (0.09 | ) | $ | (0.07 | ) | ||||
Weighted average number of common shares outstanding | 6,719,932 | 4,651,155 | 6,425,173 | 4,650,030 | ||||||||||||
C-26
Table of Contents
Three Months Ended July 31, | Six Months Ended July 31, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Cash flows from (used in) operating activities | ||||||||||||||||
Loss for the year | $ | (363,147 | ) | $ | (149,817 | ) | $ | (586,683 | ) | $ | (330,286 | ) | ||||
Adjustments for items not involving cash: | ||||||||||||||||
— amortization | 181 | 159 | 362 | 443 | ||||||||||||
— stock based compensation | — | — | — | 36,400 | ||||||||||||
— non-controlling interest | — | — | (3 | ) | — | |||||||||||
(362,966 | ) | (149,658 | ) | (586,324 | ) | (293,443 | ) | |||||||||
Change in non-cash working capital: | ||||||||||||||||
— increase (decrease) in advances receivable | (19,172 | ) | (7,779 | ) | (9,496 | ) | 4,378 | |||||||||
— increase (decrease) prepaid expenses | (3,370 | ) | (18,457 | ) | (11,561 | ) | (15,090 | ) | ||||||||
— (increase) decrease in share subscription receivable | — | 11,000 | — | 11,945 | ||||||||||||
— increase (decrease) in accounts payable and accrued liabilities | 17,289 | 59,673 | (305,908 | ) | 51,220 | |||||||||||
— decrease (increase) in advances payable | (34,692 | ) | (363 | ) | (15,919 | ) | (6,305 | ) | ||||||||
— increase (decrease) in subscriptions received in advance | — | — | (60,000 | ) | — | |||||||||||
(402,911 | ) | (105,584 | ) | (989,208 | ) | (247,295 | ) | |||||||||
Cash flows from (used in) investing activities | ||||||||||||||||
Mineral properties acquisition and exploration expenditures incurred | (413,977 | ) | (206,753 | ) | (537,376 | ) | (285,811 | ) | ||||||||
Interest receivable | (12,585 | ) | — | (12,585 | ) | — | ||||||||||
Loan receivable | — | — | — | (33,000 | ) | |||||||||||
Decrease (increase) in reclamation deposit amounts | (2,206 | ) | 12,702 | (2,206 | ) | 5,315 | ||||||||||
(428,768 | ) | (194,051 | ) | (552,167 | ) | (313,496 | ) | |||||||||
Cash flows from financing activities | ||||||||||||||||
Issuance of shares for cash, net | 192,749 | 900 | 4,853,154 | 900 | ||||||||||||
Net increase (decrease) in cash and cash equivalents | (638,930 | ) | (298,735 | ) | 3,311,779 | (559,891 | ) | |||||||||
Cash and cash equivalents, beginning of period | 4,613,780 | 1,210,990 | 663,071 | 1,472,146 | ||||||||||||
Cash and cash equivalents, end of period | $ | 3,974,850 | $ | 912,255 | $ | 3,974,850 | $ | 912,255 | ||||||||
C-27
Table of Contents
1. | Nature of Operations |
2. | Basis of Presentation |
3. | Basis of Consolidation |
4. | Comparative Figures |
C-28
Table of Contents
5. | Mineral Properties |
Balance,beginning of period | $ | 10,095,609 | ||||||
Robertson Property | ||||||||
Assays | $ | 48,950 | ||||||
Consulting | 172,140 | |||||||
Drilling | 240,671 | |||||||
Field supplies and other | 4,999 | |||||||
Lease payments | 53,300 | |||||||
Reclamation | 9,376 | |||||||
Water analysis | 481 | |||||||
Total expenditures for Robertson Property | 537,376 | |||||||
Balance,end of period | $ | 10,632,985 | ||||||
6. | Share Capital |
(a) | Authorized Unlimited common shares without par value |
(b) | Issued |
2006 | 2005 | |||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||
Balance,January 31, | 5,106,266 | $ | 31,560,337 | 4,648,905 | $ | 30,754,678 | ||||||||||
Private placements | 1,500,000 | 4,500,000 | — | — | ||||||||||||
Exercise of warrants | 58,212 | 160,064 | — | — | ||||||||||||
Exercise of stock options | 14,500 | 28,350 | — | — | ||||||||||||
Warrants returned to treasury | (2,000 | ) | (11,000 | ) | — | — | ||||||||||
Share issuance costs | — | (17,009 | ) | — | — | |||||||||||
Balance,April 30, | 6,676,978 | $ | 36,220,742 | 4,648,905 | $ | 30,754,678 | ||||||||||
Exercise of warrants | 67,232 | 173,624 | — | — | ||||||||||||
Exercise of stock options | 11,250 | 19,125 | 7,000 | 11,900 | ||||||||||||
Cancelled shares | — | — | (2,500 | ) | (11,000 | ) | ||||||||||
Balance,July 31, | 6,755,460 | $ | 36,413,491 | 4,653,405 | $ | 30,755,578 | ||||||||||
C-29
Table of Contents
(c) | Share Purchase Warrants |
Number of | ||||
Underlying | ||||
Shares | ||||
Balance,January 31, 2006 | 1,115,698 | |||
Granted | — | |||
Exercised | (58,212 | ) | ||
Returned to treasury | 2,000 | |||
Expired | (252,720 | ) | ||
Balance,April 30, 2006 | 806,766 | |||
Granted | — | |||
Exercised | (67,232 | ) | ||
Balance,July 31, 2006 | 739,534 | |||
Number of | ||||||||
Underlying | ||||||||
Shares | Exercise Price | Expiry Date | ||||||
333,900 | $ | 3.10 | October 12, 2006 | |||||
192,500 | $ | 3.60 | November 17, 2006 | |||||
100,000 | $ | 3.90 | December 19, 2006 | |||||
113,134 | $ | 2.00 | September 15, 2007 | |||||
739,534 | ||||||||
(d) | Stock Options |
Number | Weighted Average | |||||||
of Options | Exercise Price | |||||||
Balance,January 31, 2006 | 697,900 | $ | 2.67 | |||||
Exercised | (14,500 | ) | $ | 1.96 | ||||
Balance,April 30, 2006 | 683,400 | $ | 2.68 | |||||
Exercised | (11,250 | ) | $ | 1.70 | ||||
Balance,July 31, 2006 | 672,150 | $ | 2.70 | |||||
Weighted | ||||||||||||
Average | Weighted | |||||||||||
Remaining | Average | |||||||||||
Exercise | Number | Contractual | Exercise | |||||||||
Price | Outstanding | Life (yr) | Price | |||||||||
$1.70 | 309,150 | 3.37 | $ | 1.70 | ||||||||
$3.55 | 363,000 | 4.37 | $ | 3.55 | ||||||||
C-30
Table of Contents
7. | Related Party Transactions |
8. | Commitments |
9. | Subsequent Events |
C-31
Table of Contents
10. | Differences Between Canadian (“CDN”) and United States (“US”) GAAP |
(a) | Reconciliation of Consolidated Balance Sheet items: |
July 31, | July 31, | |||||||
2006 | 2005 | |||||||
Total assets per CDN GAAP | $ | 15,270,553 | $ | 10,501,557 | ||||
Mineral properties | (9,594,511 | ) | (7,956,107 | ) | ||||
Investment securities | 5,711 | (49,160 | ) | |||||
Total assets per US GAAP | $ | 5,681,753 | $ | 2,496,290 | ||||
Total liabilities per CDN and US GAAP | $ | 1,911,918 | $ | 207,204 | ||||
Total equity per CDN GAAP | $ | 13,358,635 | $ | 10,294,353 | ||||
Mineral properties | (9,594,511 | ) | (7,956,107 | ) | ||||
Investment securities | 5,711 | (49,160 | ) | |||||
Total equity per US GAAP | $ | 3,769,835 | $ | 2,289,086 | ||||
July 31, | July 31, | |||||||
2006 | 2005 | |||||||
Deficit end of period per CDN GAAP | $ | (24,483,029 | ) | $ | (21,159,158 | ) | ||
Stock compensation expense | (60,000 | ) | (60,000 | ) | ||||
Deferred exploration expenditures, net | (9,594,511 | ) | (7,956,107 | ) | ||||
Deficit end of period per US GAAP | $ | (34,137,540 | ) | $ | (29,175,265 | ) | ||
C-32
Table of Contents
(b) | Reconciliation of Consolidated Statement of Income items: |
Three Months Ended July 31, | Six Months Ended July 31, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Net loss for the period per CDN GAAP | $ | (363,147 | ) | $ | (149,817 | ) | $ | (586,683 | ) | $ | (330,286 | ) | ||||
Deferred exploration expenditures | (413,977 | ) | (206,753 | ) | (537,376 | ) | (285,811 | ) | ||||||||
Net loss for the period under US GAAP | (777,124 | ) | (356,570 | ) | (1,124,059 | ) | (616,097 | ) | ||||||||
Unrealized gain (loss) on investment securities | (151,721 | ) | (224,066 | ) | 14,521 | (57,824 | ) | |||||||||
Net comprehensive income (loss) for the period per US GAAP | $ | (928,845 | ) | $ | (580,636 | ) | $ | (1,109,538 | ) | $ | (673,921 | ) | ||||
Income (loss) per share under US GAAP | $ | (0.14 | ) | $ | (0.12 | ) | $ | (0.17 | ) | $ | (0.14 | ) | ||||
(c) | Supplemental Financial Information |
Three Months Ended July 31, | Six Months Ended July 31, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Cash Flows from Operating Activities | ||||||||||||||||
Cash provided by (used in) operating activities per CDN GAAP | $ | (402,911 | ) | $ | (105,584 | ) | $ | (989,208 | ) | $ | (247,295 | ) | ||||
Deferred exploration expenditures | (413,977 | ) | (206,753 | ) | (537,376 | ) | (285,811 | ) | ||||||||
Cash provided by (used in) operating activities per US GAAP | $ | (816,888 | ) | $ | (312,337 | ) | $ | (1,526,584 | ) | $ | (533,106 | ) | ||||
Cash Flows from Investing Activities | ||||||||||||||||
Cash provided by (used in) investing activities per CDN GAAP | $ | (428,768 | ) | $ | (194,051 | ) | $ | (552,167 | ) | $ | (313,496 | ) | ||||
Deferred exploration expenditures | 413,977 | 206,753 | 537,376 | 285,811 | ||||||||||||
Cash provided by (used in) investing activities per US GAAP | $ | (14,791 | ) | $ | 12,702 | $ | (14,791 | ) | $ | (27,685 | ) | |||||
Cash provided by financing activities per CDN and US GAAP | $ | 192,749 | $ | 900 | $ | 4,853,154 | $ | 900 | ||||||||
(d) | Additional Disclosure Required by US GAAP |
C-33
Table of Contents
(e) | Additional Disclosure Required by SEC |
C-34
Table of Contents
D-1
Table of Contents
/s/ David Hottman | /s/ W.R. (Bill) Franklin | |
David Hottman, | W. R. (Bill) Franklin, | |
President & Chief Executive Officer | Chief Financial Officer | |
September 28, 2006 | September 28, 2006 |
D-2
Table of Contents
D-3
Table of Contents
2006 | 2005 | |||||||
(Expressed in US Dollars) | ||||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 3,659,738 | $ | 957,251 | ||||
Accounts receivable | 180,697 | 273,165 | ||||||
Product inventory and stockpiled ore (Note 4) | 109,074 | 4,112,633 | ||||||
Supplies inventory | 285,152 | 414,366 | ||||||
Prepaid expenses | 239,424 | 223,372 | ||||||
4,474,085 | 5,980,787 | |||||||
Property, plant and equipment (Note 5) | 13,306,314 | 13,388,954 | ||||||
Mineral properties (Note 6) | 4,661,805 | 3,106,357 | ||||||
Reclamation bonds | 96,363 | 93,228 | ||||||
$ | 22,538,567 | $ | 22,569,326 | |||||
LIABILITIES | ||||||||
Current liabilities | ||||||||
Accounts payable and accrued liabilities | $ | 1,194,495 | $ | 1,783,277 | ||||
1,194,495 | 1,783,277 | |||||||
Other liabilities | 112,397 | 175,217 | ||||||
Asset retirement obligation (Note 7) | 1,684,812 | 1,567,267 | ||||||
1,797,209 | 1,742,484 | |||||||
SHAREHOLDERS’ EQUITY | ||||||||
Share capital (Note 8) | 30,955,143 | 25,920,223 | ||||||
Contributed capital (Note 9) | 1,490,594 | 1,001,674 | ||||||
Deficit | (12,898,874 | ) | (7,878,332 | ) | ||||
19,546,863 | 19,043,565 | |||||||
$ | 22,538,567 | $ | 22,569,326 | |||||
Nature of operations and Going Concern (Note 1) | ||||||||
Commitments (Note 15) | ||||||||
Subsequent Events (Note 18) |
/s/ Michael Beley | /s/ Gary Nordin | |
Michael Beley, | Gary Nordin, | |
Director | Director |
D-4
Table of Contents
2006 | 2005 | 2004 | ||||||||||
(Expressed in US Dollars) | ||||||||||||
GOLD SALES | $ | 6,649,300 | $ | 5,175,235 | $ | — | ||||||
COST OF SALES | 7,903,654 | 3,347,153 | — | |||||||||
DEPRECIATION AND DEPLETION | 734,618 | 727,815 | — | |||||||||
ROYALTIES | 381,572 | 262,197 | — | |||||||||
9,019,844 | 4,337,165 | — | ||||||||||
EARNINGS (LOSS) FROM MINING OPERATIONS | (2,370,544 | ) | 838,070 | — | ||||||||
EXPENSES AND OTHER INCOME | ||||||||||||
General and administrative | 1,944,511 | 2,084,400 | 1,538,190 | |||||||||
Interest and financing costs | — | 22,378 | 1,159 | |||||||||
Stock-based compensation | 611,572 | 559,963 | 39,120 | |||||||||
Foreign exchange losses | 36,904 | 115,796 | 117,226 | |||||||||
Other income | (57,349 | ) | (37,942 | ) | (89,433 | ) | ||||||
2,535,638 | 2,744,595 | 1,606,262 | ||||||||||
LOSS BEFORE THE UNDERNOTED ITEMS | 4,906,182 | 1,906,525 | 1,606,262 | |||||||||
Write-down of mineral properties | 114,360 | 630,332 | 330,285 | |||||||||
Gain on disposal of mining equipment | — | (155,199 | ) | — | ||||||||
— | ||||||||||||
LOSS FOR THE YEAR | $ | 5,020,542 | $ | 2,381,658 | $ | 1,936,547 | ||||||
Basic and diluted loss per share | $ | 0.08 | $ | 0.05 | $ | 0.06 | ||||||
Weighted average number of shares outstanding | 60,304,369 | 51,295,350 | 30,305,758 | |||||||||
D-5
Table of Contents
2006 | 2005 | 2004 | ||||||||||
(Expressed in US Dollars) | ||||||||||||
DEFICIT, Beginning of year | ||||||||||||
As previously reported | $ | 7,878,332 | $ | 5,209,298 | $ | 3,272,751 | ||||||
Change in accounting policy (Note 2 — Stock Compensation) | — | 287,376 | — | |||||||||
As restated | 7,878,332 | 5,496,674 | 3,272,751 | |||||||||
Loss for the year | 5,020,542 | 2,381,658 | 1,936,547 | |||||||||
DEFICIT, End of year | $ | 12,898,874 | $ | 7,878,332 | $ | 5,209,298 | ||||||
D-6
Table of Contents
2006 | 2005 | 2004 | ||||||||||
(Expressed in US Dollars) | ||||||||||||
CASH PROVIDED BY (USED FOR) OPERATIONS | ||||||||||||
Loss for the period | $ | (5,020,542 | ) | $ | (2,381,658 | ) | $ | (1,936,547 | ) | |||
Items not affecting cash | ||||||||||||
Depreciation, depletion & amortization | 758,435 | 750,867 | 15,978 | |||||||||
Accretion of asset retirement obligation | 117,545 | 44,540 | — | |||||||||
Stock based compensation | 611,572 | 559,963 | 39,120 | |||||||||
Write-off of mineral properties | 114,360 | 630,332 | 330,285 | |||||||||
Gain on disposal of mining equipment | — | (155,199 | ) | — | ||||||||
Severance expense | (27,820 | ) | 61,106 | — | ||||||||
(3,446,450 | ) | (490,049 | ) | (1,551,164 | ) | |||||||
Changes in non-cash working capital items (Note 12) | 2,970,312 | (4,357,410 | ) | 720,590 | ||||||||
(476,138 | ) | (4,847,459 | ) | (830,574 | ) | |||||||
INVESTING ACTIVITIES | ||||||||||||
Property, plant and equipment | (25,700 | ) | (3,987,643 | ) | (1,889,409 | ) | ||||||
Proceeds from disposal of equipment | — | 200,199 | — | |||||||||
Acquisition of Pangea Resources Inc (Note 3) | — | — | (4,323,753 | ) | ||||||||
Reclamation bonds | (3,135 | ) | (45,256 | ) | (47,972 | ) | ||||||
Expenditures on mineral properties, net of recoveries | (1,704,808 | ) | (1,321,555 | ) | (1,223,327 | ) | ||||||
(1,733,643 | ) | (5,154,255 | ) | (7,484,461 | ) | |||||||
FINANCING ACTIVITIES | ||||||||||||
Common shares issued: | ||||||||||||
On private placements | 4,541,507 | 10,262,635 | 7,871,295 | |||||||||
On warrant conversion | 93,952 | 591,200 | 920,243 | |||||||||
On option exercise | 369,826 | 200,020 | 343,933 | |||||||||
Share issue costs and finder’s fees | (93,017 | ) | (692,741 | ) | (310,303 | ) | ||||||
4,912,268 | 10,361,114 | 8,825,168 | ||||||||||
INCREASE IN CASH AND CASH EQUIVALENTS | 2,702,487 | 359,400 | 510,133 | |||||||||
CASH AND CASH EQUIVALENTS,Beginning of year | 957,251 | 597,851 | 87,718 | |||||||||
CASH AND CASH EQUIVALENTS, End of year | $ | 3,659,738 | $ | 957,251 | $ | 597,851 | ||||||
Supplementary information on non-cash transactions | ||||||||||||
Shares issued and applied to notes payable (Note 3) | $ | — | $ | 500,000 | $ | — | ||||||
Warrants issued to Underwriter (Note 9) | $ | — | $ | 131,020 | $ | — |
D-7
Table of Contents
South | Other | |||||||||||||||||||||||||||||||||||
Limousine | Carlin | Timber | Nevada | Mexican | ||||||||||||||||||||||||||||||||
Butte | Project | Keystone | BMX | Cornerstone | Creek | Properties | Properties | Total | ||||||||||||||||||||||||||||
(Expressed in US Dollars) | ||||||||||||||||||||||||||||||||||||
Total as at June 30, 2003 | $ | 473,912 | $ | 756,611 | $ | 117,277 | $ | 11,215 | $ | — | $ | 40,061 | $ | 88,016 | $ | — | $ | 1,487,092 | ||||||||||||||||||
Exploration salaries & wages | 45,833 | 2,927 | 26,025 | 9,728 | 1,612 | 2,255 | 87,527 | 18,871 | 194,778 | |||||||||||||||||||||||||||
Land holding costs | 45,900 | 7,864 | 52,434 | 97,306 | 10,049 | 37,547 | 82,836 | 86,398 | 420,334 | |||||||||||||||||||||||||||
Surveying | — | — | 9,480 | 3,689 | — | 4,461 | 18,413 | 11,572 | 47,615 | |||||||||||||||||||||||||||
Environmental | 225 | — | 14 | 2,847 | — | — | 16,430 | — | 19,516 | |||||||||||||||||||||||||||
Geology | 3,952 | 190 | 2,119 | 34,949 | 23 | 677 | 135,474 | 35,035 | 212,419 | |||||||||||||||||||||||||||
Surface geochemistry | 1,564 | — | 643 | 16,906 | — | 3,354 | 3,290 | 9,506 | 35,263 | |||||||||||||||||||||||||||
Geophysics | — | — | 15,835 | 2,000 | — | 6,000 | 48,100 | — | 71,935 | |||||||||||||||||||||||||||
Road work & trenching | 3,788 | — | — | 3,653 | — | — | 5,668 | — | 13,109 | |||||||||||||||||||||||||||
Drilling | 153,386 | — | — | 126,218 | — | — | 264,776 | — | 544,380 | |||||||||||||||||||||||||||
Other | 3,995 | — | 1,176 | 6,422 | — | 403 | 13,523 | 6,763 | 32,282 | |||||||||||||||||||||||||||
Total expenditures | 258,643 | 10,981 | 107,726 | 303,718 | 11,684 | 54,697 | 676,037 | 168,145 | 1,591,631 | |||||||||||||||||||||||||||
Cost recoveries | — | — | — | (293,304 | ) | — | — | — | — | (293,304 | ) | |||||||||||||||||||||||||
Property write-offs | — | (245,196 | ) | — | — | — | — | (85,089 | ) | — | (330,285 | ) | ||||||||||||||||||||||||
Total as at June 30, 2004 | 732,555 | 522,396 | 225,003 | 21,629 | 11,684 | 94,758 | 678,964 | 168,145 | 2,455,134 | |||||||||||||||||||||||||||
Exploration salaries & wages | 10,650 | — | 14,734 | 2,855 | 40,824 | 14,825 | 155,136 | 23,964 | 262,988 | |||||||||||||||||||||||||||
Land holding costs | 56,678 | 9,616 | 68,312 | 74,662 | 32,772 | 37,704 | 84,217 | 57,077 | 421,038 | |||||||||||||||||||||||||||
Surveying | — | — | 4,028 | 6,145 | 11,638 | 7 | 23,980 | 6,728 | 52,526 | |||||||||||||||||||||||||||
Environmental | — | — | — | — | 4 | 8 | 8,398 | — | 8,410 | |||||||||||||||||||||||||||
Geology | 22 | — | 497 | 3,450 | 5,148 | 2,353 | 14,181 | 53,607 | 79,258 | |||||||||||||||||||||||||||
Surface geochemistry | — | — | 4,446 | — | 27,893 | — | 11,666 | 81,382 | 125,387 | |||||||||||||||||||||||||||
Geophysics | — | — | — | — | — | 3,350 | 52,550 | 57,736 | 113,636 | |||||||||||||||||||||||||||
Road work & trenching | — | — | — | — | — | — | 23,169 | 61,627 | 84,796 | |||||||||||||||||||||||||||
Drilling | 1,020 | — | 5,460 | — | 22 | — | 148,140 | 150,621 | 305,263 | |||||||||||||||||||||||||||
Other | — | — | — | — | — | — | — | 40,100 | 40,100 | |||||||||||||||||||||||||||
Total expenditures | 68,370 | 9,616 | 97,477 | 87,112 | 118,301 | 58,247 | 521,437 | 532,842 | 1,493,402 | |||||||||||||||||||||||||||
Cost recoveries | (56,500 | ) | — | (78,720 | ) | (76,627 | ) | — | — | — | — | (211,847 | ) | |||||||||||||||||||||||
Property write-offs | — | — | — | — | — | — | (630,332 | ) | — | (630,332 | ) | |||||||||||||||||||||||||
Total as at June 30, 2005 | 744,425 | 532,012 | 243,760 | 32,114 | 129,985 | 153,005 | 570,069 | 700,987 | 3,106,357 | |||||||||||||||||||||||||||
Exploration salaries & wages | 2,960 | — | 17,782 | 15,505 | 53,181 | 18,132 | 93,121 | 107,129 | 307,810 | |||||||||||||||||||||||||||
Land holding costs | — | 9,639 | 20 | 80,587 | 43,009 | 48,151 | 58,234 | 207,803 | 447,443 | |||||||||||||||||||||||||||
Surveying | — | — | — | — | 991 | 6,716 | 4,966 | 1,726 | 14,399 | |||||||||||||||||||||||||||
Geology | — | — | — | 1,226 | 212 | 666 | 1,453 | 43,381 | 46,938 | |||||||||||||||||||||||||||
Surface geochemistry | — | — | — | — | 2,199 | — | 3,962 | 55,230 | 61,391 | |||||||||||||||||||||||||||
Geophysics | — | — | — | — | — | 5,300 | 18,950 | 5,524 | 29,774 | |||||||||||||||||||||||||||
Road work & trenching | — | — | — | 9,110 | 31,880 | 7,200 | 222 | 21,207 | 69,619 | |||||||||||||||||||||||||||
Drilling | — | — | 91,724 | 71,202 | 248,629 | 236,916 | 36,541 | — | 685,012 | |||||||||||||||||||||||||||
Other | — | — | — | — | — | — | — | 19,042 | 19,042 | |||||||||||||||||||||||||||
Total expenditures | 2,960 | 9,639 | 109,526 | 177,630 | 380,101 | 323,081 | 217,449 | 461,042 | 1,681,428 | |||||||||||||||||||||||||||
Cost recoveries | — | — | (11,620 | ) | — | — | — | — | — | (11,620 | ) | |||||||||||||||||||||||||
Property write-offs | — | (23 | ) | — | — | — | — | (114,337 | ) | — | (114,360 | ) | ||||||||||||||||||||||||
Total as at June 30, 2006 | $ | 747,385 | $ | 541,628 | $ | 341,666 | $ | 209,744 | $ | 510,086 | $ | 476,086 | $ | 673,181 | $ | 1,162,029 | $ | 4,661,805 | ||||||||||||||||||
D-8
Table of Contents
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended June 30th 2006 and 2005
(expressed in US Dollars)
1. | Nature of Operations and Going Concern |
2. | Significant Accounting Policies |
D-9
Table of Contents
• | monetary items are translated at the rate of exchange in effect at the balance sheet date, | |
• | non-monetary items are translated at the historical exchange rates, | |
• | revenue and expense items are translated at the average rate for the period, except for items for which amortization is charged, and | |
• | foreign currency translation gains and losses are included in operations. |
D-10
Table of Contents
3. | Acquisition of Pangea Resources Inc. |
4. | Product inventory and stockpiled ore |
June 30 | June 30 | |||||||
2006 | 2005 | |||||||
Stockpiled ore | $ | — | $ | 3,788,972 | ||||
Gold dore | 109,074 | 323,661 | ||||||
$ | 109,074 | $ | 4,112,633 | |||||
D-11
Table of Contents
5. | Property, plant and equipment |
June 30 | June 30 | June 30 | ||||||||||
2006 | 2005 | 2004 | ||||||||||
Magistral Gold Mine | ||||||||||||
Plant and equipment | $ | 2,760,526 | $ | 2,760,526 | $ | 1,841,972 | ||||||
Property and deferred costs | 10,245,081 | 10,240,243 | 7,172,689 | |||||||||
Asset retirement obligation asset | 1,477,593 | 1,477,593 | 1,477,593 | |||||||||
Accumulated amortization and depletion | (1,220,546 | ) | (1,136,023 | ) | — | |||||||
13,262,654 | 13,342,339 | 10,492,254 | ||||||||||
Other equipment | 136,776 | 115,914 | 114,245 | |||||||||
Accumulated amortization | (93,116 | ) | (69,299 | ) | (46,247 | ) | ||||||
43,660 | 46,615 | 67,998 | ||||||||||
$ | 13,306,314 | $ | 13,388,954 | $ | 10,560,252 | |||||||
6. | Mineral Properties |
D-12
Table of Contents
7. | Asset retirement obligation |
2006 | 2005 | 2004 | ||||||||||
Asset retirement obligation — beginning of year | $ | 1,567,267 | $ | 1,477,593 | $ | — | ||||||
Obligations incurred during the year | — | — | 1,477,593 | |||||||||
Accretion expense | 117,545 | 89,674 | — | |||||||||
Asset retirement obligation — end of year | $ | 1,684,812 | $ | 1,567,267 | $ | 1,477,593 | ||||||
D-13
Table of Contents
8. | Share capital |
Issued and Outstanding | Number of Shares | Amount | ||||||
Balance as at June 30, 2003 | 20,142,503 | $ | 4,857,823 | |||||
Private Placements | 13,821,352 | 7,849,847 | ||||||
On acquisition of Pangea Resources Inc. | 2,000,000 | 1,491,333 | ||||||
On exercise of warrants | 2,394,998 | 920,243 | ||||||
On exercise of options | 775,000 | 343,933 | ||||||
Finder’s fee | 80,000 | 21,448 | ||||||
Share issue costs | — | (310,303 | ) | |||||
Balance as at June 30, 2004 | 39,213,853 | $ | 15,174,324 | |||||
Private Placements | 5,533,655 | 4,091,285 | ||||||
Underwritten offering | 7,586,712 | 6,171,350 | ||||||
Issued for payment on note payable | 669,485 | 500,000 | ||||||
On exercise of warrants | 1,723,801 | 591,200 | ||||||
On exercise of options | 715,000 | 200,020 | ||||||
Fair value of options exercised | — | 15,805 | ||||||
Finder’s fee | — | (681,734 | ) | |||||
Share issue costs | — | (142,027 | ) | |||||
Balance as at June 30, 2005 | 55,442,506 | $ | 25,920,223 | |||||
Private Placement — (i) | 12,500,000 | 4,431,286 | ||||||
Private Placement — (ii) | 200,000 | 110,221 | ||||||
On exercise of warrants | 89,515 | 93,952 | ||||||
On exercise of options | 740,000 | 369,826 | ||||||
Fair value of options exercised | — | 122,652 | ||||||
Share issue costs | — | (93,017 | ) | |||||
Balance as at June 30, 2006 | 68,972,021 | $ | 30,955,143 | |||||
(i) | On December 9, 2005, the Company announced that it had entered into an agreement with Mr. Robert McEwen to issue 12,500,000 units at a price of $0.40 CDN per unit for aggregate proceeds of $5,000,000 CDN. Each unit consisted of one common share and one common share purchase warrant with each warrant exercisable to acquire one common share of the Company at an exercise price of $0.50 CDN for a term of two years. As a result of the private placement, Mr. McEwen holds approximately 18.2% of the outstanding shares of the Company and, in event of the exercise of all the warrants, Mr. McEwen will hold approximately 30.8% of the outstanding common shares of the Company. In accordance with the rules of the TSX Venture Exchange, as this constitutes a “change in control”, the placement closed in two tranches. The first tranche, consisting of 6,921,213 units was completed on December 14, 2005. The second tranche for the balance of the units was conditional upon receiving shareholder approval. The Company called an extraordinary general meeting of the shareholders on January 23, 2006 and the shareholders approved the transaction, which was completed on May 11, 2006. The shares and warrants comprising the units and the shares underlying such warrants are subject to a four-month hold period. No finder’s fees are payable on this placement. |
D-14
Table of Contents
(ii) | On January 13, 2006, the Company issued 200,000 units to an officer of the Company. Each unit was issued at a price of $0.64 CDN for gross proceeds of $128,000 CDN. Each unit is comprised of one common share of the Company and one share purchase warrant with each purchase warrant entitling the holder to purchase one common share of the Company at $0.80 CDN until January 13, 2008. The shares and warrants comprising the units and the shares underlying such warrants are subject to a four-month hold period. No finder’s fees were paid on this issue. |
2004 | ||||
Loss for the year as reported | $ | 1,936,547 | ||
Stock option expense | 278,002 | |||
Pro forma net loss | $ | 2,214,549 | ||
Loss per share — basic and diluted | ||||
As reported | $ | 0.06 | ||
Pro forma | $ | 0.07 | ||
D-15
Table of Contents
2006 | 2005 | 2004 | ||||
Risk free interest rate | 3.4 to 4% | 4% | 4% | |||
Expected life | 1 to 3 years | 1 to 3 years | 3 years | |||
Expected volatility | 55% to 77% | 55% to 77 % | 85% to 97% | |||
Dividend yield rate | nil | nil | nil |
June 30, 2006 | June 30, 2005 | June 30, 2004 | ||||||||||||||||||||||
Weighted- | Weighted- | Weighted- | ||||||||||||||||||||||
Number | Average | Number | Average | Number | Average | |||||||||||||||||||
of Shares | Exercise Price | of Shares | Exercise Price | of Shares | Exercise Price | |||||||||||||||||||
Outstanding at beginning of year | 3,328,500 | $ | 0.86 CDN | 2,965,000 | $ | 0.69 CDN | 1,925,000 | $ | 0.43 CDN | |||||||||||||||
Granted(i) (ii) (iii) | 1,712,500 | $ | 1.05 CDN | 1,223,500 | $ | 1.00 CDN | 1,825,000 | $ | 0.91 CDN | |||||||||||||||
Exercised | (740,000 | ) | $ | 0.57 CDN | (715,000 | ) | $ | 0.34 CDN | (775,000 | ) | $ | 0.58 CDN | ||||||||||||
Forfeited | (461,000 | ) | $ | 0.94 CDN | (145,000 | ) | $ | 1.01 CDN | (10,000 | ) | $ | 0.61 CDN | ||||||||||||
Outstanding at end of the year | 3,840,000 | $ | 0.99 CDN | 3,328,500 | $ | 0.86 CDN | 2,965,000 | $ | 0.69 CDN | |||||||||||||||
Options exercisable at the end of the year | 2,263,750 | $ | 0.95 CDN | 1,782,125 | $ | 0.74 CDN | 1,355,000 | $ | 0.38 CDN | |||||||||||||||
(i) | On August 30, 2005 the Company granted to consultants 50,000 stock options with an exercise price of $0.80 CDN. These options have a term of one year and vest in equal amounts every three months for 1 year. The fair value of these options was estimated at approximately $0.16 per option at grant date. | |
(ii) | On March 2, 2006 the Company granted to directors, employees and consultants 1,462,500 stock options with an exercise price of $0.99 CDN. These options have a term of ten years and vest in equal amounts every three months for 1 year. The fair value of these options was estimated at approximately $0.45 per option at grant date. | |
(iii) | On June 1, 2006 the Company granted to a director 200,000 stock options with an exercise price of $1.54 CDN. These options have a term of ten years and vest in equal amounts every three months for 1 year. The fair value of these options was estimated at approximately $0.66 per option at grant date. |
Weighted- | Weighted- | |||||||||||
Number | Average | Average | ||||||||||
Outstanding | Life Remaining | Exercise Price | ||||||||||
Range of Exercise Prices ($) | at June 30, 2006 | (Years) | ($) | |||||||||
0.53 - 1.00 CDN | 3,095,000 | 7.59 | 0.90 CDN | |||||||||
1.01 - 1.54 CDN | 745,000 | 8.28 | 1.36 CDN | |||||||||
Total | 3,840,000 | 7.72 | 0.99 CDN | |||||||||
D-16
Table of Contents
June 30, 2006 | June 30, 2005 | June 30, 2004 | ||||||||||||||||||||||
Weighted- | Weighted- | Weighted- | ||||||||||||||||||||||
Number | Average | Number | Average | Number | Average | |||||||||||||||||||
of Warrants | Exercise Price | of Warrants | Exercise Price | of Warrants | Exercise Price | |||||||||||||||||||
Outstanding at beginning of the year | 6,420,841 | $ | 1.19 CDN | 5,255,676 | $ | 1.05 CDN | 699,998 | $ | 0.65 CDN | |||||||||||||||
Granted | 12,700,000 | $ | 0.50 CDN | 6,420,841 | $ | 1.19 CDN | 6,950,676 | $ | 0.91 CDN | |||||||||||||||
Exercised | (89,515 | ) | $ | 1.20 CDN | (1,723,801 | ) | $ | 0.45 CDN | (2,394,998 | ) | $ | 0.51 CDN | ||||||||||||
Expired | (4,324,426 | ) | $ | 1.18 CDN | (3,531,875 | ) | $ | 1.35 CDN | — | — | ||||||||||||||
Outstanding at end of the year | 14,706,900 | $ | 0.60 CDN | 6,420,841 | $ | 1.19 CDN | 5,255,676 | $ | 1.05 CDN | |||||||||||||||
Number | Exercise Price | Expiry Date | ||||
1,874,400 | $1.20 CDN | August 17, 2006 (iv) | ||||
132,500 | $1.20 CDN | September 22, 2006 (iv) | ||||
6,921,213 | $0.50 CDN | December 14, 2007 | ||||
200,000 | $0.80 CDN | January 13, 2008 | ||||
5,578,787 | $0.50 CDN | May 11, 2008 | ||||
14,706,900 | ||||||
(iv) | On August 9, 2005 these warrants were extended by an additional twelve months. The original expiry date for the 1,936,900 warrants was August 17, 2005 and for the 159,515 was September 22, 2005. (See note 18) |
9. | Contributed capital |
2006 | 2005 | 2004 | ||||||||||
Contributed capital — beginning of year | $ | 1,001,674 | $ | 39,120 | $ | — | ||||||
Retained earning adjustment (See Note 2) | — | 287,376 | — | |||||||||
Fair value of share purchase options vesting during year | 611,572 | 559,963 | 39,120 | |||||||||
Fair value of underwriter’s warrants issued during year | — | 131,020 | — | |||||||||
Fair value of share purchase options exercised during year | (122,652 | ) | (15,805 | ) | — | |||||||
Contributed capital — end of year | $ | 1,490,594 | $ | 1,001,674 | $ | 39,120 | ||||||
10. | Related party transactions |
D-17
Table of Contents
11. | Financial Instruments |
12. | Supplemental cash flow information |
2006 | 2005 | 2004 | ||||||||||
Changes in non-cash working capital | ||||||||||||
Accounts receivable | $ | 92,468 | $ | 238,376 | $ | 90,069 | ||||||
Product inventory and stockpiled ore | 3,353,464 | (1,452,205 | ) | (139,417 | ) | |||||||
Supplies inventory | 129,214 | (218,344 | ) | (21,709 | ) | |||||||
Prepaid expenses | (16,052 | ) | 2,655 | (184,570 | ) | |||||||
Accounts payable and accrued liabilities | (588,782 | ) | (427,892 | ) | 976,217 | |||||||
Note payable | — | (2,500,000 | ) | — | ||||||||
$ | 2,970,312 | $ | (4,357,410 | ) | $ | 720,590 | ||||||
13. | Segmented information |
D-18
Table of Contents
Gold Mining | ||||||||||||||||
Corporate | Exploration | & Exploration | ||||||||||||||
(Canada) | (U. S.) | (Mexico) | Total | |||||||||||||
($) | ($) | ($) | ($) | |||||||||||||
Property, plant and equipment | ||||||||||||||||
June 30, 2006 | 29,610 | 14,050 | 13,262,654 | 13,306,314 | ||||||||||||
June 30, 2005 | 38,590 | 8,025 | 13,342,339 | 13,388,954 | ||||||||||||
June 30, 2004 | 56,203 | 11,795 | 10,492,254 | 10,560,252 | ||||||||||||
Property, plant and equipment: | ||||||||||||||||
expenditures | ||||||||||||||||
June 30, 2006 | 9,492 | 11,370 | 4,838 | 25,700 | ||||||||||||
June 30, 2005 | 769 | 900 | 3,985,974 | 3,987,643 | ||||||||||||
June 30, 2004 | 61,125 | 11,458 | 10,492,254 | 10,564,837 | ||||||||||||
Mineral Properties | ||||||||||||||||
June 30, 2006 | — | 3,499,776 | 1,162,029 | 4,661,805 | ||||||||||||
June 30, 2005 | — | 2,405,370 | 700,987 | 3,106,357 | ||||||||||||
June 30, 2004 | — | 2,286,989 | 168,145 | 2,455,134 | ||||||||||||
Mineral Properties: expenditures | ||||||||||||||||
June 30, 2006 | — | 1,243,766 | 461,042 | 1,704,808 | ||||||||||||
June 30, 2005 | — | 788,713 | 532,842 | 1,321,555 | ||||||||||||
June 30, 2004 | — | 1,055,182 | 168,145 | 1,223,327 | ||||||||||||
Net income (loss) for the year ended | ||||||||||||||||
June 30, 2006 | (2,327,532 | ) | (314,215 | ) | (2,378,795 | ) | (5,020,542 | ) | ||||||||
June 30, 2005 | (2,529,225 | ) | (834,873 | ) | 982,440 | (2,381,658 | ) | |||||||||
June 30, 2004 | (1,475,170 | ) | (461,377 | ) | — | (1,936,547 | ) | |||||||||
Gold revenues for the year ended | ||||||||||||||||
June 30, 2006 | — | — | 6,649,300 | 6,649,300 | ||||||||||||
June 30, 2005 | — | — | 5,175,235 | 5,175,235 | ||||||||||||
June 30, 2004 | — | — | — | — | ||||||||||||
Depreciation, depletion and amortization for the year ended | ||||||||||||||||
June 30, 2006 | 18,472 | 5,345 | 734,618 | 758,435 | ||||||||||||
June 30, 2005 | 18,382 | 4,670 | 1,136,023 | 1,159,075 | ||||||||||||
June 30, 2004 | 12,633 | 3,345 | — | 15,978 |
D-19
Table of Contents
14. | Income Taxes |
2006 | 2005 | 2004 | ||||||||||
Loss before income taxes | $ | (5,020,542 | ) | $ | (2,381,658 | ) | $ | (1,936,547 | ) | |||
Canadian federal and provincial income tax rates | 34.12 | % | 35.62 | % | 37.62 | % | ||||||
Expected income taxes (recovery) | (1,713,009 | ) | (848,347 | ) | (728,529 | ) | ||||||
Non-deductible (deductible) expenses for tax purposes | 571,904 | 291,156 | 20,438 | |||||||||
Foreign exchange | (32,940 | ) | 109,249 | 84,417 | ||||||||
Foreign income subject to different tax rates | 6,880 | (50,656 | ) | (12,099 | ) | |||||||
Valuation allowance | 1,167,165 | 498,598 | 635,773 | |||||||||
Income tax expense | $ | — | $ | — | $ | — | ||||||
2006 | 2005 | 2004 | ||||||||||
Future income tax assets | ||||||||||||
Tax losses | $ | 8,344,447 | $ | 6,763,379 | $ | 4,550,213 | ||||||
Mineral property expenditures | 240,561 | 176,871 | 149,388 | |||||||||
Other temporary differences | 474,112 | 243,850 | 65,372 | |||||||||
Future income tax assets before valuation allowance | 8,922,607 | 7,184,100 | 4,764,973 | |||||||||
Less: valuation allowance | (8,922,607 | ) | (7,184,100 | ) | (4,764,973 | ) | ||||||
Net future income tax assets | $ | — | $ | — | $ | — | ||||||
15. | Commitments |
2008 — $67,881
16. | Environmental |
D-20
Table of Contents
17. | Differences Between Canadian and United States Generally Accepted Accounting Principles |
Balance | Balance | |||||||||||
CDN GAAP | Adjustments | U.S. GAAP | ||||||||||
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash and cash equivalents | $ | 3,659,738 | $ | $ | 3,659,738 | |||||||
Accounts receivable | 180,697 | 180,697 | ||||||||||
Product inventory and stockpiled ore | 109,074 | 109,074 | ||||||||||
Supplies inventory | 285,152 | 285,152 | ||||||||||
Prepaid expenses | 239,424 | 239,424 | ||||||||||
4,474,085 | — | 4,474,085 | ||||||||||
Property, plant and equipment[a] | 13,306,314 | (4,657,846 | ) | 8,648,468 | ||||||||
Mineral properties[a] | 4,661,805 | (4,661,805 | ) | — | ||||||||
Reclamation bonds | 96,363 | 96,363 | ||||||||||
$ | 22,538,567 | $ | (9,319,651 | ) | $ | 13,218,916 | ||||||
LIABILITIES | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable and accrued liabilities | $ | 1,194,495 | $ | $ | 1,194,495 | |||||||
1,194,495 | 1,194,495 | |||||||||||
Other liabilities | 112,397 | 112,397 | ||||||||||
Asset retirement obligation | 1,684,812 | 1,684,812 | ||||||||||
1,797,209 | — | 1,797,209 | ||||||||||
SHAREHOLDERS’ EQUITY | ||||||||||||
Share Capital | 30,955,143 | 30,955,143 | ||||||||||
Contributed capital[b] | 1,490,594 | (287,376 | ) | 1,203,218 | ||||||||
Deficit[a][b] | (12,898,874 | ) | (9,032,275 | ) | (21,931,149 | ) | ||||||
19,546,863 | (9,319,651 | ) | 10,227,212 | |||||||||
$ | 22,538,567 | $ | (9,319,651 | ) | $ | 13,218,916 | ||||||
D-21
Table of Contents
Balance | Balance | |||||||||||
CDN GAAP | Adjustments | U.S. GAAP | ||||||||||
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash and cash equivalents | $ | 957,251 | $ | $ | 957,251 | |||||||
Accounts receivable | 273,165 | 273,165 | ||||||||||
Product inventory and stockpiled ore[a] | 4,112,633 | (154,743 | ) | 3,957,890 | ||||||||
Supplies inventory | 414,366 | 414,366 | ||||||||||
Prepaid expenses | 223,372 | 223,372 | ||||||||||
5,980,787 | (154,743 | ) | 5,826,044 | |||||||||
Property, plant and equipment[a] | 13,388,954 | (4,684,518 | ) | 8,704,436 | ||||||||
Mineral properties[a] | 3,106,357 | (3,106,357 | ) | — | ||||||||
Reclamation bonds | 93,228 | 93,228 | ||||||||||
$ | 22,569,326 | $ | (7,945,618 | ) | $ | 14,623,708 | ||||||
LIABILITIES | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable and accrued liabilities | $ | 1,783,277 | $ | $ | 1,783,277 | |||||||
1,783,277 | — | 1,783,277 | ||||||||||
Other liabilities | 175,217 | 175,217 | ||||||||||
Asset retirement obligation | 1,567,267 | 1,567,267 | ||||||||||
1,742,484 | — | 1,742,484 | ||||||||||
SHAREHOLDERS’ EQUITY | ||||||||||||
Share Capital | 25,920,223 | 25,920,223 | ||||||||||
Contributed capital[b] | 1,001,674 | (287,376 | ) | 714,298 | ||||||||
Deficit[a][b] | (7,878,332 | ) | (7,658,242 | ) | (15,536,574 | ) | ||||||
19,043,565 | (7,945,618 | ) | 11,097,947 | |||||||||
$ | 22,569,326 | $ | (7,945,618 | ) | $ | 14,623,708 | ||||||
D-22
Table of Contents
CDN | US | |||||||||||||||
GAAP | Adjustments | GAAP | ||||||||||||||
GOLD SALES[a] | $ | 6,649,300 | $ | — | $ | 6,649,300 | ||||||||||
COST OF SALES[a] | 7,903,654 | 55,251 | 7,958,905 | |||||||||||||
DEPRECIATION AND DEPLETION[a] | 734,618 | (236,666 | ) | 497,952 | ||||||||||||
ROYALTIES[a] | 381,572 | — | 381,572 | |||||||||||||
9,019,844 | (181,415 | ) | 8,838,429 | |||||||||||||
LOSS FROM MINING OPERATIONS | (2,370,544 | ) | (181,415 | ) | (2,189,129 | ) | ||||||||||
EXPENSES AND OTHER INCOME | ||||||||||||||||
General and administrative | 1,944,511 | 1,944,511 | ||||||||||||||
Interest and financing costs | — | — | ||||||||||||||
Stock-based compensation | 611,572 | 611,572 | ||||||||||||||
Foreign exchange losses | 36,904 | 36,904 | ||||||||||||||
Other income | (57,349 | ) | (57,349 | ) | ||||||||||||
Write-down of mineral properties[a] | 114,360 | (114,360 | ) | — | ||||||||||||
Exploration cost[a] | — | 1,669,808 | 1,669,808 | |||||||||||||
Gain on disposal of mining equipment | — | — | ||||||||||||||
2,649,998 | 1,555,448 | 4,205,446 | ||||||||||||||
LOSS FOR THE YEAR | $ | 5,020,542 | $ | 1,374,033 | $ | 6,394,575 | ||||||||||
Basic and diluted loss per share | $ | 0.08 | $ | 0.11 | ||||||||||||
Weighted average number of common shares outstanding | 60,304,369 | 60,304,369 |
D-23
Table of Contents
CDN | US | |||||||||||
GAAP | Adjustments | GAAP | ||||||||||
GOLD SALES[a] | $ | 5,175,235 | $ | 2,915,992 | $ | 8,091,227 | ||||||
COST OF SALES[a] | 3,347,153 | 6,582,479 | 9,929,632 | |||||||||
DEPRECIATION AND DEPLETION [a] | 727,815 | 149,657 | 877,472 | |||||||||
ROYALTIES[a] | 262,197 | 264,729 | 526,926 | |||||||||
4,337,165 | 6,996,865 | 11,334,030 | ||||||||||
EARNINGS (LOSS) FROM MINING OPERATIONS | 838,070 | (4,080,873 | ) | (3,242,803 | ) | |||||||
EXPENSES AND OTHER INCOME | ||||||||||||
General and administrative | 2,084,400 | 2,084,400 | ||||||||||
Interest and financing costs | 22,378 | 22,378 | ||||||||||
Stock-based compensation | 559,963 | 559,963 | ||||||||||
Foreign exchange losses | 115,796 | 115,796 | ||||||||||
Other income | (37,942 | ) | (37,942 | ) | ||||||||
Write-down of mineral properties[a] | 630,332 | (630,332 | ) | — | ||||||||
Exploration cost[a] | — | 1,281,555 | 1,281,555 | |||||||||
Gain on disposal of mining equipment | (155,199 | ) | (155,199 | ) | ||||||||
3,219,728 | 651,223 | 3,870,951 | ||||||||||
LOSS FOR THE YEAR | $ | 2,381,658 | $ | 4,732,096 | $ | 7,113,754 | ||||||
Basic and diluted loss per share | $ | 0.05 | $ | 0.14 | ||||||||
Weighted average number of common shares outstanding | 51,295,350 | 51,295,350 |
D-24
Table of Contents
CDN | US | |||||||||||
GAAP | Adjustments | GAAP | ||||||||||
GOLD SALES[a] | $ | — | $ | 2,654,492 | $ | 2,654,492 | ||||||
COST OF SALES[a] | — | 3,145,048 | 3,145,048 | |||||||||
DEPRECIATION AND DEPLETION[a] | — | 202,809 | 202,809 | |||||||||
ROYALTIES[a] | — | 65,023 | 65,023 | |||||||||
— | 3,412,880 | 3,412,880 | ||||||||||
LOSS FROM MINING OPERATIONS | — | (758,388 | ) | (758,388 | ) | |||||||
EXPENSES AND OTHER INCOME | ||||||||||||
General and administrative | 1,538,190 | 1,538,190 | ||||||||||
Interest and financing costs | 1,159 | 1,159 | ||||||||||
Stock-based compensation | 39,120 | 39,120 | ||||||||||
Foreign exchange losses | 117,226 | 117,226 | ||||||||||
Other income | (89,433 | ) | (89,433 | ) | ||||||||
Write-down of mineral properties[a] | 330,285 | (330,285 | ) | — | ||||||||
Exploration cost[a] | — | 1,298,327 | 1,298,327 | |||||||||
1,936,547 | 968,042 | 2,904,589 | ||||||||||
LOSS FOR THE YEAR | $ | 1,936,547 | $ | 1,726,430 | $ | 3,662,977 | ||||||
Basic and diluted loss per share | $ | 0.06 | $ | 0.12 | ||||||||
Weighted average number of common shares outstanding | 30,305,758 | 30,305,758 |
D-25
Table of Contents
CDN | US | |||||||||||
GAAP | Adjustments | GAAP | ||||||||||
CASH PROVIDED BY (USED FOR) OPERATIONS | ||||||||||||
Loss for the period[a] | $ | (5,020,542 | ) | $ | (1,374,033 | ) | $ | (6,394,575 | ) | |||
Items not affecting cash | ||||||||||||
Depreciation, depletion & amortization[a] | 758,435 | (236,666 | ) | 521,769 | ||||||||
Accretion of asset retirement obligation[a] | 117,545 | 117,545 | ||||||||||
Stock based compensation | 611,572 | 611,572 | ||||||||||
Write-off of mineral properties[a] | 114,360 | (149,360 | ) | (35,000 | ) | |||||||
Gain on disposal of property, plant & equipment | — | — | ||||||||||
Severance expenses | (27,820 | ) | (27,820 | ) | ||||||||
Changes in non-cash working capital items[a] | 2,970,312 | 55,251 | 3,025,563 | |||||||||
(476,138 | ) | (1,704,808 | ) | (2,180,946 | ) | |||||||
INVESTING ACTIVITIES | ||||||||||||
Property, plant and equipment[a] | (25,700 | ) | — | (25,700 | ) | |||||||
Proceeds from disposal of equipment | — | — | ||||||||||
Reclamation deposits | (3,135 | ) | (3,135 | ) | ||||||||
Expenditures on mineral properties, net of recoveries[a] | (1,704,808 | ) | 1,704,808 | — | ||||||||
(1,733,643 | ) | 1,704,808 | (28,835 | ) | ||||||||
FINANCING ACTIVITIES | ||||||||||||
Common shares issued: | ||||||||||||
On private placements | 4,541,507 | 4,541,507 | ||||||||||
On warrant conversion | 93,952 | 93,952 | ||||||||||
On option exercise | 369,826 | 369,826 | ||||||||||
Share issue costs and finder’s fees | (93,017 | ) | (93,017 | ) | ||||||||
4,912,268 | — | 4,912,268 | ||||||||||
INCREASE IN CASH AND CASH EQUIVALENTS | 2,702,487 | — | 2,702,487 | |||||||||
CASH AND CASH EQUIVALENTS, beginning of year | 957,251 | 957,251 | ||||||||||
CASH AND CASH EQUIVALENTS, end of year | $ | 3,659,738 | $ | — | $ | 3,659,738 | ||||||
D-26
Table of Contents
CDN | US | |||||||||||
GAAP | Adjustments | GAAP | ||||||||||
CASH PROVIDED BY (USED FOR) OPERATIONS | ||||||||||||
Loss for the period[a] | $ | (2,381,658 | ) | $ | (4,732,096 | ) | $ | (7,113,754 | ) | |||
Items not affecting cash | ||||||||||||
Depreciation, depletion & amortization[a] | 750,867 | 149,657 | 900,524 | |||||||||
Accretion of asset retirement obligation[a] | 44,540 | 45,134 | 89,674 | |||||||||
Stock based compensation | 559,963 | 559,963 | ||||||||||
Write-off of mineral properties[a] | 630,332 | (670,332 | ) | (40,000 | ) | |||||||
Gain on disposal of property, plant & equipment | (155,199 | ) | (155,199 | ) | ||||||||
Severance expenses | 61,106 | 61,106 | ||||||||||
Changes in non-cash working capital items[a] | (4,357,410 | ) | 872,580 | (3,484,830 | ) | |||||||
(4,847,459 | ) | (4,335,057 | ) | (9,182,516 | ) | |||||||
INVESTING ACTIVITIES | ||||||||||||
Property, plant and equipment[a] | (3,987,643 | ) | 3,013,502 | (974,141 | ) | |||||||
Proceeds from disposal of equipment | 200,199 | 200,199 | ||||||||||
Reclamation deposits | (45,256 | ) | (45,256 | ) | ||||||||
Expenditures on mineral properties, net of recoveries[a] | (1,321,555 | ) | 1,321,555 | — | ||||||||
(5,154,255 | ) | 4,335,057 | (819,198 | ) | ||||||||
FINANCING ACTIVITIES | ||||||||||||
Common shares issued: | ||||||||||||
On private placements | 10,262,635 | 10,262,635 | ||||||||||
On warrant conversion | 591,200 | 591,200 | ||||||||||
On option exercise | 200,020 | 200,020 | ||||||||||
Share issue costs and finder’s fees | (692,741 | ) | (692,741 | ) | ||||||||
10,361,114 | — | 10,361,114 | ||||||||||
INCREASE IN CASH AND CASH EQUIVALENTS | 359,400 | — | 359,400 | |||||||||
CASH AND CASH EQUIVALENTS, beginning of year | 597,851 | 597,851 | ||||||||||
CASH AND CASH EQUIVALENTS, end of year | $ | 957,251 | $ | — | $ | 957,251 | ||||||
D-27
Table of Contents
CDN | US | |||||||||||
GAAP | Adjustments | GAAP | ||||||||||
CASH PROVIDED BY (USED FOR) OPERATIONS | ||||||||||||
Loss for the period[a] | $ | (1,936,547 | ) | $ | (1,726,430 | ) | $ | (3,662,977 | ) | |||
Items not affecting cash | ||||||||||||
Depreciation, depletion & amortization[a] | 15,978 | 202,809 | 218,787 | |||||||||
Stock based compensation | 39,120 | 39,120 | ||||||||||
Write-off of mineral properties[a] | 330,285 | (255,285 | ) | 75,000 | ||||||||
Severance expenses[a] | 17,478 | 17,478 | ||||||||||
Changes in non-cash working capital items[a] | 720,590 | (964,479 | ) | (243,889 | ) | |||||||
(830,574 | ) | (2,725,907 | ) | (3,556,481 | ) | |||||||
INVESTING ACTIVITIES | ||||||||||||
Property, plant and equipment[a] | (1,889,409 | ) | 1,502,580 | (386,829 | ) | |||||||
Acquisition of Pangea Resources Inc. | (4,323,753 | ) | (4,323,753 | ) | ||||||||
Reclamation deposits | (47,972 | ) | (47,972 | ) | ||||||||
Expenditures on mineral properties, net of recoveries[a] | (1,223,327 | ) | 1,223,327 | — | ||||||||
(7,484,461 | ) | 2,725,907 | (4,758,554 | ) | ||||||||
FINANCING ACTIVITIES | ||||||||||||
Common shares issued: | ||||||||||||
On private placements | 7,871,295 | 7,871,295 | ||||||||||
On warrant conversion | 920,243 | 920,243 | ||||||||||
On option exercise | 343,933 | 343,933 | ||||||||||
Share issue costs and finder’s fees | (310,303 | ) | (310,303 | ) | ||||||||
8,825,168 | — | 8,825,168 | ||||||||||
INCREASE IN CASH AND CASH EQUIVALENTS | 510,133 | — | 510,133 | |||||||||
CASH AND CASH EQUIVALENTS, beginning of year | 87,718 | 87,718 | ||||||||||
CASH AND CASH EQUIVALENTS, end of year | $ | 597,851 | $ | — | $ | 597,851 | ||||||
D-28
Table of Contents
D-29
Table of Contents
D-30
Table of Contents
18. | Subsequent Events |
D-31
Table of Contents
(An Exploration Stage Company)
REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2005 and 2004
(Stated in Canadian Dollars)
E-1
Table of Contents
A Partnership of Incorporated Professionals | Amisano Hanson |
750 WEST PENDER STREET, SUITE 604 | TELEPHONE: 604-689-0188 |
VANCOUVER CANADA | FACSIMILE: 604-689-9773 |
V6C 2T7 | E-MAIL: amishan@telus.net |
E-2
Table of Contents
(An Exploration Stage Company)
CONSOLIDATED BALANCE SHEETS
August 31, 2005 and 2004
2005 | �� | 2004 | ||||||
(Stated in Canadian Dollars) | ||||||||
ASSETS | ||||||||
Current | ||||||||
Cash | $ | 5,069 | $ | 372,760 | ||||
GST recoverable | 6,508 | 2,711 | ||||||
Prepaid expenses and advances — Note 6 | 2,558 | 16,720 | ||||||
14,135 | 392,191 | |||||||
Reclamation bonds — Note 3 | 34,584 | 37,865 | ||||||
Mineral property costs — Notes 4 and 6 and Schedule 1 | 1,124,298 | 905,596 | ||||||
$ | 1,173,017 | $ | 1,335,652 | |||||
LIABILITIES | ||||||||
Current | ||||||||
Accounts payable | $ | 51,861 | $ | 29,884 | ||||
Due to related parties — Note 6 | 77,204 | 12,385 | ||||||
129,065 | 42,269 | |||||||
STOCKHOLDERS’ EQUITY | ||||||||
Share capital — Notes 5, 6, 7 and 9 | 2,927,262 | 2,566,492 | ||||||
Contributed surplus — Note 5 | 621,849 | 376,251 | ||||||
Deficit | (2,505,159 | ) | (1,649,360 | ) | ||||
1,043,952 | 1,293,383 | |||||||
$ | 1,173,017 | $ | 1,335,652 | |||||
Nature and Continuance of Operations — Note 1 | ||||||||
Commitments — Notes 4, 5 and 9 | ||||||||
Subsequent Events — Note 9 |
E-3
Table of Contents
(An Exploration Stage Company)
CONSOLIDATED STATEMENTS OF LOSS
for the years ended August 31, 2005, 2004 and 2003
and for the period October 31, 2001 (Date of Inception) to August 31, 2005
October 31, | ||||||||||||||||
2001 (Date of | ||||||||||||||||
Inception) to | ||||||||||||||||
August 31, | ||||||||||||||||
2005 | 2004 | 2003 | 2005 | |||||||||||||
(Stated in Canadian Dollars) | ||||||||||||||||
General and administrative expenses | ||||||||||||||||
Accounting and audit fees — Note 6 | $ | 35,808 | $ | 62,012 | $ | 56,768 | $ | 161,783 | ||||||||
Advertising and promotion | 32,937 | 28,174 | 681 | 74,602 | ||||||||||||
Consulting fees | — | — | 7,747 | 7,747 | ||||||||||||
Filing fees | 16,769 | 29,450 | 8,764 | 54,983 | ||||||||||||
Finance fees | 10,000 | — | — | 10,000 | ||||||||||||
Investor relations | 68,000 | 79,435 | 13,500 | 160,935 | ||||||||||||
Legal fees — Note 6 | 59,192 | 179,391 | 35,644 | 288,480 | ||||||||||||
Management fees — Note 6 | 151,581 | 181,036 | 189,295 | 587,482 | ||||||||||||
Office and miscellaneous | 13,334 | 14,971 | 11,617 | 49,417 | ||||||||||||
Rent — Note 6 | 15,000 | 15,000 | 12,000 | 52,665 | ||||||||||||
Stock-based compensation — Note 6 | 282,409 | 368,313 | 7,938 | 658,660 | ||||||||||||
Secretarial — Note 6 | 11,389 | 13,462 | 11,240 | 38,146 | ||||||||||||
Telephone | 13,679 | 16,046 | 13,188 | 48,681 | ||||||||||||
Transfer agent fees | 8,213 | 6,912 | 4,236 | 19,361 | ||||||||||||
Travel | 37,865 | 82,241 | 63,578 | 185,381 | ||||||||||||
Loss before other items | (756,176 | ) | (1,076,443 | ) | (436,196 | ) | (2,398,323 | ) | ||||||||
Other items | ||||||||||||||||
Foreign exchange loss | (17,389 | ) | (7,440 | ) | (4,265 | ) | (29,450 | ) | ||||||||
Interest income | 535 | 1,203 | 2,763 | 5,383 | ||||||||||||
Write-off of mineral property costs — Note 4 | (82,769 | ) | — | — | (82,769 | ) | ||||||||||
Net loss for the year | $ | (855,799 | ) | $ | (1,082,680 | ) | $ | (437,698 | ) | $ | (2,505,159 | ) | ||||
Basic and diluted loss per share | $ | (0.06 | ) | $ | (0.09 | ) | $ | (0.07 | ) | |||||||
Weighted average number of shares outstanding | 13,168,002 | 11,478,821 | 6,547,593 | |||||||||||||
E-4
Table of Contents
(An Exploration Stage Company)
CONSOLIDATED STATEMENTS OF CASH FLOWS
for the years ended August 31, 2005, 2004 and 2003
and for the period October 31, 2001 (Date of Inception) to August 31, 2005
October 31, | ||||||||||||||||
2001 (Date of | ||||||||||||||||
Inception) to | ||||||||||||||||
August 31, | ||||||||||||||||
2005 | 2004 | 2003 | 2005 | |||||||||||||
(Stated in Canadian Dollars) | ||||||||||||||||
Operating Activities | ||||||||||||||||
Net loss for the year | $ | (855,799 | ) | $ | (1,082,680 | ) | $ | (437,698 | ) | $ | (2,505,159 | ) | ||||
Add items not affecting cash: | ||||||||||||||||
Stock-based compensation | 282,409 | 368,313 | 7,938 | 658,660 | ||||||||||||
Write-off of mineral property costs | 82,769 | — | — | 82,769 | ||||||||||||
Changes in non-cash working capital accounts: | ||||||||||||||||
GST recoverable | (3,797 | ) | 11,305 | (14,016 | ) | (6,508 | ) | |||||||||
Prepaid expenses and advances | 13,162 | 2,275 | 32,608 | (2,558 | ) | |||||||||||
Accounts payable | 71,921 | (43,132 | ) | 62,622 | 101,805 | |||||||||||
Due to related parties | 65,819 | 5,617 | 11,162 | 77,204 | ||||||||||||
(343,516 | ) | (738,302 | ) | (337,384 | ) | (1,593,787 | ) | |||||||||
Financing Activities | ||||||||||||||||
Special warrants issued | — | — | 262,773 | — | ||||||||||||
Common shares issued | 220,015 | 1,280,135 | 576,473 | 2,786,507 | ||||||||||||
220,015 | 1,280,135 | 839,246 | 2,786,507 | |||||||||||||
Investing Activities | ||||||||||||||||
Reclamation bonds | 3,281 | (2,900 | ) | (18,165 | ) | (34,584 | ) | |||||||||
Mineral property costs | (247,471 | ) | (455,870 | ) | (347,435 | ) | (1,153,067 | ) | ||||||||
�� | ||||||||||||||||
(244,190 | ) | (458,770 | ) | (365,600 | ) | (1,187,651 | ) | |||||||||
Increase (decrease) in cash during the year | (367,691 | ) | 83,063 | 136,262 | 5,069 | |||||||||||
Cash, beginning of the year | 372,760 | 289,697 | 153,435 | — | ||||||||||||
Cash, end of the year | $ | 5,069 | $ | 372,760 | $ | 289,697 | $ | 5,069 | ||||||||
Supplemental disclosure of cash flow information | ||||||||||||||||
Cash paid for: | ||||||||||||||||
Interest | $ | — | $ | — | $ | — | ||||||||||
Income taxes | $ | — | $ | — | $ | — | ||||||||||
Non-cash Transactions — Note 7 |
E-5
Table of Contents
(An Exploration Stage Company)
for the years ended August 31, 2005, 2004 and 2003
CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
Number of | Special | Contributed | ||||||||||||||||||||||||
Common Shares | Amount | Warrants | Surplus | Deficit | Total | |||||||||||||||||||||
(Stated in Canadian dollars) | ||||||||||||||||||||||||||
Balance, October 31, 2001 | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
For cash: | ||||||||||||||||||||||||||
Issuance of founders shares | — at $0.0001 | 5,000,000 | 500 | — | — | — | 500 | |||||||||||||||||||
Issuance of special warrants | — at $0.15 | — | — | 446,611 | — | — | 446,611 | |||||||||||||||||||
Net loss for the period | — | — | — | — | (128,982 | ) | (128,982 | ) | ||||||||||||||||||
Balance, August 31, 2002 | 5,000,000 | 500 | 446,611 | — | (128,982 | ) | 318,129 | |||||||||||||||||||
For cash: | ||||||||||||||||||||||||||
Initial public offering | — at $0.50 | 1,532,700 | 766,350 | — | — | — | 766,350 | |||||||||||||||||||
Issuance of special warrants | — at $0.15 | — | — | 31,426 | — | — | 31,426 | |||||||||||||||||||
— at $0.50 | — | — | 231,347 | — | — | 231,347 | ||||||||||||||||||||
Less: share issue costs — Note 6 | — | (189,877 | ) | — | — | — | (189,877 | ) | ||||||||||||||||||
Conversion of special warrants | 3,649,606 | 709,384 | (709,384 | ) | — | — | — | |||||||||||||||||||
Stock-based compensation | — | — | — | 7,938 | — | 7,938 | ||||||||||||||||||||
Net loss for the year | — | — | — | — | (437,698 | ) | (437,698 | ) | ||||||||||||||||||
Balance, August 31, 2003 | 10,182,306 | 1,286,357 | — | 7,938 | (566,680 | ) | 727,615 | |||||||||||||||||||
For cash: | ||||||||||||||||||||||||||
Pursuant to private placements | — at $0.47 | 1,081,670 | 508,385 | — | — | — | 508,385 | |||||||||||||||||||
— at $0.50 | 1,543,500 | 771,750 | — | — | — | 771,750 | ||||||||||||||||||||
Stock-based compensation | — | — | — | 368,313 | — | 368,313 | ||||||||||||||||||||
Net loss for the year | — | — | — | — | (1,082,680 | ) | (1,082,680 | ) | ||||||||||||||||||
Balance, August 31, 2004 | 12,807,476 | 2,566,492 | — | 376,251 | (1,649,360 | ) | 1,293,383 | |||||||||||||||||||
For cash: | ||||||||||||||||||||||||||
Pursuant to private placements | — at $0.40 | 175,412 | 70,165 | — | — | — | 70,165 | |||||||||||||||||||
— at $0.40 | 250,000 | 100,000 | — | — | — | 100,000 | ||||||||||||||||||||
Pursuant to exercise of options | — at $0.30 | 67,500 | 20,250 | — | — | — | 20,250 | |||||||||||||||||||
— at $0.50 | 59,200 | 29,600 | — | — | — | 29,600 | ||||||||||||||||||||
Shares for debt | — at $0.45 | 110,986 | 49,944 | — | — | — | 49,944 | |||||||||||||||||||
Mineral property costs | — at $0.45 | 120,000 | 54,000 | — | — | — | 54,000 | |||||||||||||||||||
Stock-based compensation | — | — | — | 282,409 | — | 282,409 | ||||||||||||||||||||
Stock based compensation charge on stock options exercised | — | 36,811 | — | (36,811 | ) | — | — | |||||||||||||||||||
Net loss for the year | — | — | — | — | (855,799 | ) | (855,799 | ) | ||||||||||||||||||
Balance, August 31, 2005 | 13,590,574 | $ | 2,927,262 | $ | — | $ | 621,849 | $ | (2,505,159 | ) | $ | 1,043,952 | ||||||||||||||
E-6
Table of Contents
(An Exploration Stage Company)
CONSOLIDATED SCHEDULE OF MINERAL PROPERTY COSTS
August 31, 2005 and 2004
Big | Crescent | |||||||||||||||||||||||||||||||||||||||||||
South | Roberts | Kent | Red | Battle | Gold Bar | Antelope | Valley | |||||||||||||||||||||||||||||||||||||
Keystone | Creek | Kobeh | Springs | Ridge | Mountain | North | Springs | North | 2005 | 2004 | ||||||||||||||||||||||||||||||||||
(Eureka) | (Eureka) | (Eureka) | (Pershing) | (Elko) | (Lander) | (Eureka) | (Lander) | (Eureka) | Total | Total | ||||||||||||||||||||||||||||||||||
(Stated in Canadian Dollars) | ||||||||||||||||||||||||||||||||||||||||||||
Property acquisition and maintenance costs | ||||||||||||||||||||||||||||||||||||||||||||
Balance, August 31, 2004 | $ | 25,522 | $ | 53,772 | $ | 123,284 | $ | 7,440 | $ | 54,226 | $ | 51,927 | $ | 14,583 | $ | 6,385 | $ | — | $ | 337,139 | $ | 201,505 | ||||||||||||||||||||||
Cash | — | — | — | — | 4,243 | — | — | — | — | 4,243 | 27,913 | |||||||||||||||||||||||||||||||||
Common shares — Note 6 | — | — | — | — | — | — | — | — | 54,000 | 54,000 | — | |||||||||||||||||||||||||||||||||
Claims maintenance — Note 6 | 3,693 | 7,122 | 17,540 | 1,319 | 35,318 | 9,891 | 2,506 | 6,571 | 28,769 | 112,729 | 96,718 | |||||||||||||||||||||||||||||||||
Title opinions | — | — | — | — | — | — | — | — | — | — | 11,003 | |||||||||||||||||||||||||||||||||
Balance, August 31, 2005 | 29,215 | 60,894 | 140,824 | 8,759 | 93,787 | 61,818 | 17,089 | 12,956 | 82,769 | 508,111 | 337,139 | |||||||||||||||||||||||||||||||||
Deferred exploration costs | ||||||||||||||||||||||||||||||||||||||||||||
Balance, August 31, 2004 | 13,766 | 88,848 | 191,259 | 125 | 143,538 | 130,286 | 525 | 110 | — | 568,457 | 248,221 | |||||||||||||||||||||||||||||||||
Assaying | — | — | — | — | 17,062 | — | 4,884 | — | — | 21,946 | 59,771 | |||||||||||||||||||||||||||||||||
Consulting fees | — | — | — | — | — | — | 5,754 | — | — | 5,754 | 7,507 | |||||||||||||||||||||||||||||||||
Drilling | — | — | — | — | 87,196 | — | — | — | — | 87,196 | 224,653 | |||||||||||||||||||||||||||||||||
Field costs | — | — | — | — | 4,760 | — | 2,046 | 729 | — | 7,535 | 18,784 | |||||||||||||||||||||||||||||||||
Reclamation | — | — | — | — | 8,068 | — | — | — | — | 8,068 | 9,521 | |||||||||||||||||||||||||||||||||
Balance, August 31, 2005 | 13,766 | 88,848 | 191,259 | 125 | 260,624 | 130,286 | 13,209 | 839 | — | 698,956 | 568,457 | |||||||||||||||||||||||||||||||||
Write-off mineral property — Note 4 | — | — | — | — | — | — | — | — | (82,769 | ) | (82,769 | ) | — | |||||||||||||||||||||||||||||||
Totals | $ | 42,981 | $ | 149,742 | $ | 332,083 | $ | 8,884 | $ | 354,411 | $ | 192,104 | $ | 30,298 | $ | 13,795 | $ | — | $ | 1,124,298 | $ | 905,596 | ||||||||||||||||||||||
E-7
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 1 | Nature and Continuance of Operations |
Note 2 | Significant Accounting Policies |
E-8
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
E-9
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Note 3 | Reclamation Bonds |
Note 4 | Mineral Property Costs |
E-10
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
August 31, 2003 | US$ 12,000 | (paid) | ||
August 31, 2004 | 12,000 | (paid) | ||
August 31, 2005 | 12,000 | (paid) | ||
August 31, 2006 | 20,000 | (paid $10,000) | ||
August 31, 2007 | 30,000 | |||
August 31, 2008 | 35,000 | |||
August 31, 2009 | 40,000 | |||
August 31, 2010 | 45,000 | |||
August 31, 2011 | 50,000 | |||
US$256,000 | ||||
US$12,000 | Upon execution of the agreement (paid) | |
US$25,000 | Anniversaries 1 through 4 | |
US$50,000 | Anniversaries 5 through 9 | |
US$75,000 | Thereafter |
Note 5 | Share Capital — Notes 6 and 9 |
November 16, 2005 (subsequently released) | 771,000 | |||
May 16, 2006 | 771,000 | |||
1,542,000 | ||||
E-11
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
2005 | 2004 | |||||||||||||||
Weighted | Weighted | |||||||||||||||
Average | Average | |||||||||||||||
Number | Exercise | Number | Exercise | |||||||||||||
of Shares | Price | of Shares | Price | |||||||||||||
Options outstanding, beginning of year | 1,850,000 | $ | 0.50 | 2,000,000 | $ | 0.50 | ||||||||||
Granted | 1,099,732 | $ | 0.41 | 550,000 | $ | 0.50 | ||||||||||
Exercised | (126,700 | ) | $ | 0.39 | — | — | ||||||||||
Cancelled | (150,000 | ) | $ | 0.50 | (700,000 | ) | $ | 0.50 | ||||||||
Options outstanding, end of year | 2,673,032 | $ | 0.50 | 1,850,000 | $ | 0.50 | ||||||||||
Options exercisable, end of year | 2,115,291 | $ | 0.50 | 1,459,375 | $ | 0.50 | ||||||||||
Exercise | Expiry | |||||||
Number | Price | Date | ||||||
1,165,800 | $ | 0.50 | May 16, 2008 | |||||
50,000 | $ | 0.50 | June 09, 2008 | |||||
25,000 | $ | 0.50 | July 21, 2008 | |||||
300,000 | $ | 0.50 | November 14, 2008 | |||||
100,000 | $ | 0.50 | December 18, 2008 | |||||
321,500 | $ | 0.30 | September 2, 2009 | |||||
484,732 | $ | 0.50 | February 1, 2010 | |||||
226,000 | $ | 0.40 | July 26, 2010 | |||||
2,673,032 | ||||||||
E-12
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Years Ended August 31, | ||||||||
2005 | 2004 | |||||||
Expected dividend yield | 0.0 | % | 0.0 | % | ||||
Expected volatility | 99.2 | % | 90.0 | % | ||||
Risk-free interest rate | 2.0 | % | 2.0 | % | ||||
Expected term in years | 5 years | 5 years |
Years Ended August 31, | ||||||||
2005 | 2004 | |||||||
Weighted average fair value | $ | 0.29 | $ | 0.32 | ||||
Total options granted | 1,099,732 | 550,000 | ||||||
Total fair value of options granted | $ | 314,972 | $ | 178,500 | ||||
Total fair value of options vested | $ | 282,409 | $ | 368,313 |
Number | Exercise Price | Expiry Date | ||||
1,026,387 | $0.50 | December 8, 2005 | ||||
55,283 | $0.50 | January 15, 2006 | ||||
1,000,000 | $0.75 | March 31, 2006 | ||||
543,500 | $0.75 | July 5, 2006 | ||||
87,706 | $0.60 | May 26, 2006 | ||||
or at $0.80 | November 26, 2006 | |||||
125,000 | $0.60 | June 14, 2006 | ||||
or at $0.80 | December 14, 2006 | |||||
2,837,876 | ||||||
E-13
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Note 6 | Related Party Transactions — Notes 4, 5, 8 and 9 |
October 31, | ||||||||||||||||
�� | 2001 (Date of | |||||||||||||||
Inception) to | ||||||||||||||||
August 31, | ||||||||||||||||
2005 | 2004 | 2003 | 2005 | |||||||||||||
Accounting fees | $ | 13,725 | $ | — | $ | — | $ | 13,725 | ||||||||
Legal fees | 30,209 | 41,945 | 6,353 | 78,507 | ||||||||||||
Management fees | 151,581 | 181,036 | 189,295 | 587,482 | ||||||||||||
Mineral property costs | — | — | — | 87,247 | ||||||||||||
Mineral property acquisition costs | ||||||||||||||||
— common shares | 54,000 | — | — | 54,000 | ||||||||||||
— cash | 15,717 | — | 47,043 | 15,717 | ||||||||||||
Rent | 15,000 | 15,000 | 12,000 | 52,665 | ||||||||||||
Share issue costs | — | — | — | 74,275 | ||||||||||||
Stock-based compensation | 197,763 | 286,813 | — | 484,576 | ||||||||||||
Secretarial | 11,389 | 13,462 | 11,090 | 37,996 | ||||||||||||
$ | 489,384 | $ | 538,256 | $ | 340,056 | $ | 1,486,190 | |||||||||
Note 7 | Non-cash Transactions |
E-14
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Note 8 | Income Taxes |
2005 | 2004 | |||||||
Future income tax assets | ||||||||
Tax losses carried forward | $ | 1,022,523 | $ | 772,122 | ||||
Less: valuation allowance | (1,022,523 | ) | (772,122 | ) | ||||
$ | — | $ | — | |||||
United States | ||||||||||||
Canada | of America | Total | ||||||||||
2009 | $ | 100,542 | $ | — | $ | 100,542 | ||||||
2010 | 377,116 | — | 377,116 | |||||||||
2011 | 661,076 | — | 661,076 | |||||||||
2015 | 432,271 | — | 432,271 | |||||||||
2022 | — | 96,061 | 96,061 | |||||||||
2023 | — | 352,776 | 352,776 | |||||||||
2024 | — | 487,178 | 487,178 | |||||||||
2025 | — | 363,623 | 363,623 | |||||||||
$ | 1,571,005 | $ | 1,299,638 | $ | 2,870,643 | |||||||
Note 9 | Subsequent Events — Note 5 |
E-15
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Note 10 | Differences Between Canadian and United States Accounting Principles |
E-16
Table of Contents
(An Exploration Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
2005 | 2004 | 2003 | ||||||||||
Net Loss and Loss Per Share | ||||||||||||
Net loss for the year per Canadian GAAP | $ | (855,799 | ) | $ | (1,082,680 | ) | $ | (437,698 | ) | |||
Write-off of mineral property costs | 82,769 | — | — | |||||||||
Mineral property costs | (301,471 | ) | (455,870 | ) | (347,435 | ) | ||||||
Net loss for the year per US GAAP | $ | (1,074,501 | ) | $ | (1,538,550 | ) | $ | (785,133 | ) | |||
Basic and diluted loss per share per US GAAP | $ | (0.08 | ) | $ | (0.13 | ) | $ | (0.12 | ) | |||
Total Assets and Liabilities | ||||||||||||
Total assets per Canadian GAAP | $ | 1,173,017 | $ | 1,335,652 | ||||||||
Mineral property costs | (1,124,298 | ) | (905,596 | ) | ||||||||
Total assets per US GAAP | $ | 48,719 | $ | 430,056 | ||||||||
Total liabilities per Canadian and US GAAP | $ | 129,065 | $ | 42,269 | ||||||||
Stockholders’ Equity | ||||||||||||
Deficit, end of the year, per Canadian GAAP | $ | (2,505,159 | ) | $ | (1,649,360 | ) | ||||||
Mineral property costs | (1,124,298 | ) | (905,596 | ) | ||||||||
Deficit, end of the year, per US GAAP | (3,629,457 | ) | (2,554,956 | ) | ||||||||
Capital stock per Canadian and US GAAP | 2,927,262 | 2,566,492 | ||||||||||
Contributed surplus per Canadian and US GAAP | 621,849 | 376,251 | ||||||||||
Stockholders’ equity (deficiency) per US GAAP | $ | (80,346 | ) | $ | 387,787 | |||||||
Statements of Cash Flows | ||||||||||||
Operating Activities per Canadian GAAP | $ | (343,516 | ) | $ | (738,302 | ) | $ | (337,384 | ) | |||
Mineral property costs | (247,471 | ) | (455,870 | ) | (347,435 | ) | ||||||
Operating Activities per US GAAP | $ | (590,987 | ) | $ | (1,194,172 | ) | $ | (684,819 | ) | |||
Financing Activities per Canadian and US GAAP | $ | 220,015 | $ | 1,280,135 | $ | 839,246 | ||||||
Investing Activities per Canadian GAAP | $ | (244,190 | ) | $ | (458,770 | ) | $ | (365,600 | ) | |||
Mineral property costs | 247,471 | 455,870 | 347,435 | |||||||||
Investing Activities per US GAAP | $ | 3,281 | $ | (2,900 | ) | $ | (18,165 | ) | ||||
Note 11 | Comparative Figures |
E-17
Table of Contents
E-18
Table of Contents
May 31, | August 31, | |||||||
2006 | 2005 | |||||||
(Stated in Canadian Dollars) | ||||||||
ASSETS | ||||||||
Current | ||||||||
Cash | $ | 1,304,315 | $ | 5,069 | ||||
GST recoverable | 14,717 | 6,508 | ||||||
Prepaid expenses and advances | 10,630 | 2,558 | ||||||
1,329,662 | 14,135 | |||||||
Reclamation bonds | 32,742 | 34,584 | ||||||
Mineral property costs — Notes 3 and 5 and Schedule 1 | 1,254,834 | 1,124,298 | ||||||
$ | 2,617,238 | $ | 1,173,017 | |||||
LIABILITIES | ||||||||
Current | ||||||||
Accounts payable | $ | 115,873 | $ | 51,861 | ||||
Due to related parties — Note 5 | 17,562 | 77,204 | ||||||
133,435 | 129,065 | |||||||
STOCKHOLDERS’ EQUITY | ||||||||
Share capital — Notes 4, 5, and 7 | 5,348,694 | 2,927,262 | ||||||
Contributed surplus — Note 4 | 438,876 | 621,849 | ||||||
Deficit | (3,303,767 | ) | (2,505,159 | ) | ||||
2,483,803 | 1,043,952 | |||||||
$ | 2,617,238 | $ | 1,173,017 | |||||
Nature and Continuance of Operations — Note 2 | ||||||||
Commitments — Notes 3, 4 and 7 | ||||||||
Subsequent Events — Note 7 |
/s/ Dan Huber | Director | |
/s/ Scott Baxter | Director | |
E-19
Table of Contents
October 31, | ||||||||||||||||||||
2001 (Date of | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | Inception) to | ||||||||||||||||||
May 31, | May 31, | May 31, | ||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | ||||||||||||||||
(Stated in Canadian Dollars) | ||||||||||||||||||||
General and administrative expenses | ||||||||||||||||||||
Accounting and audit fees — Note 5 | $ | 60,828 | $ | 8,000 | $ | 122,963 | $ | 22,454 | $ | 284,746 | ||||||||||
Advertising and promotion | 15,834 | 6,472 | 50,042 | 29,493 | 124,644 | |||||||||||||||
Consulting fees | 75,000 | — | 75,000 | — | 75,000 | |||||||||||||||
Filing fees | 5,932 | 1,298 | 21,938 | 15,464 | 76,921 | |||||||||||||||
Investor relations | 22,500 | 12,966 | 67,000 | 22,000 | 227,935 | |||||||||||||||
Legal fees — Note 5 | 118,447 | 18,028 | 118,756 | 40,042 | 407,236 | |||||||||||||||
Management fees — Note 5 | 71,272 | 47,156 | 130,202 | 157,939 | 717,684 | |||||||||||||||
Office and miscellaneous | 1,690 | 1,495 | 5,908 | 7,096 | 67,689 | |||||||||||||||
Rent — Note 5 | 3,750 | 3,750 | 11,250 | 11,250 | 63,915 | |||||||||||||||
Stock-based compensation — Note 5 | 36,627 | 48,945 | 123,870 | 160,884 | 782,530 | |||||||||||||||
Secretarial — Note 5 | 3,435 | 1,798 | 8,743 | 8,833 | 46,889 | |||||||||||||||
Telephone | 2,636 | 1,231 | 9,329 | 9,279 | 58,010 | |||||||||||||||
Transfer agent fees | 2,297 | 3,091 | 9,633 | 7,550 | 28,994 | |||||||||||||||
Travel | 16,374 | 12,493 | 32,306 | 25,165 | 217,687 | |||||||||||||||
Loss before other items | (436,622 | ) | (166,723 | ) | (786,940 | ) | (517,449 | ) | (3,179,880 | ) | ||||||||||
Other items | ||||||||||||||||||||
Foreign exchange gain (loss) | (8,767 | ) | (1,414 | ) | (11,668 | ) | (2,623 | ) | (41,118 | ) | ||||||||||
Write-off of mineral property costs | — | — | — | — | (82,769 | ) | ||||||||||||||
Net loss for the period | $ | (445,389 | ) | $ | (168,137 | ) | $ | (798,608 | ) | $ | (520,072 | ) | $ | (3,303,767 | ) | |||||
Basic and diluted loss per share | $ | (0.02 | ) | $ | (0.01 | ) | $ | (0.05 | ) | $ | (0.04 | ) | ||||||||
Weighted average number of shares outstanding | 18,535,489 | 13,151,582 | 16,043,936 | 13,077,760 | ||||||||||||||||
E-20
Table of Contents
(An Exploration Stage Company)
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
for the three and nine months periods ended May 31, 2006 and 2005
and for the period October 31, 2001 (Date of Inception) to February 28, 2006
October 31, | ||||||||||||||||||||
2001 (Date of | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | Inception) to | ||||||||||||||||||
May 31, | May 31, | May 31, | ||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | ||||||||||||||||
(Stated in Canadian Dollars) | ||||||||||||||||||||
Operating Activities | ||||||||||||||||||||
Net loss for the period | $ | (445,389 | ) | $ | (168,137 | ) | $ | (798,608 | ) | $ | (520,072 | ) | $ | (3,303,767 | ) | |||||
Add items not affecting cash: | ||||||||||||||||||||
Write-off of mineral property costs | — | — | — | — | 82,769 | |||||||||||||||
Stock-based compensation | 36,627 | 48,945 | 123,870 | 160,884 | 782,530 | |||||||||||||||
Changes in non-cash working capital accounts: | ||||||||||||||||||||
GST recoverable | (772 | ) | 9,213 | (8,209 | ) | 13 | (14,717 | ) | ||||||||||||
Subscriptions receivable | 3,500 | — | — | — | — | |||||||||||||||
Prepaid expenses and advances | 14,977 | 12,788 | (8,072 | ) | 13,432 | (10,630 | ) | |||||||||||||
Accounts payable | 42,787 | 25,911 | 64,012 | 13,998 | 115,873 | |||||||||||||||
(348,270 | ) | (71,280 | ) | (627,007 | ) | (331,745 | ) | (2,347,942 | ) | |||||||||||
Financing Activities | ||||||||||||||||||||
Share subscriptions | — | 13,110 | — | 68,664 | — | |||||||||||||||
Common shares issued | 1,490,587 | 70,530 | 2,114,589 | 215,325 | 4,922,271 | |||||||||||||||
1,490,587 | 83,640 | 2,114,589 | 283,989 | 4,922,271 | ||||||||||||||||
Investing Activities | ||||||||||||||||||||
Increase (decrease) in reclamation bonds | 1,154 | — | 1,842 | 2,278 | (32,742 | ) | ||||||||||||||
Mineral property costs | (6,378 | ) | (9,134 | ) | (130,536 | ) | (234,288 | ) | (1,254,834 | ) | ||||||||||
Increase (decrease) in due to related parties | (24,030 | ) | — | (59,642 | ) | — | 17,562 | |||||||||||||
(29,254 | ) | (9,134 | ) | (188,336 | ) | (232,010 | ) | (1,270,014 | ) | |||||||||||
INCREASE (DECREASE) IN CASH DURING THE PERIOD | 1,113,063 | 3,226 | 1,299,246 | (279,766 | ) | 1,304,315 | ||||||||||||||
Cash, beginning of the period | 191,252 | 89,768 | 5,069 | 372,760 | — | |||||||||||||||
CASH, END OF THE PERIOD | $ | 1,304,315 | $ | 92,994 | $ | 1,304,315 | $ | 92,994 | $ | 1,304,315 | ||||||||||
Supplemental disclosure of cash flow information | ||||||||||||||||||||
Cash paid for: | ||||||||||||||||||||
Interest | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Income taxes | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Non-cash Transactions — Note 6 |
E-21
Table of Contents
(An Exploration Stage Company)
INTERIM CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
for the period October 31, 2001 (Date of Inception) to May 31, 2006
Number of | ||||||||||||||||||||||||||
Common | Special | Contributed | ||||||||||||||||||||||||
Shares | Amount | Warrants | Surplus | Deficit | Total | |||||||||||||||||||||
(Stated in Canadian Dollars) | ||||||||||||||||||||||||||
Balance, October 31, 2001 | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
For cash: | ||||||||||||||||||||||||||
Issuance of founders shares | — at $0.0001 | 5,000,000 | 500 | — | — | — | 500 | |||||||||||||||||||
Issuance of special warrants | — at $0.15 | — | — | 446,611 | — | — | 446,611 | |||||||||||||||||||
Net loss for the period | — | — | — | — | (128,982 | ) | (128,982 | ) | ||||||||||||||||||
Balance, August 31, 2002 | 5,000,000 | 500 | 446,611 | — | (128,982 | ) | 318,129 | |||||||||||||||||||
For cash: | ||||||||||||||||||||||||||
Initial public offering | — at $0.50 | 1,532,700 | 766,350 | — | — | — | 766,350 | |||||||||||||||||||
Issuance of special warrants | — at $0.15 | — | — | 31,426 | — | — | 31,426 | |||||||||||||||||||
— at $0.50 | — | — | 231,347 | — | — | 231,347 | ||||||||||||||||||||
Less: share issue costs — Note 6 | — | (189,877 | ) | — | — | — | (189,877 | ) | ||||||||||||||||||
Conversion of special warrants | 3,649,606 | 709,384 | (709,384 | ) | — | — | — | |||||||||||||||||||
Stock-based compensation | — | — | — | 7,938 | — | 7,938 | ||||||||||||||||||||
Net loss for the year | — | — | — | — | (437,698 | ) | (437,698 | ) | ||||||||||||||||||
Balance, August 31, 2003 | 10,182,306 | 1,286,357 | — | 7,938 | (566,680 | ) | 727,615 | |||||||||||||||||||
For cash: | ||||||||||||||||||||||||||
Pursuant to private placements | — at $0.47 | 1,081,670 | 508,385 | — | — | — | 508,385 | |||||||||||||||||||
— at $0.50 | 1,543,500 | 771,750 | — | — | — | 771,750 | ||||||||||||||||||||
Stock-based compensation | — | — | — | 368,313 | — | 368,313 | ||||||||||||||||||||
Net loss for the year | — | — | — | ��� | (1,082,680 | ) | (1,082,680 | ) | ||||||||||||||||||
Balance, August 31, 2004 | 12,807,476 | 2,566,492 | — | 376,251 | (1,649,360 | ) | 1,293,383 | |||||||||||||||||||
For cash: | ||||||||||||||||||||||||||
Pursuant to private placements | — at $0.40 | 175,412 | 70,165 | — | — | — | 70,165 | |||||||||||||||||||
— at $0.40 | 250,000 | 100,000 | — | — | — | 100,000 | ||||||||||||||||||||
Pursuant to exercise of options | — at $0.30 | 67,500 | 20,250 | — | — | — | 20,250 | |||||||||||||||||||
— at $0.50 | 59,200 | 29,600 | — | — | — | 29,600 | ||||||||||||||||||||
Shares for debt | — at $0.45 | 110,986 | 49,944 | — | — | — | 49,944 | |||||||||||||||||||
Mineral property costs | — at $0.45 | 120,000 | 54,000 | — | — | — | 54,000 | |||||||||||||||||||
Stock-based compensation | — | — | — | 282,409 | — | 282,409 | ||||||||||||||||||||
Stock based compensation charge on stock options exercised | — | 36,811 | — | (36,811 | ) | — | — | |||||||||||||||||||
Net loss for the year | — | — | — | — | (855,799 | ) | (855,799 | ) | ||||||||||||||||||
Balance, August 31, 2005 | 13,590,574 | 2,927,262 | — | 621,849 | (2,505,159 | ) | 1,043,952 | |||||||||||||||||||
E-22
Table of Contents
INTERIM CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
for the period October 31, 2001 (Date of Inception) to May 31, 2006
Number of | Contributed | |||||||||||||||||||
Common Shares | Amount | Surplus | Deficit | Total | ||||||||||||||||
(Stated in Canadian Dollars) | ||||||||||||||||||||
Balance, August 31, 2005 | 13,590,574 | 2,927,262 | 621,849 | (2,505,159 | ) | 1,043,952 | ||||||||||||||
For cash: | ||||||||||||||||||||
Pursuant to a private placement — at $0.20 | 3,300,000 | 660,000 | — | — | 660,000 | |||||||||||||||
Pursuant to exercise of options — at $0.20 | 60,000 | 12,000 | — | — | 12,000 | |||||||||||||||
— at $0.30 | 301,999 | 90,600 | — | — | 90,600 | |||||||||||||||
— at $0.35 | 22,500 | 7,875 | — | — | 7,875 | |||||||||||||||
— at $0.40 | 105,000 | 42,000 | — | — | 42,000 | |||||||||||||||
— at $0.50 | 579,800 | 289,900 | — | — | 289,900 | |||||||||||||||
Pursuant to exercise of warrants — at $0.25 | 95,000 | 23,750 | — | — | 23,750 | |||||||||||||||
— at $0.50 | 158,341 | 79,170 | — | — | 79,170 | |||||||||||||||
— at $0.60 | 146,531 | 87,919 | — | — | 87,919 | |||||||||||||||
— at $0.75 | 1,148,500 | 861,375 | — | — | 861,375 | |||||||||||||||
Less: share issue costs | — | (40,000 | ) | — | — | (40,000 | ) | |||||||||||||
Stock based compensation | — | — | 123,870 | — | 123,870 | |||||||||||||||
Stock based compensation charge on options exercised | — | 306,843 | (306,843 | ) | — | — | ||||||||||||||
Net loss for the period | — | — | — | (798,608 | ) | (798,608 | ) | |||||||||||||
Balance, May 31, 2006 | 19,508,245 | $ | 5,348,694 | $ | 438,876 | $ | (3,303,767 | ) | $ | 2,483,803 | ||||||||||
E-23
Table of Contents
(An Exploration Stage Company)
INTERIM CONSOLIDATED SCHEDULE OF MINERAL PROPERTY COSTS
for the nine months ended May 31, 2006
Big | Crescent | |||||||||||||||||||||||||||||||||||||||
South | Roberts | Kent | Red | Battle | Gold Bar | Antelope | Valley | |||||||||||||||||||||||||||||||||
Keystone | Creek | Kobeh | Springs | Ridge | Mountain | North | Springs | North | ||||||||||||||||||||||||||||||||
(Eureka) | (Eureka) | (Eureka) | (Pershing) | (Elko) | (Lander) | (Eureka) | (Lander) | (Eureka) | Total | |||||||||||||||||||||||||||||||
(Stated in Canadian Dollars) | ||||||||||||||||||||||||||||||||||||||||
Property acquisition and maintenance costs | ||||||||||||||||||||||||||||||||||||||||
Balance, August 31, 2004 | $ | 25,522 | $ | 53,772 | $ | 123,284 | $ | 7,440 | $ | 54,226 | $ | 51,927 | $ | 14,583 | $ | 6,385 | $ | — | $ | 337,139 | ||||||||||||||||||||
Cash | — | — | — | — | 4,243 | — | — | — | — | 4,243 | ||||||||||||||||||||||||||||||
Common shares — Note 5 | — | — | — | — | — | — | — | — | 54,000 | 54,000 | ||||||||||||||||||||||||||||||
Claims maintenance — Note 5 | 3,693 | 7,122 | 17,540 | 1,319 | 35,318 | 9,891 | 2,506 | 6,571 | 28,769 | 112,729 | ||||||||||||||||||||||||||||||
Balance, August 31, 2005 | 29,215 | 60,894 | 140,824 | 8,759 | 93,787 | 61,818 | 17,089 | 12,956 | 82,769 | 508,111 | ||||||||||||||||||||||||||||||
Deferred exploration costs | ||||||||||||||||||||||||||||||||||||||||
Balance, August 31, 2004 | 13,766 | 88,848 | 191,259 | 125 | 143,538 | 130,286 | 525 | 110 | — | 568,457 | ||||||||||||||||||||||||||||||
Assaying | — | — | — | — | 17,062 | — | 4,884 | — | — | 21,946 | ||||||||||||||||||||||||||||||
Consulting fees | — | — | — | — | — | — | 5,754 | — | — | 5,754 | ||||||||||||||||||||||||||||||
Drilling | — | — | — | — | 87,196 | — | — | — | — | 87,196 | ||||||||||||||||||||||||||||||
Field costs | — | — | — | — | 4,760 | — | 2,046 | 729 | — | 7,535 | ||||||||||||||||||||||||||||||
Reclamation | — | — | — | — | 8,068 | — | — | — | — | 8,068 | ||||||||||||||||||||||||||||||
Balance, August 31, 2005 | 13,766 | 88,848 | 191,259 | 125 | 260,624 | 130,286 | 13,209 | 839 | — | 698,956 | ||||||||||||||||||||||||||||||
Write-off mineral property — Note 4 | — | — | — | — | — | — | — | — | (82,769 | ) | (82,769 | ) | ||||||||||||||||||||||||||||
Totals | $ | 42,981 | $ | 149,742 | $ | 332,083 | $ | 8,884 | $ | 354,411 | $ | 192,104 | $ | 30,298 | $ | 13,795 | $ | — | $ | 1,124,298 | ||||||||||||||||||||
E-24
Table of Contents
(An Exploration Stage Company)
INTERIM CONSOLIDATED SCHEDULE OF MINERAL PROPERTY COSTS
for the nine months ended May 31, 2006
Big | ||||||||||||||||||||||||||||||||||||
South | Roberts | Kent | Red | Battle | Gold Bar | Antelope | ||||||||||||||||||||||||||||||
Keystone | Creek | Kobeh | Springs | Ridge | Mountain | North | Springs | |||||||||||||||||||||||||||||
(Eureka) | (Eureka) | (Eureka) | (Pershing) | (Elko) | (Lander) | (Eureka) | (Lander) | Total | ||||||||||||||||||||||||||||
(Stated in Canadian Dollars) | ||||||||||||||||||||||||||||||||||||
Property acquisition and maintenance costs | ||||||||||||||||||||||||||||||||||||
Balance, August 31, 2005 | $ | 29,215 | $ | 60,894 | $ | 140,824 | $ | 8,759 | $ | 93,787 | $ | 61,818 | $ | 17,089 | $ | 12,956 | $ | 425,342 | ||||||||||||||||||
Cash — lease payments | — | — | — | — | 11,593 | — | — | — | 11,593 | |||||||||||||||||||||||||||
Claims maintenance — Note 5 | 1,088 | 2,080 | 5,121 | 401 | 2,577 | 2,886 | 746 | 932 | 15,831 | |||||||||||||||||||||||||||
Balance, May 31, 2006 | 30,303 | 62,974 | 145,945 | 9,160 | 107,957 | 64,704 | 17,835 | 13,888 | 452,766 | |||||||||||||||||||||||||||
Deferred exploration costs | ||||||||||||||||||||||||||||||||||||
Balance, August 31, 2005 | 13,766 | 88,848 | 191,259 | 125 | 260,624 | 130,286 | 13,209 | 839 | 698,956 | |||||||||||||||||||||||||||
Assaying | — | — | — | — | — | — | 11,389 | — | 11,389 | |||||||||||||||||||||||||||
Consulting fees | — | — | — | — | — | — | 853 | — | 853 | |||||||||||||||||||||||||||
Drilling | — | — | — | — | — | — | 87,749 | — | 87,749 | |||||||||||||||||||||||||||
Field costs | — | — | — | — | — | — | 3,121 | — | 3,121 | |||||||||||||||||||||||||||
Balance, May 31, 2006 | 13,766 | 88,848 | 191,259 | 125 | 260,624 | 130,286 | 116,321 | 839 | 802,068 | |||||||||||||||||||||||||||
Totals | $ | 44,069 | $ | 151,822 | $ | 337,204 | $ | 9,285 | $ | 368,581 | $ | 194,990 | $ | 134,156 | $ | 14,727 | $ | 1,254,834 | ||||||||||||||||||
E-25
Table of Contents
(An Exploration Stage Company)
Notes to the Interim Consolidated Financial Statements
May 31, 2006
(Unaudited)
(Stated in Canadian Dollars)
Note 1 — | Interim Financial Statements |
Note 2 — | Nature and Continuance of Operations |
Note 3 — | Mineral Property Costs |
E-26
Table of Contents
(An Exploration Stage Company)
Notes to the Interim Consolidated Financial Statements
(Unaudited) — (Continued)
August 31, 2003 | US$ 12,000 | (paid) | ||
August 31, 2004 | 12,000 | (paid) | ||
August 31, 2005 | 12,000 | (paid) | ||
August 31, 2006 | 20,000 | (paid $10,000) | ||
August 31, 2007 | 30,000 | |||
August 31, 2008 | 35,000 | |||
August 31, 2009 | 40,000 | |||
August 31, 2010 | 45,000 | |||
August 31, 2011 | 50,000 | |||
US$256,000 | ||||
Note 4 — | Share Capital — Notes 5 and 7 |
E-27
Table of Contents
(An Exploration Stage Company)
Notes to the Interim Consolidated Financial Statements
(Unaudited) — (Continued)
May 31, | August 31, | |||||||||||||||
2006 | 2005 | |||||||||||||||
Weighted | Weighted | |||||||||||||||
Average | Average | |||||||||||||||
Number | Exercise | Number | Exercise | |||||||||||||
of Shares | Price | of Shares | Price | |||||||||||||
Options outstanding, beginning of the period | 2,673,032 | $ | 0.50 | 1,850,000 | $ | 0.50 | ||||||||||
Granted | 150,000 | $ | 0.25 | 1,099,732 | $ | 0.41 | ||||||||||
Exercised | (1,069,299 | ) | $ | 0.41 | (126,700 | ) | $ | 0.39 | ||||||||
Cancelled | — | — | (150,000 | ) | $ | 0.50 | ||||||||||
Options outstanding, end of the period | 1,753,733 | $ | 0.48 | 2,673,032 | $ | 0.50 | ||||||||||
Options exercisable, end of the period | 1,523,695 | $ | 0.49 | 2,115,291 | $ | 0.50 | ||||||||||
Number | Exercise Price | Expiry Date | ||||||
1,190,000 | $ | 0.50 | May 16, 2008 | |||||
50,000 | $ | 0.50 | June 09, 2008 | |||||
25,000 | $ | 0.50 | July 21, 2008 | |||||
100,000 | $ | 0.50 | November 14, 2008 | |||||
12,000 | $ | 0.30 | September 2, 2009 | |||||
188,232 | $ | 0.50 | February 1, 2010 | |||||
121,000 | $ | 0.40 | July 26, 2010 | |||||
40,000 | $ | 0.20 | November 18, 2010 | |||||
27,500 | $ | 0.35 | December 2, 2010 | |||||
1,753,732 | ||||||||
May 31, | May 31, | |||||||
2006 | 2005 | |||||||
Expected dividend yield | 0.0 | % | 0.0 | % | ||||
Expected volatility | 94.9 | % | 100.5 | % | ||||
Risk-free interest rate | 2.0 | % | 2.0 | % | ||||
Expected term in years | 5 years | 5 years |
E-28
Table of Contents
(An Exploration Stage Company)
Notes to the Interim Consolidated Financial Statements
(Unaudited) — (Continued)
May 31, | May 31, | |||||||
2006 | 2005 | |||||||
Weighted average fair value | $ | 0.18 | $ | 0.29 | ||||
Total options granted | 150,000 | 873,732 | ||||||
Total fair value of options granted | $ | 27,000 | $ | 249,432 |
Number | Exercise Price | Expiry Date | ||||||
405,000 | $ | 0.75 | July 5, 2006 | |||||
2,475,000 | $ | 0.25 | December 19, 2007 | |||||
41,175 | $ | 0.80 | November 26, 2006 | |||||
25,000 | $ | 0.60 | June 14, 2006 | |||||
or at $ | 0.80 | December 14, 2006 | ||||||
730,000 | $ | 0.25 | March 3, 2008 | |||||
3,676,175 | ||||||||
Note 5 — | Related Party Transactions — Notes 3, 4 and 7 |
October 31, | ||||||||||||||||||||
2001 (Date of | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | Inception) to | ||||||||||||||||||
May 31, | May 31, | May 31, | ||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | ||||||||||||||||
Accounting fees | $ | 29,476 | $ | 8,000 | $ | 74,387 | $ | 16,561 | 88,112 | |||||||||||
Legal fees | 13,616 | 6,185 | 56,669 | 20,606 | 135,176 | |||||||||||||||
Management fees | 71,000 | 39,000 | 129,500 | 118,400 | 716,982 | |||||||||||||||
Mineral property acquisition costs | 87,247 | |||||||||||||||||||
— common shares | — | — | — | 54,000 | 54,000 | |||||||||||||||
— claims maintenance | — | — | — | 15,717 | 15,717 | |||||||||||||||
Rent | 3,750 | 3,750 | 11,250 | 11,250 | 63,915 | |||||||||||||||
Stock-based compensation | 23,206 | 24,337 | 89,516 | 81,478 | 574,092 | |||||||||||||||
Share issue costs | — | — | — | — | 74,275 | |||||||||||||||
Secretarial | 3,435 | 1,798 | 8,743 | 8,833 | 46,739 | |||||||||||||||
$ | 144,483 | $ | 83,070 | $ | 370,065 | $ | 326,845 | $ | 1,856,255 | |||||||||||
E-29
Table of Contents
(An Exploration Stage Company)
Notes to the Interim Consolidated Financial Statements
(Unaudited) — (Continued)
Note 6 — | Non-cash Transactions |
Note 7 — | Subsequent Events — Notes 4 and 5 |
Note 8 — | Differences Between Canadian and United States Accounting Principles |
E-30
Table of Contents
(An Exploration Stage Company)
Notes to the Interim Consolidated Financial Statements
(Unaudited) — (Continued)
May 31, | August 31, | |||||||
Total Assets and Liabilities | 2006 | 2005 | ||||||
Total assets per Canadian GAAP | $ | 2,617,238 | $ | 1,173,017 | ||||
Mineral property costs | (1,254,834 | ) | (1,124,298 | ) | ||||
Total assets per US GAAP | $ | 1,362,404 | $ | 48,719 | ||||
Total liabilities per Canadian and US GAAP | $ | 133,435 | $ | 129,065 | ||||
Stockholders’ Equity | ||||||||
Deficit, end of the year, per Canadian GAAP | $ | (3,303,767 | ) | $ | (2,505,159 | ) | ||
Mineral property costs | (1,254,834 | ) | (1,124,298 | ) | ||||
Deficit, end of the year, per US GAAP | (4,558,601 | ) | (3,629,457 | ) | ||||
Capital stock per Canadian and US GAAP | 5,348,694 | 2,927,262 | ||||||
Contributed surplus per Canadian and US GAAP | 438,876 | 621,849 | ||||||
Stockholders’ equity (deficiency) per US GAAP | $ | 1,228,969 | $ | (80,346 | ) | |||
E-31
Table of Contents
(An Exploration Stage Company)
Notes to the Interim Consolidated Financial Statements
(Unaudited) — (Continued)
Three Months Ended | Nine Months Ended | |||||||||||||||
May 31, | May 31, | |||||||||||||||
Net Loss and Loss Per Share | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Net loss for the year per Canadian GAAP | $ | (445,389 | ) | $ | (168,137 | ) | $ | (798,608 | ) | $ | (520,072 | ) | ||||
Mineral property costs | (6,378 | ) | (9,134 | ) | (130,536 | ) | (234,288 | ) | ||||||||
Net loss for the year per US GAAP | $ | (451,767 | ) | $ | (177,271 | ) | $ | (929,144 | ) | $ | (754,360 | ) | ||||
Basic and diluted loss per share per US GAAP | $ | (0.02 | ) | $ | (0.01 | ) | $ | (0.06 | ) | $ | (0.06 | ) | ||||
Statements of Cash Flows | ||||||||||||||||
Operating Activities per Canadian GAAP | $ | (348,270 | ) | $ | (71,280 | ) | $ | (627,006 | ) | $ | (331,745 | ) | ||||
Mineral property costs | (6,378 | ) | (9,134 | ) | (130,536 | ) | (234,288 | ) | ||||||||
Operating Activities per US GAAP | $ | (354,648 | ) | $ | (80,414 | ) | $ | (757,542 | ) | $ | (566,033 | ) | ||||
Financing Activities per Canadian and US GAAP | $ | 1,490,587 | $ | 83,640 | $ | 2,114,589 | $ | 283,989 | ||||||||
Investing Activities per Canadian GAAP | $ | (29,254 | ) | $ | (9,134 | ) | $ | (188,336 | ) | $ | (232,010 | ) | ||||
Mineral property costs | 6,378 | 9,134 | 130,536 | 234,288 | ||||||||||||
Investing Activities per US GAAP | $ | (22,876 | ) | $ | — | $ | (57,800 | ) | $ | 2,278 | ||||||
E-32
Table of Contents
Table of Contents
Balance Sheet as of April 30, 2006 | F-3 | |||
Notes to Balance Sheet | F-4 |
F-2
Table of Contents
As of | ||||
April 30, 2006 | ||||
Assets | ||||
Current Assets: | ||||
Cash | $ | 1.00 | ||
Total current assets | $ | 1.00 | ||
Liabilities and Shareholder’s Equity | ||||
Liabilities | $ | — | ||
Shareholder’s equity Common shares, authorized — unlimited, issued and outstanding — 1 share | $ | 1.00 | ||
Total shareholder’s equity | $ | 1.00 | ||
F-3
Table of Contents
F-4
Table of Contents
Table of Contents
As Reported | ||||||||||||||||||||||||||||||||
White | White | |||||||||||||||||||||||||||||||
Knight | Knight | Pro Forma | ||||||||||||||||||||||||||||||
Resources | Resources | Consolidated | ||||||||||||||||||||||||||||||
U.S. Gold | Ltd. (Cdn | US GAAP | Ltd. (US | Transaction | U.S. Gold | |||||||||||||||||||||||||||
Corporation | GAAP) | Adjustments | Notes | GAAP) | Adjustments | Notes | Corporation | |||||||||||||||||||||||||
(Expressed in United States dollars unless otherwise stated) | ||||||||||||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||||
Current | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 30,065,618 | $ | 10,258,097 | $ | 10,258,097 | $ | 40,323,715 | ||||||||||||||||||||||||
Temporary investments | — | 1,896,929 | $ | 43,454 | 2 | (i) | 1,940,383 | 1,940,383 | ||||||||||||||||||||||||
Accounts receivable | 133,743 | 105,741 | 105,741 | 239,484 | ||||||||||||||||||||||||||||
Other current assets — prepaid expenses | 74,793 | 44,433 | 44,433 | 119,226 | ||||||||||||||||||||||||||||
Total current assets | 30,274,154 | 12,305,200 | 43,454 | 12,348,654 | 42,622,808 | |||||||||||||||||||||||||||
Property and equipment, net | 101,629 | 837,768 | 837,768 | 939,397 | ||||||||||||||||||||||||||||
Mineral property interests | — | 2,519,657 | (1,828,914 | ) | 2 | (ii) | 690,743 | 690,743 | ||||||||||||||||||||||||
Deferred exploration costs | — | 3,477,923 | (3,477,923 | ) | 2 | (ii) | — | — | ||||||||||||||||||||||||
Acquired mineral property interests | — | — | — | $ | 160,273,810 | 3&4 | (a) | 160,273,810 | ||||||||||||||||||||||||
Offering costs, net | 2,991,684 | — | — | 2,991,684 | ||||||||||||||||||||||||||||
Restrictive time deposits for reclamation bonding | 3,102,454 | 211,305 | 211,305 | 3,313,759 | ||||||||||||||||||||||||||||
Escrow funding | 38,009,105 | — | 38,009,105 | |||||||||||||||||||||||||||||
Long-lived asset — asset retirement | 1,068,353 | — | — | 1,068,353 | ||||||||||||||||||||||||||||
Other assets: | ||||||||||||||||||||||||||||||||
Inactive milling equipment | 777,819 | — | — | 777,819 | ||||||||||||||||||||||||||||
Other assets | 2,125 | — | — | 2,125 | ||||||||||||||||||||||||||||
Total other assets | 779,944 | — | — | — | 779,944 | |||||||||||||||||||||||||||
TOTAL ASSETS | $ | 76,327,323 | $ | 19,351,853 | $ | (5,263,383 | ) | $ | 14,088,470 | $ | 160,273,810 | $ | 250,689,603 | |||||||||||||||||||
LIABILITIES | ||||||||||||||||||||||||||||||||
Current | ||||||||||||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 1,961,514 | $ | 283,964 | $ | 283,964 | $ | 6,598,362 | 3&4 | (b) | $ | 8,843,840 | ||||||||||||||||||||
Installment purchase contracts | 48,164 | — | — | 48,164 | ||||||||||||||||||||||||||||
Due to related parties | — | 106,202 | 106,202 | 106,202 | ||||||||||||||||||||||||||||
Retirement obligation (reclamation activities) | 1,235,776 | — | — | 1,235,776 | ||||||||||||||||||||||||||||
Total current liabilities | 3,245,454 | 390,166 | 390,166 | 6,598,362 | 10,233,982 | |||||||||||||||||||||||||||
Installment purchase contracts, long-term | 10,444 | — | — | 10,444 | ||||||||||||||||||||||||||||
Retirement obligation | 1,389,107 | 149,387 | 149,387 | 1,538,494 | ||||||||||||||||||||||||||||
Future income tax liability | — | — | — | 35,257,120 | 3&4 | (c) | 35,257,120 | |||||||||||||||||||||||||
Other permit obligations | 72,511 | — | — | 72,511 | ||||||||||||||||||||||||||||
Escrow account | 38,009,105 | — | — | 38,009,105 | ||||||||||||||||||||||||||||
Derivative liabilities | 96,601,884 | — | — | 96,601,884 | ||||||||||||||||||||||||||||
Total liabilities | 139,328,505 | 539,553 | 539,553 | 41,855,482 | 181,723,540 | |||||||||||||||||||||||||||
SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||||||||||
Capital stock | 41,339,239 | 28,926,147 | 28,926,147 | (28,926,147 | ) | 4 | (d) | 163,969,205 | ||||||||||||||||||||||||
122,629,966 | 3 | |||||||||||||||||||||||||||||||
Options and warrants | — | — | — | 9,337,279 | 3 | 9,337,279 | ||||||||||||||||||||||||||
Other equity accounts | — | 3,600,678 | 3,600,678 | (3,600,678 | ) | 4 | (d) | — | ||||||||||||||||||||||||
Deficit | (104,340,421 | ) | (13,714,525 | ) | $ | (5,263,383 | ) | 2 | (iii) | (18,977,908 | ) | 18,977,908 | 4 | (d) | (104,340,421 | ) | ||||||||||||||||
Total shareholders’ equity (deficiency) | (63,001,182 | ) | 18,812,300 | (5,263,383 | ) | 13,548,917 | 118,418,328 | 68,966,063 | ||||||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 76,327,323 | $ | 19,351,853 | $ | (5,263,383 | ) | $ | 14,088,470 | $ | 160,273,810 | $ | 250,689,603 | |||||||||||||||||||
G-2
Table of Contents
As Reported | Pro Forma | |||||||||||||||||||||||
White Knight | White Knight | Consolidated | ||||||||||||||||||||||
U.S. Gold | Resources | US GAAP | Resources | U.S. Gold | ||||||||||||||||||||
Corporation | Ltd. (Cdn GAAP) | Adjustments | Notes | Ltd. (US GAAP) | Corporation | |||||||||||||||||||
(Expressed in United States dollars unless otherwise stated) | ||||||||||||||||||||||||
OTHER REVENUE | ||||||||||||||||||||||||
Interest and other items | $ | 488,378 | $ | 191,339 | $ | 16,228 | 2 | (i) | $ | 207,567 | $ | 695,945 | ||||||||||||
Gain (loss) on foreign exchange | — | (13,868 | ) | (13,868 | ) | (13,868 | ) | |||||||||||||||||
Total other revenue | 488,378 | 177,471 | 16,228 | 193,699 | 682,077 | |||||||||||||||||||
COSTS AND EXPENSES General and administrative | 1,449,070 | 624,458 | 624,458 | 2,073,528 | ||||||||||||||||||||
Proposed acquisitions | 3,384,378 | — | — | 3,384,378 | ||||||||||||||||||||
Property holding costs | 781,853 | — | — | 781,853 | ||||||||||||||||||||
Exploration costs | 1,000,423 | — | — | 1,000,423 | ||||||||||||||||||||
Stock compensation expense | — | 1,947,693 | 1,947,693 | 1,947,693 | ||||||||||||||||||||
Interest | 3,442 | 3,695 | 3,695 | 7,137 | ||||||||||||||||||||
Stock option expense | 536,000 | — | — | 536,000 | ||||||||||||||||||||
Accretion of asset retirement obligation | 135,989 | — | — | 135,989 | ||||||||||||||||||||
Change in value of derivatives | 59,026,884 | — | — | 59,026,884 | ||||||||||||||||||||
Write-off of deferred exploration costs | — | 73,676 | 509,207 | 2 | (ii) | 582,883 | 582,883 | |||||||||||||||||
Write-off (recovery) of mineral property costs | — | — | (13,046 | ) | 2 | (ii) | (13,046 | ) | (13,046 | ) | ||||||||||||||
Amortization of offering cost | 228,066 | — | — | 228,066 | ||||||||||||||||||||
Depreciation | 12,594 | 14,817 | 14,817 | 27,411 | ||||||||||||||||||||
Total costs and expenses | 66,558,699 | 2,664,339 | 496,161 | 3,160,500 | 69,719,199 | |||||||||||||||||||
Loss before income taxes | (66,070,321 | ) | (2,486,868 | ) | (479,933 | ) | (2,966,801 | ) | (69,037,122 | ) | ||||||||||||||
Provision for income taxes | — | — | — | — | — | |||||||||||||||||||
NET LOSS | $ | (66,070,321 | ) | $ | (2,486,868 | ) | $ | (479,933 | ) | $ | (2,966,801 | ) | $ | (69,037,122 | ) | |||||||||
Basic and diluted net loss per share (Note 6) | $ | (1.98 | ) | $ | (1.28 | ) | ||||||||||||||||||
Weighted average number of shares outstanding — basic and diluted (Note 6) | 33,296,755 | 54,081,495 | ||||||||||||||||||||||
G-3
Table of Contents
As Reported | ||||||||||||||||||||||||
White Knight | White Knight | Pro Forma | ||||||||||||||||||||||
U.S. Gold | Resources | US GAAP | Resources | Consolidated U.S. | ||||||||||||||||||||
Corporation | Ltd. (Cdn GAAP) | Adjustments | Notes | Ltd. (US GAAP) | Gold Corporation | |||||||||||||||||||
(Expressed in United States dollars unless otherwise stated) | ||||||||||||||||||||||||
OTHER REVENUE | ||||||||||||||||||||||||
Earnest money forfeited | $ | 200,000 | $ | 200,000 | ||||||||||||||||||||
Interest and other items | 32,032 | $ | 294,563 | $ | 51,599 | 2 | (i) | $ | 346,162 | 378,194 | ||||||||||||||
Management fee | 330,000 | — | — | 330,000 | ||||||||||||||||||||
Realized gain from disposition of shares | 520,428 | — | — | 520,428 | ||||||||||||||||||||
Gain (loss) on sale of assets | (29,982 | ) | — | — | (29,982 | ) | ||||||||||||||||||
Gain (loss) on foreign exchange | — | 1,634 | 1,634 | 1,634 | ||||||||||||||||||||
Total other revenue | 1,052,478 | 296,197 | 51,599 | 347,796 | 1,400,274 | |||||||||||||||||||
COSTS AND EXPENSES General and administrative | 1,027,194 | 808,304 | 808,304 | 1,835,498 | ||||||||||||||||||||
Write-off of purchase price receivable | 182,748 | — | — | 182,748 | ||||||||||||||||||||
Property holding costs | 761,081 | — | — | 761,081 | ||||||||||||||||||||
Employment termination payments | 1,423,824 | — | — | 1,423,824 | ||||||||||||||||||||
Stock compensation expense | 294,400 | 174,760 | 174,760 | 469,160 | ||||||||||||||||||||
Equity share of subsidiary loss | 58,888 | — | — | 58,888 | ||||||||||||||||||||
Realization reserve — stock | 168,960 | — | — | 168,960 | ||||||||||||||||||||
Interest | 3,011 | 5,016 | 5,016 | 8,027 | ||||||||||||||||||||
Accretion of asset retirement obligation | 110,243 | — | — | 110,243 | ||||||||||||||||||||
Write-off of deferred exploration costs | — | 107,296 | 1,692,739 | 2 | (ii) | 1,800,035 | 1,800,035 | |||||||||||||||||
Write-off of mineral property costs | — | — | 189,718 | 2 | (ii) | 189,718 | 189,718 | |||||||||||||||||
Depreciation | 12,850 | 27,329 | 27,329 | 40,179 | ||||||||||||||||||||
Total costs and expenses | 4,043,199 | 1,122,705 | 1,882,457 | 3,005,162 | 7,048,361 | |||||||||||||||||||
Loss before income taxes | (2,990,721 | ) | (826,508 | ) | (1,830,858 | ) | (2,657,366 | ) | (5,648,087 | ) | ||||||||||||||
Provision for income taxes | — | — | — | — | — | |||||||||||||||||||
NET LOSS | $ | (2,990,721 | ) | $ | (826,508 | ) | $ | (1,830,858 | ) | $ | (2,657,366 | ) | $ | (5,648,087 | ) | |||||||||
Basic and diluted net loss per share (Note 6) | $ | (0.12 | ) | $ | (0.12 | ) | ||||||||||||||||||
Weighted average number of shares outstanding — basic and diluted (Note 6) | 25,931,172 | 46,715,912 | ||||||||||||||||||||||
G-4
Table of Contents
1. | Basis of presentation |
G-5
Table of Contents
As at June 30, 2006 | 0.90 | |||
Average for the six months ended June 30, 2006 | 0.88 | |||
Average for the twelve months ended December 31, 2005 | 0.83 |
2. | Reconciliation to United States Generally Accepted Accounting Principles |
(i) | Temporary Investments |
G-6
Table of Contents
3. | Business acquisitions |
G-7
Table of Contents
Risk-free interest rate | 4.82 | % | ||
Dividend yield | N/A | |||
Volatility factor | 102 | % | ||
Expected life — options | 3-4 years | |||
Remaining period to expiry date — warrants (weighted average) | 6 months |
Purchase price: | ||||
Shares issued on acquisition | $ | 122,629,966 | ||
Options | 8,533,504 | |||
Warrants | 803,775 | |||
Acquisition costs (estimated at 5% of purchase price) | 6,598,362 | |||
$ | 138,565,607 | |||
Net assets acquired: | ||||
Cash and cash equivalents | $ | 10,258,097 | ||
Temporary investments | 1,940,383 | |||
Accounts receivable | 105,741 | |||
Other current assets — prepaid expenses | 44,433 | |||
Property and equipment, net | 837,768 | |||
Mineral property interests | 690,743 | |||
Restrictive time deposits for reclamation bonding | 211,305 | |||
Accounts payable and accrued liabilities | (283,964 | ) | ||
Due to related parties | (106,202 | ) | ||
Retirement obligation | (149,387 | ) | ||
Future income tax liability | (35,257,120 | ) | ||
Acquired mineral property interests | 160,273,810 | |||
$ | 138,565,607 | |||
G-8
Table of Contents
4. | Pro formaassumptions and adjustments |
5. | Pro formashare capital |
Number of | ||||||||
Shares | Amount | |||||||
Issued common shares of U.S. Gold | 33,296,755 | $ | 41,339,239 | |||||
Shares issued for acquisition of White Knight | 20,784,740 | 122,629,966 | ||||||
Pro forma balance | 54,081,495 | $ | 163,969,205 | |||||
6. | Pro formaloss per share |
Six Months | ||||||||
Ended | Year Ended | |||||||
June 30, 2006 | December 31, 2005 | |||||||
(Shares or US dollars) | ||||||||
Actual weighted average number of U.S. Gold common shares outstanding | 33,296,755 | 25,931,172 | ||||||
Assumed number of U.S. Gold common shares issued to White Knight shareholders | 20,784,740 | 20,784,740 | ||||||
Pro forma weighted average number of U.S. Gold common shares outstanding | 54,081,495 | 46,715,912 | ||||||
Pro forma net loss | $ | (69,037,122 | ) | $ | (5,648,087 | ) | ||
Pro forma adjusted basic loss per share | $ | (1.28 | ) | $ | (0.12 | ) |
G-9
Table of Contents
Unaudited Pro Forma Consolidated Supplementary Balance Sheet
June 30, 2006
Pro | Pro | |||||||||||||||||||||||||||||||||||
U.S. GAAP | Forma | Forma | ||||||||||||||||||||||||||||||||||
White | Nevada | Coral | Consolidated | Consolidated | ||||||||||||||||||||||||||||||||
As Reported | Knight | Pacific | Gold | Tone | (before | U.S. | ||||||||||||||||||||||||||||||
U.S. Gold | Resources | Gold | Resources | Resources | transaction | Transaction | Gold | |||||||||||||||||||||||||||||
Corporation | Ltd. | Ltd. | Ltd. | Limited | adjustments) | Adjustments | Notes | Corporation | ||||||||||||||||||||||||||||
(Expressed in United States dollars unless otherwise stated) | ||||||||||||||||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||||||||
Current | ||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 30,065,618 | $ | 10,258,097 | $ | 3,659,738 | $ | 4,152,402 | $ | 1,186,927 | $ | 49,322,782 | $ | 49,322,782 | ||||||||||||||||||||||
Temporary investments | — | 1,940,383 | — | — | — | 1,940,383 | 1,940,383 | |||||||||||||||||||||||||||||
Accounts receivable | 133,743 | 105,741 | 180,697 | 47,414 | 13,392 | 480,987 | 480,987 | |||||||||||||||||||||||||||||
Product inventory and stockpiled ore | — | — | 109,074 | — | — | 109,074 | 109,074 | |||||||||||||||||||||||||||||
Supplies inventory | — | — | 285,152 | — | — | 285,152 | 285,152 | |||||||||||||||||||||||||||||
Other current assets — prepaid expenses | 74,793 | 44,433 | 239,424 | 70,242 | 9,673 | 438,565 | 438,565 | |||||||||||||||||||||||||||||
Total current assets | 30,274,154 | 12,348,654 | 4,474,085 | 4,270,058 | 1,209,992 | 52,576,943 | 52,576,943 | |||||||||||||||||||||||||||||
Property and equipment, net | 101,629 | 837,768 | 8,648,468 | 3,108 | — | 9,590,973 | 9,590,973 | |||||||||||||||||||||||||||||
Mineral property interests | — | 690,743 | — | 934,626 | — | 1,625,369 | 1,625,369 | |||||||||||||||||||||||||||||
Acquired mineral property interests | — | — | — | — | — | — | $ | 377,902,746 | 3&4 | 377,902,746 | ||||||||||||||||||||||||||
Offering costs, net | 2,991,684 | — | — | — | — | 2,991,684 | 2,991,684 | |||||||||||||||||||||||||||||
Restrictive time deposits for reclamation bonding | 3,102,454 | 211,305 | 96,363 | 234,878 | 29,795 | 3,674,795 | 3,674,795 | |||||||||||||||||||||||||||||
Escrow funding | 38,009,105 | — | — | — | — | 38,009,105 | 38,009,105 | |||||||||||||||||||||||||||||
Long-lived asset — asset retirement | 1,068,353 | — | — | — | — | 1,068,353 | 1,068,353 | |||||||||||||||||||||||||||||
Other assets: | ||||||||||||||||||||||||||||||||||||
Inactive milling equipment | 777,819 | — | — | — | — | 777,819 | 777,819 | |||||||||||||||||||||||||||||
Other assets | 2,125 | — | — | 349,055 | — | 351,180 | 351,180 | |||||||||||||||||||||||||||||
Total other assets | 779,944 | — | — | 349,055 | — | 1,128,999 | — | 1,128,999 | ||||||||||||||||||||||||||||
TOTAL ASSETS | $ | 76,327,323 | $ | 14,088,470 | $ | 13,218,916 | $ | 5,791,725 | $ | 1,239,787 | $ | 110,666,221 | $ | 377,902,746 | $ | 488,568,967 | ||||||||||||||||||||
LIABILITIES | ||||||||||||||||||||||||||||||||||||
Current | ||||||||||||||||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 1,961,514 | $ | 283,964 | $ | 1,194,495 | $ | 336,252 | $ | 105,444 | $ | 3,881,669 | $ | 15,415,301 | 4 | $ | 19,296,970 | |||||||||||||||||||
Installment purchase contracts | 48,164 | — | — | — | — | 48,164 | 48,164 | |||||||||||||||||||||||||||||
Due to related parties | — | 106,202 | — | — | 15,981 | 122,183 | 122,183 | |||||||||||||||||||||||||||||
Advances payable | — | — | — | 72,656 | — | 72,656 | 72,656 | |||||||||||||||||||||||||||||
Retirement obligation (reclamation activities) | 1,235,776 | — | — | — | — | 1,235,776 | 1,235,776 | |||||||||||||||||||||||||||||
Total current liabilities | 3,245,454 | 390,166 | 1,194,495 | 408,908 | 121,425 | 5,360,448 | 15,415,301 | 20,775,749 | ||||||||||||||||||||||||||||
Installment purchase contracts, long-term | 10,444 | — | — | — | — | 10,444 | 10,444 | |||||||||||||||||||||||||||||
Retirement obligation | 1,389,107 | 149,387 | 1,684,812 | — | — | 3,223,306 | 3,223,306 | |||||||||||||||||||||||||||||
Future income tax liability | — | — | — | 1,303,796 | — | 1,303,796 | 83,131,251 | 4 | 84,435,047 | |||||||||||||||||||||||||||
Other permit obligations | 72,511 | — | — | — | — | 72,511 | 72,511 | |||||||||||||||||||||||||||||
Escrow account | 38,009,105 | — | — | — | — | 38,009,105 | 38,009,105 | |||||||||||||||||||||||||||||
Derivative liabilities | 96,601,884 | — | — | — | — | 96,601,884 | 96,601,884 | |||||||||||||||||||||||||||||
Other liabilities | — | — | 112,397 | 23,685 | — | 136,082 | 136,082 | |||||||||||||||||||||||||||||
Total liabilities | 139,328,505 | 539,553 | 2,991,704 | 1,736,389 | 121,425 | 144,717,576 | 98,546,552 | 243,264,128 | ||||||||||||||||||||||||||||
SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
Capital stock | 41,339,239 | 28,926,147 | 30,955,143 | 30,836,785 | 4,594,291 | 136,651,605 | (95,312,366 | ) | 4 | 312,308,215 | ||||||||||||||||||||||||||
270,968,976 | 3 | |||||||||||||||||||||||||||||||||||
Options and warrants | — | — | — | — | — | — | 37,337,045 | 3 | 37,337,045 | |||||||||||||||||||||||||||
Other equity accounts | — | 3,600,678 | 1,203,218 | 2,014,036 | 487,445 | 7,305,377 | (7,305,377 | ) | 4 | — | ||||||||||||||||||||||||||
Deficit | (104,340,421 | ) | (18,977,908 | ) | (21,931,149 | ) | (28,795,485 | ) | (3,963,374 | ) | (178,008,337 | ) | 73,667,916 | 4 | (104,340,421 | ) | ||||||||||||||||||||
Total shareholders’ equity | (63,001,182 | ) | 13,548,917 | 10,227,212 | 4,055,336 | 1,118,362 | (34,051,355 | ) | 279,356,194 | 245,304,839 | ||||||||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 76,327,323 | $ | 14,088,470 | $ | 13,218,916 | $ | 5,791,725 | $ | 1,239,787 | $ | 110,666,221 | $ | 377,902,746 | $ | 488,568,967 | ||||||||||||||||||||
H-1
Table of Contents
Unaudited Pro Forma Consolidated Supplementary Statement of Operations
For the six months ended June 30, 2006
U.S. GAAP | ||||||||||||||||||||||||
White | Pro Forma | |||||||||||||||||||||||
As Reported | Knight | Nevada | Coral Gold | Tone | Consolidated | |||||||||||||||||||
U.S. Gold | Resources | Pacific Gold | Resources | Resources | U.S. Gold | |||||||||||||||||||
Corporation | Ltd. | Ltd. | Ltd. | Limited | Corporation | |||||||||||||||||||
(Expressed in United States dollars unless otherwise stated) | ||||||||||||||||||||||||
SALES | $ | 2,943,367 | $ | 2,943,367 | ||||||||||||||||||||
COST OF SALES | 3,347,211 | 3,347,211 | ||||||||||||||||||||||
DEPRECIATION AND DEPLETION | 175,797 | 175,797 | ||||||||||||||||||||||
ROYALTIES | 171,026 | 171,026 | ||||||||||||||||||||||
3,694,034 | 3,694,034 | |||||||||||||||||||||||
EARNINGS (LOSS) FROM MINING OPERATIONS | (750,667 | ) | (750,667 | ) | ||||||||||||||||||||
OTHER REVENUE | ||||||||||||||||||||||||
Interest and other items | $ | 488,378 | $ | 207,567 | 51,326 | $ | 43,853 | 791,124 | ||||||||||||||||
Gain (loss) on foreign exchange | — | (13,868 | ) | (37,154 | ) | 12,768 | $ | (9,416 | ) | (47,670 | ) | |||||||||||||
Total other revenue | 488,378 | 193,699 | 14,172 | 56,621 | (9,416 | ) | 743,454 | |||||||||||||||||
COSTS AND EXPENSES | ||||||||||||||||||||||||
General and administrative | 1,449,070 | 624,458 | 1,149,356 | 911,743 | 497,519 | 4,632,146 | ||||||||||||||||||
Proposed acquisitions | 3,384,378 | — | — | — | — | 3,384,378 | ||||||||||||||||||
Property holding costs | 781,853 | — | — | — | — | 781,853 | ||||||||||||||||||
Exploration costs | 1,000,423 | — | — | — | — | 1,000,423 | ||||||||||||||||||
Stock compensation expense | — | 1,947,693 | 494,015 | 876,942 | 70,468 | 3,389,118 | ||||||||||||||||||
Interest | 3,442 | 3,695 | — | — | — | 7,137 | ||||||||||||||||||
Stock option expense | 536,000 | — | — | — | — | 536,000 | ||||||||||||||||||
Accretion of asset retirement obligation obligation | 135,989 | — | — | — | — | 135,989 | ||||||||||||||||||
Change in value of derivatives | 59,026,884 | — | — | — | — | 59,026,884 | ||||||||||||||||||
Write-off of deferred exploration costs | — | 582,883 | — | — | — | 582,883 | ||||||||||||||||||
Write-off of mineral property costs | — | (13,046 | ) | 948,500 | 141,802 | 102,011 | 1,179,267 | |||||||||||||||||
Amortization of offering cost | 228,066 | — | — | — | — | 228,066 | ||||||||||||||||||
Depreciation | 12,594 | 14,817 | — | 380 | — | 27,791 | ||||||||||||||||||
Total costs and expenses | 66,558,699 | 3,160,500 | 2,591,871 | 1,930,867 | 669,998 | 74,911,935 | ||||||||||||||||||
Loss before income taxes | (66,070,321 | ) | (2,966,801 | ) | (3,328,366 | ) | (1,874,246 | ) | (679,414 | ) | (74,919,148 | ) | ||||||||||||
Provision for future income taxes | — | — | — | 669,080 | — | 669,080 | ||||||||||||||||||
Provision for income taxes | — | — | — | — | — | — | ||||||||||||||||||
NET LOSS | $ | (66,070,321 | ) | $ | (2,966,801 | ) | $ | (3,328,366 | ) | $ | (2,543,326 | ) | $ | (679,414 | ) | $ | (75,588,228 | ) | ||||||
Basic and diluted net loss per share (Note 6) | $ | (1.98 | ) | $ | (0.95 | ) | ||||||||||||||||||
Weighted average number of shares outstanding — basic and diluted (Note 6) | 33,296,755 | 79,223,700 | ||||||||||||||||||||||
H-2
Table of Contents
Unaudited Pro Forma Consolidated Supplementary Statement of Operations
For the twelve months ended December 31, 2005
U.S. GAAP | ||||||||||||||||||||||||
White | Pro Forma | |||||||||||||||||||||||
As Reported | Knight | Nevada | Coral Gold | Tone | Consolidated | |||||||||||||||||||
U.S. Gold | Resources | Pacific Gold | Resources | Resources | U.S. Gold | |||||||||||||||||||
Corporation | Ltd. | Ltd. | Ltd. | Limited | Corporation | |||||||||||||||||||
(Expressed in United States dollars unless otherwise stated) | ||||||||||||||||||||||||
SALES | $ | 8,881,168 | $ | 8,881,168 | ||||||||||||||||||||
COST OF SALES | 8,420,437 | 8,420,437 | ||||||||||||||||||||||
DEPRECIATION AND DEPLETION | 804,215 | 804,215 | ||||||||||||||||||||||
ROYALTIES | 472,743 | 472,743 | ||||||||||||||||||||||
9,697,395 | 9,697,395 | |||||||||||||||||||||||
EARNINGS (LOSS) FROM MINING OPERATIONS | (816,227 | ) | (816,227 | ) | ||||||||||||||||||||
OTHER REVENUE | ||||||||||||||||||||||||
Earnest money forfeited | $ | 200,000 | — | 200,000 | ||||||||||||||||||||
Interest and other items | 32,032 | $ | 346,162 | 27,205 | $ | 15,270 | $ | 439 | 421,108 | |||||||||||||||
Management fee | 330,000 | — | — | — | — | 330,000 | ||||||||||||||||||
Realized gain from disposition of shares | 520,428 | — | — | — | — | 520,428 | ||||||||||||||||||
Gain (loss) on sale of assets | (29,982 | ) | — | 155,199 | (3,296 | ) | — | 121,921 | ||||||||||||||||
Gain (loss) on foreign exchange | — | 1,634 | (67,043 | ) | (15,576 | ) | (1,723 | ) | (82,708 | ) | ||||||||||||||
Total other revenue | 1,052,478 | 347,796 | 115,361 | (3,602 | ) | (1,284 | ) | 1,510,749 | ||||||||||||||||
COSTS AND EXPENSES | ||||||||||||||||||||||||
General and administrative | 1,027,194 | 808,304 | 1,800,234 | 480,660 | 374,644 | 4,491,036 | ||||||||||||||||||
Write-off of purchase price receivable | 182,748 | — | — | — | — | 182,748 | ||||||||||||||||||
Property holding costs | 761,081 | — | — | — | — | 761,081 | ||||||||||||||||||
Employment termination payments | 1,423,824 | — | — | — | — | 1,423,824 | ||||||||||||||||||
Stock compensation expense | 294,400 | 174,760 | 472,707 | 311,545 | 233,415 | 1,486,827 | ||||||||||||||||||
Equity share of subsidiary loss | 58,888 | — | — | — | — | 58,888 | ||||||||||||||||||
Realization reserve — stock | 168,960 | — | — | — | — | 168,960 | ||||||||||||||||||
Interest | 3,011 | 5,016 | 246 | — | — | 8,273 | ||||||||||||||||||
Accretion of asset retirement obligation obligation | 110,243 | — | — | — | — | 110,243 | ||||||||||||||||||
Write-off of deferred exploration costs | — | 1,800,035 | — | — | — | 1,800,035 | ||||||||||||||||||
Write-off of mineral | — | |||||||||||||||||||||||
property costs | — | 189,718 | 1,642,479 | 642,993 | 93,206 | 2,568,396 | ||||||||||||||||||
Depreciation | 12,850 | 27,329 | — | 764 | — | 40,943 | ||||||||||||||||||
Total costs and expenses | 4,043,199 | 3,005,162 | 3,915,666 | 1,435,962 | 701,265 | 13,101,254 | ||||||||||||||||||
Loss before income taxes | (2,990,721 | ) | (2,657,366 | ) | (4,616,532 | ) | (1,439,564 | ) | (702,549 | ) | (12,406,732 | ) | ||||||||||||
Provision for income taxes | — | — | — | — | — | — | ||||||||||||||||||
NET LOSS | $ | (2,990,721 | ) | $ | (2,657,366 | ) | $ | (4,616,532 | ) | $ | (1,439,564 | ) | $ | (702,549 | ) | $ | (12,406,732 | ) | ||||||
Basic and diluted net loss per share (Note 6) | $ | (0.12 | ) | $ | (0.17 | ) | ||||||||||||||||||
Weighted average number of shares outstanding — basic and diluted (Note 6) | 25,931,172 | 71,858,117 | ||||||||||||||||||||||
H-3
Table of Contents
FINANCIAL STATEMENTS
(Expressed in United States dollars unless otherwise stated)
June 30, 2006 and December 31, 2005
(Unaudited)
1. | Basis of presentation |
H-4
Table of Contents
FINANCIAL STATEMENTS — (Continued)
2. | Summary of significant accounting policies |
3. | Business acquisitions |
H-5
Table of Contents
FINANCIAL STATEMENTS — (Continued)
Risk-free interest rate | 4.82 | % | ||
Dividend yield | N/A | |||
Volatility factor | 102 | % | ||
Expected life — options | 2-4 years | |||
Remaining periods to expiration dates — warrants (weighted average) | 6-19 months |
4. | Pro forma assumptions and adjustments |
H-6
Table of Contents
FINANCIAL STATEMENTS — (Continued)
White Knight | Nevada Pacific | Coral Gold | Tone Resources | |||||||||||||||||
Resources Ltd. | Gold Ltd. | Resources Ltd. | Limited | Total | ||||||||||||||||
Acquired mineral property interests | $ | 160,273,810 | $ | 136,711,293 | $ | 32,682,236 | $ | 48,235,406 | $ | 377,902,746 | ||||||||||
Accounts payable and accrued liabilities | $ | 6,598,362 | $ | 5,564,985 | $ | 1,407,053 | $ | 1,844,901 | $ | 15,415,301 | ||||||||||
Future income tax liability | 35,257,120 | 30,073,825 | 7,189,456 | 10,610,850 | 83,131,251 | |||||||||||||||
Capital stock reversal | (28,926,147 | ) | (30,955,143 | ) | (30,836,785 | ) | (4,594,291 | ) | (95,312,366 | ) | ||||||||||
USG shares issued | 122,629,966 | 93,595,034 | 24,818,326 | 29,925,650 | 270,968,976 | |||||||||||||||
Options and warrants issued | 9,337,279 | 17,704,661 | 3,322,737 | 6,972,367 | 37,337,045 | |||||||||||||||
Other equity accounts reversal | (3,600,678 | ) | (1,203,218 | ) | (2,014,036 | ) | (487,445 | ) | (7,305,377 | ) | ||||||||||
Deficit reversal | 18,977,908 | 21,931,149 | 28,795,485 | 3,963,374 | 73,667,916 | |||||||||||||||
$ | 160,273,810 | $ | 136,711,293 | $ | 32,682,236 | $ | 48,235,406 | $ | 377,902,746 | |||||||||||
5. | Pro forma share capital |
Number of | ||||||||
Shares | Amount | |||||||
Issued common shares of U.S. Gold | 33,296,755 | $ | 41,339,239 | |||||
Shares issued for acquisitions of Targets | 45,926,945 | 270,968,976 | ||||||
Pro forma balance | 79,223,700 | $ | 312,308,215 | |||||
6. | Pro forma loss per share |
Six Months Ended | Year Ended | |||||||
June 30, 2006 | December 31, 2005 | |||||||
(Shares or US dollars) | ||||||||
Actual weighted average number of U.S. Gold common shares outstanding | 33,296,755 | 25,931,172 | ||||||
Assumed number of U.S. Gold common shares issued to Targets | 45,926,945 | 45,926,945 | ||||||
Pro forma weighted average number of U.S. Gold common shares outstanding | 79,223,700 | 71,858,117 | ||||||
Pro forma net loss | $ | (75,588,228 | ) | $ | (12,406,732 | ) | ||
Pro forma adjusted basic loss per share | $ | (0.95 | ) | $ | (0.17 | ) | ||
H-7
Table of Contents
EXCHANGEABLE SHARES OF US GOLD CANADIAN ACQUISITION CORPORATION
1.1 | Definitions |
I-1
Table of Contents
I-2
Table of Contents
1.2 | Sections and Headings |
1.3 | Number Gender and Persons |
1.4 | Payments |
1.5 | Currency |
I-3
Table of Contents
2.1 | Ranking |
3.1 | Dividends |
3.2 | Payment of Dividends |
I-4
Table of Contents
3.3 | Record and Payment Dates |
3.4 | Partial Payment |
3.5 | Economic Equivalence |
I-5
Table of Contents
4.1 | Certain Restrictions |
5.1 | Participation Upon Liquidation, Dissolution or Winding Up of the Corporation |
I-6
Table of Contents
5.2 | Liquidation Call Rights |
I-7
Table of Contents
6.1 | Retraction at Option of Holder |
I-8
Table of Contents
I-9
Table of Contents
6.2 | Retraction Call Rights |
I-10
Table of Contents
I-11
Table of Contents
7.1 | Redemption by the Corporation |
I-12
Table of Contents
7.2 | Redemption Call Rights |
I-13
Table of Contents
8.1 | Voting Rights |
8.2 | Election or Appointment of Single Director |
9.1 | Amendment |
9.2 | Approval |
I-14
Table of Contents
10.1 | Reciprocal Changes |
I-15
Table of Contents
11.1 | Actions by the Corporation |
11.2 | Changes to Support Agreement |
12.1 | Legend |
12.2 | Call Rights |
I-16
Table of Contents
12.3 | Withholding Rights |
13.1 | Notices |
13.2 | Certificates |
13.3 | Notices to Shareholders |
I-17
Table of Contents
I-18
Table of Contents
(Date) | (Signature of Shareholder) | (Guarantee of Signature) |
o | Please check box if the securities and any cheque(s) resulting from the retraction or purchase of the Retracted Shares are to be held forpick-up by the shareholder at the principal transfer office of the Transfer Agent in Toronto, failing which such securities and any cheque will be mailed to the last address of the shareholder as it appears on the register. |
NOTE: | This panel must be completed and this certificate, together with such additional documents as the Transfer Agent and the Corporation may require, must be deposited with the Transfer Agent at its principal transfer office in Toronto. The securities and any cheque resulting from the retraction or purchase of the Retracted Shares will be issued and registered in, and made payable to respectively, the name of the shareholder as it appears on the register of the Corporation and the securities and cheque resulting from such retraction or purchase will be delivered to such shareholder as indicated above, unless the form appearing immediately below is duly completed, all exigible transfer taxes are paid and the signature of the registered holder is guaranteed by a Canadian chartered bank or trust company, member of a recognized stock exchange in Canada or a member of the Securities Transfer Association Medallion (STAMP) Program. |
I-19
Table of Contents
Street Address or P.O. Box | Signature of Shareholder | |
City, Province and Postal Code | Signature Guaranteed by |
NOTE: | If this Retraction Request is for less than all of the share(s) represented by this certificate, a certificate representing the remaining share of the Corporation will be issued and registered in the name of the shareholder as it appears on the register of the Corporation, unless the Share Transfer Power on the share certificate is duly completed in respect of such share(s). |
I-20
Table of Contents
1.1 | Definitions |
J-1
Table of Contents
1.2 | Interpretation Not Affected by Headings, etc. |
1.3 | Number, Gender, etc. |
J-2
Table of Contents
1.4 | Date for any Action |
1.5 | Payments |
2.1 | Establishment of Trust |
3.1 | Issue and Ownership of the Special Voting Share |
3.2 | Legended Share Certificates |
3.3 | Safe Keeping of Certificate |
J-3
Table of Contents
4.1 | Voting Rights |
4.2 | Number of Votes |
4.3 | Mailings to Shareholders |
J-4
Table of Contents
4.4 | Copies of Shareholder Information |
4.5 | Other Materials |
J-5
Table of Contents
4.6 | List of Persons Entitled To Vote |
4.7 | Entitlement To Direct Votes |
4.8 | Voting By Trustee and Attendance of Trustee Representative at Meeting |
4.9 | Distribution of Written Materials |
J-6
Table of Contents
4.10 | Termination of Voting Rights |
5.1 | Grant and Ownership of the Automatic Exchange Right and the Exchange Right |
J-7
Table of Contents
5.2 | Legended Share Certificates |
5.3 | Exercise of Exchange Right |
5.4 | Purchase Price |
5.5 | Exercise Instructions |
J-8
Table of Contents
5.6 | Delivery of US Gold Common Stock; Effect of Exercise |
5.7 | Exercise of Exchange Right Subsequent to Retraction |
J-9
Table of Contents
5.8 | Stamp or Other Transfer Taxes |
5.9 | Notice of Insolvency Event |
5.10 | Call Rights |
5.11 | Automatic Exchange Right |
J-10
Table of Contents
5.12 | US Gold Common Stock |
5.13 | Withholding Rights |
J-11
Table of Contents
6.1 | Powers and Duties of the Trustee |
6.2 | No Conflict of Interest |
J-12
Table of Contents
6.3 | Dealings With Transfer Agents, Registrars, Etc. |
6.4 | Books and Records |
6.5 | Income Tax Returns and Reports |
6.6 | Indemnification Prior To Certain Actions By Trustee |
J-13
Table of Contents
6.7 | Action of Beneficiaries |
6.8 | Reliance By Trustee Upon Declarations |
6.9 | Evidence and Authority To Trustee |
J-14
Table of Contents
6.10 | Experts, Advisers and Agents |
6.11 | Investment of Moneys Held By Trustee |
6.12 | Trustee Not Required to Give Security |
J-15
Table of Contents
6.13 | Trustee Not Bound to Act on Request |
6.14 | Authority to Carry on Business |
6.15 | Conflicting Claims |
6.16 | Acceptance of Trust |
J-16
Table of Contents
7.1 | Fees and Expenses of the Trustee |
8.1 | Indemnification of the Trustee |
J-17
Table of Contents
8.2 | Limitation of Liability |
9.1 | Resignation |
9.2 | Removal |
9.3 | Successor Trustee |
9.4 | Notice of Successor Trustee |
J-18
Table of Contents
10.1 | Amendments, Modifications, etc. |
10.2 | Ministerial Amendments |
10.3 | Meeting To Consider Amendments |
10.4 | Changes in Capital of US Gold and Canadian Exchange Co. |
10.5 | Execution of Supplemental Trust Agreements |
J-19
Table of Contents
11.1 | Term |
11.2 | Survival of Agreement |
12.1 | Severability |
12.2 | Enurement |
J-20
Table of Contents
12.3 | Notices to Parties |
10180-101 Street
Edmonton, Alberta
T5J 3V5
Attention: Corporate Secretary
Suite 100
Lakewood, Colorado
80215
Attention: William F. Pass
1 First Canadian Place
100 King Street West, Suite 3900
Toronto, Ontario
M5X 1B2
Fax:(416) 863-4592
Fax: [<>]
12.4 | Notice to Beneficiaries |
J-21
Table of Contents
12.5 | Risk of Payments By Post |
12.6 | Counterparts |
12.7 | Jurisdiction |
12.8 | Attornment |
J-22
Table of Contents
By: |
Title: |
By: |
Title: |
CORPORATION
By: |
Title: |
By: |
Title: |
By: |
Title: |
J-23
Table of Contents
1.1 | Defined Terms |
K-1
Table of Contents
1.2 | Interpretation Not Affected By Headings |
1.3 | Number, Gender, etc. |
1.4 | Date for any Action |
1.5 | Payments |
2.1 | Covenants Regarding Exchangeable Shares |
K-2
Table of Contents
2.2 | Segregation of Funds |
2.3 | Reservation of US Gold Common Stock |
K-3
Table of Contents
2.4 | Notification of Certain Events |
2.5 | Delivery of US Gold Common Stock |
2.6 | Qualification of US Gold Common Stock |
K-4
Table of Contents
2.7 | Economic Equivalence |
K-5
Table of Contents
2.8 | Tender Offers |
2.9 | US Gold and Affiliates Not To Vote Exchangeable Shares |
K-6
Table of Contents
2.10 | Stock Exchange Listing |
2.11 | Due Performance |
2.12 | Issue of Additional Shares |
2.13 | Ownership of Outstanding Shares |
3.1 | Certain Requirements in Respect of Combination, etc. |
K-7
Table of Contents
3.2 | Vesting of Powers in Successor |
3.3 | Wholly-Owned Subsidiaries |
4.1 | Term |
4.2 | Changes in Capital of US Gold and Canadian Exchange Co. |
4.3 | Severability |
4.4 | Amendments, Modifications |
K-8
Table of Contents
4.5 | Ministerial Amendments |
4.6 | Meeting to Consider Amendments |
4.7 | Enurement |
4.8 | Notices to Parties |
Suite 100
Lakewood, Colorado
80215
Facsimile No.:(303) 238-1438
Attention: William F. Pass
1 First Canadian Place
100 King Street West, Suite 3900
Toronto, Ontario
M5X 1B2
K-9
Table of Contents
Fax:(416) 863-4592
10180-101 Street
Edmonton, Alberta
T5J 3V5
Facsimile No.:(780) 423-7276
Attention: Corporate Secretary
1 First Canadian Place
100 King Street West, Suite 3900
Toronto, Ontario
M5X 1B2
Attention: Michael Melanson
Fax:(416) 863-4592
10180-101 Street
Edmonton, Alberta
T5J 3V5
Facsimile No.:(780) 423-7276
Attention: Corporate Secretary
2201 Kipling Street
Suite 100
Lakewood, Colorado
80215
Facsimile No.:(303) 238-1438
Attention: William F. Pass
4.9 | Counterparts |
4.10 | Jurisdiction |
K-10
Table of Contents
Per: |
Title: |
Per: |
Title: |
CORPORATION
Per: |
Title: |
K-11
Table of Contents
For Delivery by Mail: | For Delivery by Courier or by Hand: | |
The Exchange Tower | The Exchange Tower | |
130 King Street West | 130 King Street West | |
Suite 2950, P.O. Box 361 | Suite 2950 | |
Toronto, Ontario | Toronto, Ontario | |
M5X 1E2 | M5X 1C7 |
GRIFFITHS MCBURNEY CORP. (United States)
145 King Street West
Suite 300
Toronto, Ontario
M5H 1J8
Telephone:(416) 367-8600
Toll Free: 888-301-3244
Fax:(416) 367-8164
130 King Street West
Suite 2950, P.O. Box 361
Toronto, Ontario
M5X 1E2
Shareholder Services Inc. at the telephone numbers set out below:
Fax:(416) 867-2271
Toll Free Fax: 1-866-545-5580
Bankers and Brokers call collect:(416) 867-2272
E-Mail:shareholder@kingsdalecapital.com
Table of Contents
ITEM 20. | INDEMNIFICATION OF DIRECTORS AND OFFICERS |
II-1
Table of Contents
ITEM 21. | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES |
Item No. | Description | |||
3 | .1 | Articles of Incorporation of U.S. Gold (f/k/a Silver State Mining Corporation) filed with the Secretary of State of Colorado on June 24, 1979 (incorporated by reference from the Report onForm 10-KSB dated March 27, 1996, Exhibit 3.1, FileNo. 000-09137). | ||
3 | .2 | Articles of Amendment to the Articles of Incorporation of U.S. Gold filed with the Secretary of State of Colorado on June 22, 1988 (incorporated by reference from Report onForm 10-K for the year ended December 31, 1988, Exhibit 3.1, FileNo. 000-09137). | ||
3 | .3 | Articles of Amendment to the Articles of Incorporation of U.S. Gold filed with the Secretary of State of Colorado on July 5, 1988 (incorporated by reference from Report onForm 10-K for the year ended December 31, 1988, Exhibit 3.2, FileNo. 000-09137). | ||
3 | .4 | Articles of Amendment to the Articles of Incorporation of U.S. Gold filed with the Secretary of State of Colorado on December 20, 1991 (incorporated by reference from Report onForm 10-K for the year ended December 31, 1991, Exhibit 3.3, FileNo. 000-09137). | ||
3 | .5 | Articles of Amendment to the Articles of Incorporation of U.S. Gold filed with the Secretary of State of Colorado on November 15, 2005 (incorporated by reference filed with U.S. Gold’s Annual Report for the fiscal year ended December 31, 2005, Exhibit 3.1.5, FileNo. 000-9137). | ||
3 | .6 | Bylaws of U.S. Gold, as amended June 22, 1988 (incorporated by reference from the Report onForm 10-KSB for the year ended December 31, 1996 Exhibit 3.1, FileNo. 000-09137). | ||
3 | .7 | Amendment to the Bylaws of U.S. Gold effective as of October 3, 2005 (incorporated by reference filed with U.S. Gold’s Annual Report for the fiscal year ended December 31, 2005, Exhibit 3.2.1, FileNo. 000-09137). | ||
*3 | .8 | Articles of Incorporation of US Gold Canadian Acquisition Corporation. |
II-2
Table of Contents
Item No. | Description | |||
*3 | .9 | Form of Articles of Amendment to US Gold Canadian Acquisition Corporation. | ||
*3 | .10 | Bylaws of US Gold Canadian Acquisition Corporation. | ||
**5 | .1 | Opinion of Dufford & Brown, P.C. | ||
*5 | .2 | Opinion of Fraser Milner Casgrain LLP. | ||
*8 | .1 | Opinion of Hogan & Hartson LLP as to certain tax matters. | ||
*23 | .1 | Consent of Stark Winter Schenkein & Co., LLP. | ||
23 | .2 | Consent of Dufford & Brown, P.C. (included in Exhibit 5.1). | ||
23 | .3 | Consent of Fraser Milner Casgrain LLP (included in Exhibit 5.2). | ||
23 | .4 | Consent of Hogan & Hartson L.L.P. (included in Exhibit 8.1). | ||
*23 | .5 | Consent of Davidson & Company LLP. | ||
**23 | .6 | Consent of Ernst & Young LLP. | ||
**23 | .7 | Consent of Pricewaterhouse Coopers LLP. | ||
**23 | .8 | Consent of Amisano Hanson, Chartered Accountants. | ||
24 | .1 | Power of Attorney (included on signature page). | ||
*99 | .1 | Form of Letter of Acceptance and Transmittal. | ||
*99 | .2 | Form of Notice of Guaranteed Delivery. |
* | Filed herewith. | |
** | To be filed by amendment. |
ITEM 22. | UNDERTAKINGS |
II-3
Table of Contents
II-4
Table of Contents
By: | /s/ William F. Pass |
By: | /s/ Robert R. McEwen |
II-5
Table of Contents
/s/ Robert R. McEwen Robert R. McEwen | Chief Executive Officer and Chairman (Principal Executive Officer) | October 26, 2006 | ||||
/s/ Ann S. Carpenter Ann S. Carpenter | President, Chief Operating Officer and Director Vice President, Secretary and Treasurer | October 26, 2006 | ||||
/s/ William F. Pass William F. Pass | (Principal Financial and Accounting Officer) | October 26, 2006 | ||||
/s/ Michele L. Ashby Michele L. Ashby | Director | October 26, 2006 | ||||
/s/ Leanne M. Baker Leanne M. Baker | Director | October 26, 2006 | ||||
/s/ Declan J. Costelloe Declan J. Costelloe | Director | October 26, 2006 | ||||
/s/ Peter Bojtos Peter Bojtos | Director | October 26, 2006 | ||||
US Gold Canadian Acquisition Corporation Officers and Directors: | ||||||
/s/ Robert R. McEwen Robert R. McEwen | Chief Executive Officer and Director (Principal Executive Officer) | October 26, 2006 | ||||
/s/ Ann S. Carpenter Ann S. Carpenter | President and Director | October 26, 2006 | ||||
/s/ William F. Pass William F. Pass | Vice President, Secretary, Treasurer and Director (Principal Accounting Officer) | October 26, 2006 |
II-6
Table of Contents
Item No. | Description | |||
3 | .1 | Articles of Incorporation of U.S. Gold (f/k/a Silver State Mining Corporation) filed with the Secretary of State of Colorado on June 24, 1979 (incorporated by reference from the Report onForm 10-KSB dated March 27, 1996, Exhibit 3.1, FileNo. 000-09137). | ||
3 | .2 | Articles of Amendment to the Articles of Incorporation of U.S. Gold filed with the Secretary of State of Colorado on June 22, 1988 (incorporated by reference from Report onForm 10-K for the year ended December 31, 1988, Exhibit 3.1, FileNo. 000-09137). | ||
3 | .3 | Articles of Amendment to the Articles of Incorporation of U.S. Gold filed with the Secretary of State of Colorado on July 5, 1988 (incorporated by reference from Report onForm 10-K for the year ended December 31, 1988, Exhibit 3.2, FileNo. 000-09137). | ||
3 | .4 | Articles of Amendment to the Articles of Incorporation of U.S. Gold filed with the Secretary of State of Colorado on December 20, 1991 (incorporated by reference from Report onForm 10-K for the year ended December 31, 1991, Exhibit 3.3, FileNo. 000-09137). | ||
3 | .5 | Articles of Amendment to the Articles of Incorporation of U.S. Gold filed with the Secretary of State of Colorado on November 15, 2005 (incorporated by reference filed with U.S. Gold’s Annual Report for the fiscal year ended December 31, 2005, Exhibit 3.1.5, FileNo. 000-9137). | ||
3 | .6 | Bylaws of U.S. Gold, as amended June 22, 1988 (incorporated by reference from the Report onForm 10-KSB for the year ended December 31, 1996 Exhibit 3.1, FileNo. 000-09137). | ||
3 | .7 | Amendment to the Bylaws of U.S. Gold effective as of October 3, 2005 (incorporated by reference filed with U.S. Gold’s Annual Report for the fiscal year ended December 31, 2005, Exhibit 3.2.1, FileNo. 000-09137). | ||
*3 | .8 | Articles of Incorporation of US Gold Canadian Acquisition Corporation. | ||
*3 | .9 | Form of Articles of Amendment to US Gold Canadian Acquisition Corporation. | ||
*3 | .10 | Bylaws of US Gold Canadian Acquisition Corporation. | ||
**5 | .1 | Opinion of Dufford & Brown, P.C. | ||
*5 | .2 | Opinion of Fraser Milner Casgrain LLP. | ||
*8 | .1 | Opinion of Hogan & Hartson LLP as to certain tax matters. | ||
*23 | .1 | Consent of Stark Winter Schenkein & Co., LLP. | ||
23 | .2 | Consent of Dufford & Brown, P.C. (included in Exhibit 5.1) | ||
23 | .3 | Consent of Fraser Milner Casgrain LLP (included in Exhibit 5.2). | ||
23 | .4 | Consent of Hogan & Hartson L.L.P. (included in Exhibit 8.1). | ||
*23 | .5 | Consent of Davidson & Company LLP. | ||
**23 | .6 | Consent of Ernst & Young LLP. | ||
**23 | .7 | Consent of Pricewaterhouse Coopers LLP. | ||
**23 | .8 | Consent of Amisano Hanson, Chartered Accountants. | ||
24 | .1 | Power of Attorney (included on signature page). | ||
*99 | .1 | Form of Letter of Acceptance and Transmittal. | ||
*99 | .2 | Form of Notice of Guaranteed Delivery. |
* | Filed herewith. | |
** | To be filed by amendment. |