These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
£
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
41-2252162
|
|
|
(State or Other Jurisdiction
|
(I.R.S. Employer Identification
|
|
|
Of Incorporation or Organization)
|
Number)
|
|
|
897 Quail Run Drive
Grand Junction, CO
|
81505
|
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
þ
|
|
PART I
|
|
Item 1.
|
Business
|
2
|
|
|
Item 1a.
|
Risk Factors
|
4
|
|
|
Item 1b.
|
Unresolved Staff Comments
|
12
|
|
|
Item 2.
|
Properties
|
13
|
|
|
Item 3.
|
Legal Proceedings
|
19
|
|
|
Item 4.
|
Mine Safety Disclosures
|
20
|
|
PART II
|
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
21
|
|
|
Item 6.
|
Selected Financial Data
|
24
|
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
24
|
|
|
Item 7a.
|
Quantitative and Qualitative Disclosures About Market Risk
|
26
|
|
|
Item 8.
|
Financial Statements
|
26
|
|
|
Item 9.
|
Changes In and Disagreements with Accountants on Accounting and Financial Disclosure
|
26
|
|
|
Item 9a.
|
Controls and Procedures
|
26
|
|
|
Item 9b.
|
Other Information
|
27
|
|
PART III
|
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
28
|
|
|
Item 11.
|
Executive Compensation
|
31
|
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
32
|
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
34
|
|
|
Item 14.
|
Principal Accountant Fees and Services
|
35
|
|
PART IV
|
|
Item 15.
|
Exhibits
|
36
|
|
|
Signatures
|
|
|
·
|
improve existing, and implement new, operational, financial and management controls, reporting systems and procedures;
|
|
|
·
|
install enhanced management information systems; and
|
|
|
·
|
train, motivate and manage our employees.
|
|
|
·
|
changes in our industry;
|
|
|
·
|
competitive pricing pressures;
|
|
|
·
|
our ability to obtain working capital financing;
|
|
|
·
|
additions or departures of key personnel;
|
|
|
·
|
limited “public float” in the hands of a small number of persons who sales or lack of sales could result in positive or negative pricing pressure on the market prices of our common stock;
|
|
|
·
|
sales of our common stock;
|
|
|
·
|
our ability to execute our business plan;
|
|
|
·
|
operating results that fall below expectations;
|
|
|
·
|
loss of any strategic relationship;
|
|
|
·
|
regulatory developments;
|
|
|
·
|
economic and other external factors; and
|
|
|
·
|
period-to-period fluctuations in our financial results.
|
|
|
(1)
|
Location
|
|
|
(1)
|
Location
|
|
|
(2)
|
Title & Holding Requirements
|
|
(i)
|
on January 1, 2012, the sum of US $150,000.00; July 1, 2012 the sum of US $150,000.00;
|
|
|
(ii)
|
on January 1, 2013, the sum of US $200,000.00; July 1, 2013 the sum of US $200,000.00;
|
|
(iii)
|
on January 1, 2014, the sum of US $250,000.00; July 1, 2014 the sum of US $250,000.00;
|
|
|
(iv)
|
on January 1, 2015, the sum of US $300,000.00; July 1, 2015 the sum of US $300,000.00;
|
|
(v)
|
on January 1, 2016, the sum of US $350,000.00; July 1, 2016 the sum of US $350,000.00; and
|
|
|
(vi)
|
on January 1, 2017, the sum of US $425,000.00.
|
|
|
(3)
|
History
|
|
·
|
Feasibility Study from Signet Engineering Pty Ltd. of Perth, Australia;
|
|
|
·
|
Metallurgical Study from Kappes, Cassiday & Associates of Reno, Nevada;
|
|
·
|
Resource and Reserve Calculation from Computer Aided Geoscience Pty. Ltd. of Sydney, Australia;
|
|
|
·
|
Environmental Assessment from Fletcher Associates;
|
|
·
|
Arizona Aquifer Protection by Lyntek Inc. Harding Lawson Associates, Water Resources Associates Inc.;
|
|
|
·
|
Socioeconomic Impact of the Newsboy Gold Mine from the Western Economic Analysis Center;
|
|
·
|
Mining Plan of Operations by Lyntek Inc. Harding Lawson Associates;
|
|
|
·
|
Due Diligence Review of Newsboy Gold Project by Pincock, Allen & Holt Inc. (“PAH”); and,
|
|
·
|
Newsboy Gold Project, Plan of Execution by Signet Engineering.
|
|
Year
|
Operator
|
Drill Method
|
No. Holes
|
Total Footage
|
|
1987
|
WMC
|
RC
|
29
|
5,910
|
|
1988
|
WMC
|
RC
|
54
|
13,170
|
|
1989
|
LM/WMC
|
RC
|
19
|
4,530
|
|
1990
|
NGMC
|
DD
|
12
|
1,681
|
|
1992
|
NGMC
|
RC
|
40
|
6,560
|
|
Total
|
154
|
31,851
|
|
|
(4)
|
Property Status and Plans
|
|
|
(5)
|
Geology
|
|
Year 2011
|
High
|
Low
|
|
Period from October 17, 2011 to December 31, 2011
|
$0.95
|
$0.60
|
|
Plan Category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
Weighted-average exercise price of outstanding options
warrants and rights
|
Number of securities
remaining available for
future issuance under
equity compensation
plans (excluding
securities reflected
in column (a))
|
|
(a)
|
(b)
|
(c)
|
|
|
Equity compensation plans approved by security holders
|
4,060,000
|
$0.40
|
440,000
|
|
Equity compensation plans not approved by security holders
|
0
|
0
|
0
|
|
Total
|
4,060,000
|
$0.40
|
440,000
|
|
Inception
|
||||||||
|
Year
|
(January 12, 2010)
|
|||||||
|
Ended
|
through
|
|||||||
|
12/31/11
|
12/31/10
|
|||||||
|
Revenue
|
$
|
-
|
$
|
-
|
||||
|
Operating Expenses
|
||||||||
|
General and Administrative
|
608,750
|
19,130
|
||||||
|
Exploration Costs
|
127,336
|
11,060
|
||||||
|
Marketing
|
374,853
|
-
|
||||||
|
Total Operating Expenses
|
1,110,939
|
30,190
|
||||||
|
Net Operating Loss
|
(1,110,939
|
)
|
(30,190
|
)
|
||||
|
Gain on Forgiveness of Debt
|
28,499
|
-
|
||||||
|
Interest Expense
|
(18,941
|
)
|
(10,358
|
)
|
||||
|
Revaluation of Warrant Liability
|
(1,689,997
|
)
|
-
|
|||||
|
Net Loss
|
$
|
(
2,791,378
|
)
|
$
|
(40,548
|
)
|
||
|
|
1.
|
General and Administrative variances due to the following:
|
|
|
a.
|
Filing fees for the Newsboy Project in Arizona of $12,585 and Bullfrog Project in Nevada of $22,360 were paid in 2011 compared to $5,260 in 2010.
|
|
|
b.
|
Professional fees (legal, accounting and other) of approximately $238,000 in 2011. This increase in professional fees was mainly due to the legal services related to the reverse merger. In addition, there are added expenses for professional services as a result of being a publicly traded company. The professional fees in 2010 were $11,600.
|
|
|
c.
|
The employment of two individuals in addition to the retention of project consultants working for the Company, resulting in payroll and consulting fees of approximately $144,000 in 2011 compared to $0 in 2010.
|
|
|
d.
|
Stock-based compensation of approximately $156,000 is a result of the 2011 Equity Incentive Plan. See Note 2 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of common stock options.
|
|
|
2.
|
Marketing expenses in 2011 of approximately $375,000 related to website development and investor relations. Also included is stock-based compensation for marketing consultants of approximately $237,000; there were no marketing expenses in 2010. See Note 2 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of common stock options.
|
|
|
3.
|
The Revaluation of Warrant Liability of $1,689,997 in 2011 resulting from warrants issued as part of the private placement. See Note 3 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of the warrant liability.
|
|
|
4.
|
The forgiveness of all accrued interest by the note holders in 2011 in conjunction with the reverse merger which was recognized as a gain on forgiveness of debt of $28,499.
|
|
Name
|
Age
|
Position
|
||
|
David Beling
|
70
|
President, Chief Executive Officer, Chief Financial Officer, Secretary, Treasurer and Director
|
||
|
Alan Lindsay
|
61
|
Chairman
|
|
·
|
the subject of any bankruptcy petition filed by or against any business of which such person was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time;
|
|
·
|
convicted in a criminal proceeding or is subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);
|
|
·
|
subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining, barring, suspending or otherwise limiting his involvement in any type of business, securities or banking activities; or
|
|
·
|
found by a court of competent jurisdiction (in a civil action), the Commission or the Commodity Futures Trading Commission to have violated a federal or state securities or commodities law.
|
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock Awards
($)*
|
Option Awards ($)
|
Non-Equity Incentive
Plan Compensation
|
Nonqualified Deferred
Compensation Earnings
|
All Other
Compensation
($)
|
Total
($)
|
||||||||||||||||||||||||
|
David Beling, President, Chief Executive Officer, Chief Financial Officer, Secretary, Treasurer and Director (1)
|
2011
|
$ |
83,333
|
$ |
16,667
|
--
|
$ |
557,994
|
--
|
--
|
--
|
$ |
657,994
|
||||||||||||||||||||
|
2010
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||
|
Andrea Schlectman (2)
|
2011
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
|
2010
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||
|
Joshua Bleak (3)
|
2011
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
|
2010
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||
|
*
|
Stock awards represent the aggregate grant date fair value computed in accordance with FASB ASC Topic 718.
|
|
|
(1)
|
Appointed on July 27, 2011. Salary and bonus for the period August through December 2011.
|
|
|
(2)
|
Resigned on July 27, 2011
|
|
(3)
|
Chief Executive Officer of Standard Gold Corp. from January 12, 2010 until October 26, 2012
|
|
Option Awards
|
Stock Awards
|
||||
|
Name
|
Number of Securities Underlying Unexercised Options: (#) Exercisable
|
Number of Securities Underlying Unexercised Options: (#) Unexercisable
|
Option Exercise Price ($)
|
Option Expiration Date
|
Number of Shares or Units of Stock that Have Not Vested (#)
|
|
David Beling
|
250,000
|
1,000,000
|
$0.40
|
09/30/2021
|
1,000,000
|
|
Date Installment Becomes Exercisable
|
|
December 19, 2011
|
|
March 31, 2012
|
|
September 30, 2012
|
|
March 31, 2013
|
|
September 30, 2013
|
|
Name and Address
|
Shares Owned
|
Percentage
|
|
David Beling (1)
897 Quail Run Drive
Grand Junction, CO 81505
|
2,700,000
|
8.8
|
|
Alan Lindsay (2)
10 Market St, Ste 246
Camana Bay
Grand Cayman, Cayman Islands KY1-9006
|
1,588,859
|
5.2
|
|
Derrick Townsend (3)
1501 1228 Marinaside Cres
Vancouver, BC V6Z2W4
|
2,435,096
|
8.1
|
|
Sandor Capital Master Fund, LP (4)
4828 Routh St #500
Dallas, TX 75201
|
1,757,135
|
5.9
|
|
Lindsay Capital Corp. (5)
802 Grand Pavillion Commercial Centre
West Bay Road
Grand Cayman, Cayman Islands KY1-1204
|
1,873,977
|
6.2
|
|
Matchpoint International (6)
Palm Grove House
Road Town
British Virgin Islands
|
1,588,462
|
5.3
|
|
All executive officers and directors as a group (2 persons) (1) (2)
|
4,288,859
|
14
|
|
(1)
|
Represents 2,200,000 shares held by the Beling Family Trust of which David Beling has voting and dispositive power and options to purchase 500,000 shares of common stock at $.40 per share which are vested and may be exercised within 60 days. Excludes options to purchase 750,000 shares at $0.40 per share which are not exercisable within 60 days. Excludes Warrants to purchase 100,000 shares of the Company's common stock at $0.60 per share, issued to the Beling Family Trust in the Private Placement. The Warrants may not be exercised and the holder may not receive shares of our common stock such that the number of shares of common stock held by them and their affiliates after such exercise exceeds 4.99% of the then issued and outstanding shares of common stock, unless the Company receives a written waiver of such provision in accordance with the terms of the Warrant. The number of shares reflected in the Beneficial Ownership Table is limited accordingly.
|
|
(2)
|
Represents 1,108,859 shares of common stock, including 151,874 shares of common stock held by Mr. Lindsay’s wife. Includes options to purchase 480,000 shares of common stock exercisable at $0.40 per share which are exercisable within 60 days. Excludes options to purchase 720,000 shares of common stock which are not exercisable within 60 days.
|
|
|
(3)
|
Represents 2,195,096 shares of common stock and options to purchase 240,000 shares of the Company’s common stock exercisable at $0.40 per share and which are exercisable within 60 days. Excludes options to purchase 360,000 shares of common stock which are not exercisable within 60 days. Excludes warrants to purchase 62,500 shares of common stock. The Warrants may not be exercised and the holder may not receive shares of our common stock such that the number of shares of common stock held by them and their affiliates after such exercise exceeds 4.99% of the then issued and outstanding shares of common stock, unless the Company receives a written waiver of such provision in accordance with the terms of the Warrant. The number of shares reflected in the Beneficial Ownership Table is limited accordingly.
|
|
(4)
|
John Lemak holds voting and dispositive power over shares held by Sandor Capital Master Fund LP. Excludes warrants to purchase 625,000 shares of the Company's common stock at $0.60 per share. The Warrants may not be exercised and the holder may not receive shares of our common stock such that the number of shares of common stock held by them and their affiliates after such exercise exceeds 4.99% of the then issued and outstanding shares of common stock, unless the Company receives a written waiver of such provision in accordance with the terms of the Warrant. The number of shares reflected in the Beneficial Ownership Table is limited accordingly.
|
|
(5)
|
Oliver Lindsay holds voting and dispositive power over shares held by Lindsay Capital Corp. represents 1,633,977 shares of common stock and options to purchase 240,000 shares of the Company’s common stock exercisable at $0.40 per share and which are exercisable within 60 days. Excludes options to purchase 360,000 shares of common stock which are not exercisable within 60 days. Does not include 687,500 shares of Series A Preferred Stock or warrants to purchase 356,375 shares of common stock at $0.60 per share. The Warrants and the Preferred Stock may not be exercised or converted, as the case may be, and the holder may not receive shares of our common stock such that the number of shares of common stock held by them and their affiliates after such exercise or conversion (as the case may be) exceeds 4.99% of the issued and outstanding shares of common stock unless the Company receives a written waiver of such provision in accordance with the terms of the Warrant or the Series A Certificate of Designation. The number of shares reflected in the Beneficial Ownership Table is limited accordingly.
|
|
|
(6)
|
Kent Limited holds voting and dispositive power over shares held by Matchpoint International Limited. Excludes warrants to purchase 125,000 shares of the Company's common stock at $0.60 per share. The Warrants may not be exercised and the holder may not receive shares of our common stock such that the number of shares of common stock held by them and their affiliates after such exercise exceeds 4.99% of the then issued and outstanding shares of common stock, unless the Company receives a written waiver of such provision in accordance with the terms of the Warrant. The number of shares reflected in the Beneficial Ownership Table is limited accordingly.
|
|
(a)(1)(2)
|
Financial Statements
: See index to financial statements and supporting schedules.
|
|
(a)(3)
|
Exhibits
:
|
||
|
Exhibit No
.
|
Description
|
||
|
2.1
|
(1)
|
Agreement and Plan of Merger, dated as of September 30, 2011, by and among Bullfrog Gold Corp., Standard Gold Corp. and Bullfrog Gold Acquisition Corp.
|
|
|
2.2
|
(1)
|
Certificate of Merger, dated September 30, 2011 merging Bullfrog Gold Acquisition Corp. with and into Standard Gold Corp.
|
|
|
3.1
|
(2)
|
Amended and Restated Certificate of Incorporation
|
|
|
3.2
|
(2)
|
Amended and Restated Bylaws
|
|
|
10.1
|
(1)
|
Form of Subscription Agreement
|
|
|
10.2
|
(1)
|
Form of Registration Rights Agreement
|
|
|
10.3
|
(1)
|
Form of Warrant
|
|
|
10.4
|
(1)
|
Amended and Restated Series A Convertible Preferred Stock Certificate of Designation
|
|
|
10.5
|
(1)
|
Agreement of Conveyance, Transfer and Assignment of Assets and Assumption of Obligations (Split-off)
|
|
|
10.6
|
(1)
|
Stock Purchase Agreement (Split-off)
|
|
|
10.7
|
(1)
|
Form of Directors and Officers Indemnification Agreement
|
|
|
10.8
|
(1)
|
Bullfrog Gold Corp. 2011 Equity Incentive Plan
|
|
|
10.9
|
(1)
|
Form of 2011 Incentive Stock Option Agreement
|
|
|
10.10
|
(1)
|
Form of 2011 Non-Qualified Stock Option Agreement
|
|
|
10.11
|
(1)
|
Agreement of Conveyance, Transfer and Assignment of Assets and Assumption of Obligations between Standard Gold Corp and Aurum National Holdings Ltd
|
|
|
10.12
|
(1)
|
Amended and Restated Agreement of Conveyance, Transfer and Assignment of Assets and Assumption of Obligations between Standard Gold Corp, Bullfrog Holdings, Inc. and NPX Metals, Inc.
|
|
|
10.13
|
(1)
|
Option to Purchase and Royalty Agreement between Standard Gold Corp. and Southwest Exploration, Inc.
|
|
|
10.14
|
(1)
|
Promissory Note
|
|
|
14.1
|
*
|
Code of Ethics
|
|
|
21
|
(1)
|
List of Subsidiaries
|
|
|
31
|
*
|
Certification of President, Chief Executive Officer and Chief Financial Officer Pursuant to Section 302
|
|
|
32
|
*
|
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350
|
|
|
*
|
Filed herewith.
|
|
|
(1)
|
Incorporated by reference to the Current Report on Form 8-K, filed with the SEC on October 6, 2011
|
|
|
(2)
|
Incorporated by reference to the Current Report on Form 8-K, filed with the SEC on July 22, 2011
|
|
Date: February 27, 2012
|
BULLFROG GOLD CORP.
|
||
|
By:
|
/S/ DAVID BELING
|
||
|
NAME: DAVID BELING
|
|||
|
TITLE: PRESIDENT, CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER (PRINCIPAL EXECUTIVE OFFICER AND PRINCIPAL FINANCIAL AND ACCOUNTING OFFICER)
|
|||
|
SIGNATURE
|
TITLE
|
DATE
|
||
|
/s/ DAVID BELING
|
PRESIDENT, CHIEF EXECUTIVE OFFICER, AND CHIEF FINANCIAL OFFICER (PRINCIPAL EXECUTIVE OFFICER AND PRINCIPAL FINANCIAL AND ACCOUNTING OFFICER)
|
February 27, 2012
|
||
|
DAVID BELING
|
AND DIRECTOR
|
|||
|
/s/ ALAN LINDSAY
|
CHAIRMAN
|
February 27, 2012
|
||
|
ALAN LINDSAY
|
||||
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated Balance Sheets
|
F-3
|
|
Consolidated Statements of Operations
|
F-4
|
|
Consolidated Statements of Stockholders’ Equity (Deficit)
|
F-5
|
|
Consolidated Statements of Cash Flows
|
F-6
|
|
Notes to Consolidated Financial Statements
|
F-7
|
|
December 31, 2011 and 2010
|
||||||||
|
Assets
|
12/31/11
|
12/31/10
|
||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 1,815,055 | $ | - | ||||
|
Cash in trust account
|
- | 2,521 | ||||||
|
Deposits
|
151,125 | - | ||||||
|
Prepaid expenses
|
46,619 | - | ||||||
|
Total current assets
|
2,012,799 | 2,521 | ||||||
|
Other assets
|
||||||||
|
Mineral properties
|
800,700 | 100,300 | ||||||
|
Total assets
|
$ | 2,813,499 | $ | 102,821 | ||||
|
Liabilities and Stockholders' Equity (Deficit)
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable
|
$ | 61,294 | $ | 190 | ||||
|
Other liabilities
|
10,661 | - | ||||||
|
Accrued interest
|
- | 9,558 | ||||||
|
Notes payable
|
- | 130,800 | ||||||
|
Total current liabilities
|
71,955 | 140,548 | ||||||
|
Warrant liability
|
2,361,925 | - | ||||||
|
Total liabilities
|
2,433,880 | 140,548 | ||||||
|
Stockholders' equity (deficit)
|
||||||||
|
Preferred stock, 50,000,000 shares authorized, $.0001 par value
Series A 4,586,539 issued and none issued and outstanding as of 12/31/11 and 12/31/10, respectively |
459 | - | ||||||
|
Common stock, 200,000,000 shares authorized, $ .0001 par value; 29,897,846 shares
and 8,678,523 shares issued and outstanding as of 12/31/11 and 12/31/10, respectively
|
2,990 | 868 | ||||||
|
Additional paid in capital
|
3,208,096 | 1,953 | ||||||
|
Deficit accumulated during the exploration stage
|
(2,831,926 | ) | (40,548 | ) | ||||
|
Total stockholders' equity (deficit)
|
379,619 | (37,727 | ) | |||||
|
Total liabilities and stockholders' equity (deficit)
|
$ | 2,813,499 | $ | 102,821 | ||||
|
For the Year Ended December 31, 2011, the Period from January 12, 2010 (Inception) through December 31, 2010, and the Period
|
||||||||||||
|
from January 12, 2010 (Inception) through December 31, 2011
|
||||||||||||
|
Inception
|
Inception
|
|||||||||||
|
Year
|
(January 12, 2010)
|
(January 12, 2010)
|
||||||||||
|
Ended
|
through
|
through
|
||||||||||
|
12/31/11
|
12/31/10
|
12/31/11
|
||||||||||
|
Revenue
|
$ | - | $ | - | $ | - | ||||||
|
Operating expenses
|
||||||||||||
|
General and administrative
|
608,750 | 19,130 | 627,880 | |||||||||
|
Exploration costs
|
127,336 | 11,060 | 138,396 | |||||||||
|
Marketing
|
374,853 | - | 374,853 | |||||||||
|
Total operating expenses
|
1,110,939 | 30,190 | 1,141,129 | |||||||||
|
Net operating loss
|
(1,110,939 | ) | (30,190 | ) | (1,141,129 | ) | ||||||
|
Gain on forgiveness of debt
|
28,499 | - | 28,499 | |||||||||
|
Interest expense
|
(18,941 | ) | (10,358 | ) | (29,299 | ) | ||||||
|
Revaluation of warrant liability
|
(1,689,997 | ) | - | (1,689,997 | ) | |||||||
|
Net loss
|
$ | (2,791,378 | ) | $ | (40,548 | ) | $ | (2,831,926 | ) | |||
|
Weighted average common shares outstanding – basic and diluted
|
14,641,678 | 6,089,374 | ||||||||||
|
Loss per common share – basic and diluted
|
$ | (0.19 | ) | $ | (0.01 | ) | ||||||
|
For the Period from January 12, 2010 (inception) through December 31, 2011
|
||||||||||||||||||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||
|
Preferred
|
Common
|
Accumulated
|
||||||||||||||||||||||||||
|
Stock
|
Stock
|
Additional
|
During the
|
Total
|
||||||||||||||||||||||||
|
Shares
|
Preferred
|
Shares
|
Common
|
Paid In
|
Exploration
|
Stockholders'
|
||||||||||||||||||||||
|
Issued
|
Stock
|
Issued
|
Stock
|
Capital
|
Stage
|
Equity (Deficit)
|
||||||||||||||||||||||
|
Balance, January 12, 2010 (Inception)
|
- | $ | - | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
|
Acquisition of mineral property, January 2010
|
923,077 | 92 | 208 | - | 300 | |||||||||||||||||||||||
|
Issuance of Common stock for cash, March 2010
|
5,538,461 | 554 | 1,246 | - | 1,800 | |||||||||||||||||||||||
|
Issuance of Common stock for cash, July 2010
|
1,538,462 | 154 | 346 | - | 500 | |||||||||||||||||||||||
|
Issuance of Common stock for cash, August 2010
|
678,523 | 68 | 153 | - | 221 | |||||||||||||||||||||||
|
Net loss for the period January 12, 2010 (Inception) through December 31, 2010
|
- | - | - | - | (40,548 | ) | (40,548 | ) | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Balance, December 31, 2010
|
- | - | 8,678,523 | 868 | 1,953 | (40,548 | ) | (37,727 | ) | |||||||||||||||||||
|
Issuance of Common stock for cash, July and August 2011
|
1,678,612 | 168 | 377 | 545 | ||||||||||||||||||||||||
|
Issuance of Common stock for mineral claim purchase option, August 2011
|
4,000,000 | 400 | - | 400 | ||||||||||||||||||||||||
|
Effect of reverse merger recapitalization, September 30, 2011
|
711,539 | 71 | 10,288,461 | 1,029 | (215,846 | ) | (214,746 | ) | ||||||||||||||||||||
|
Issuance of stock and warrants in private placement, September 2011
|
3,875,000 | 388 | 5,252,250 | 525 | 2,978,059 | 2,978,972 | ||||||||||||||||||||||
|
Additional shareholder contribution, October 2011
|
51,364 | 51,364 | ||||||||||||||||||||||||||
|
Stock-based compensation
|
392,189 | 392,189 | ||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2011
|
(2,791,378 | ) | (2,791,378 | ) | ||||||||||||||||||||||||
|
Balance, December 31, 2011
|
4,586,539 | $ | 459 | 29,897,846 | $ | 2,990 | $ | 3,208,096 | $ | (2,831,926 | ) | $ | 379,619 | |||||||||||||||
|
For the Year Ended December 31, 2011, the Period from January 12, 2010 (Inception) through December 31, 2010, and the Period
|
||||||||||||
|
from January 12, 2010 (Inception) through December 31, 2011
|
||||||||||||
|
Inception
|
Inception
|
|||||||||||
|
Year
|
(January 12, 2010)
|
(January 12, 2010)
|
||||||||||
|
Ended
|
through
|
through
|
||||||||||
|
12/31/11
|
12/31/10
|
12/31/11
|
||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Net loss
|
$ | (2,791,378 | ) | $ | (40,548 | ) | $ | (2,831,926 | ) | |||
|
Adjustments to reconcile net loss to net cash used in operating activities
|
||||||||||||
|
Gain on forgiveness of debt
|
(28,499 | ) | - | (28,499 | ) | |||||||
|
Revaluation of warrant liability
|
1,689,997 | - | 1,689,997 | |||||||||
|
Stock-based compensation
|
392,189 | - | 392,189 | |||||||||
|
Change in operating assets and liabilities:
|
||||||||||||
|
Cash in trust account
|
2,521 | (2,521 | ) | - | ||||||||
|
Receivable from pre-merger Bullfrog
|
48,637 | - | 48,637 | |||||||||
|
Deposits
|
(99,761 | ) | - | (99,761 | ) | |||||||
|
Prepaid expenses
|
(46,619 | ) | - | (46,619 | ) | |||||||
|
Accounts payable
|
61,104 | 190 | 61,294 | |||||||||
|
Other liabilities
|
(2,722 | ) | - | (2,722 | ) | |||||||
|
Accrued interest
|
18,941 | 9,558 | 28,499 | |||||||||
|
Net cash used in operating activities
|
(755,590 | ) | (33,321 | ) | (788,911 | ) | ||||||
|
Cash flows from investing activity
|
||||||||||||
|
Acquisition of property
|
(150,000 | ) | - | (150,000 | ) | |||||||
|
|
||||||||||||
|
Net cash used in investing activity
|
(150,000 | ) | - | (150,000 | ) | |||||||
|
Cash flows from financing activities
|
||||||||||||
|
Proceeds from sales of common stock
|
545 | 2,521 | 3,066 | |||||||||
|
Proceeds from private placement of common stock, preferred stock and warrants
|
2,710,000 | - | 2,710,000 | |||||||||
|
Proceeds from notes payable
|
10,100 | 60,800 | 70,900 | |||||||||
|
Repayment of notes payable
|
- | (30,000 | ) | (30,000 | ) | |||||||
|
|
||||||||||||
|
Net cash provided by financing activities
|
2,720,645 | 33,321 | 2,753,966 | |||||||||
|
Net increase in cash and cash equivalents
|
1,815,055 | - | 1,815,055 | |||||||||
|
Cash and cash equivalents, beginning of period
|
- | - | - | |||||||||
|
Cash and cash equivalents, end of period
|
$ | 1,815,055 | $ | - | $ | 1,815,055 | ||||||
|
Noncash investing and financing activities
|
||||||||||||
|
Issuance of common stock for acquisition of mineral property
|
$ | 400 | $ | 300 | $ | 700 | ||||||
|
Issuance of note payable for acquisition of mineral property
|
$ | 550,000 | $ | 100,000 | $ | 650,000 | ||||||
|
Issuance of note payable for receivable from pre-merger Bullfrog
|
$ | 250,000 | $ | - | $ | 250,000 | ||||||
|
Conversion of notes payable to common stock, preferred stock and warrants in private placement
|
$ | 940,900 | $ | - | $ | 940,900 | ||||||
|
Contribution of deposits by shareholder
|
$ | 51,364 | $ | - | $ | 51,364 | ||||||
|
·
|
Level 1
–
Valuation based on quoted market prices in active markets for identical assets and liabilities.
|
|
|
·
|
Level 2
–
Valuation based on quoted market prices for similar assets and liabilities in active markets.
|
|
|
·
|
Level 3
–
Valuation based on unobservable inputs that are supported by little or no market activity, therefore requiring management’s best estimate of what market participants would use as fair value.
|
|
(i)
|
on January 1, 2012, the sum of US $150,000.00; July 1, 2012 the sum of US $150,000.00;
|
|
|
(ii)
|
on January 1, 2013, the sum of US $200,000.00; July 1, 2013 the sum of US $200,000.00;
|
|
(iii)
|
on January 1, 2014, the sum of US $250,000.00; July 1, 2014 the sum of US $250,000.00;
|
|
|
(iv)
|
on January 1, 2015, the sum of US $300,000.00; July 1, 2015 the sum of US $300,000.00;
|
|
(v)
|
on January 1, 2016, the sum of US $350,000.00; July 1, 2016 the sum of US $350,000.00; and
|
|
|
(vi)
|
on January 1, 2017, the sum of US $425,000.00.
|
|
Date Installment Becomes Exercisable
|
|
December 19, 2011
|
|
March 31, 2012
|
|
September 30, 2012
|
|
March 31, 2013
|
|
September 30, 2013
|
|
Recipient
|
Options
|
Strike Price
|
Term
|
|
|
Officer
|
1,250,000
|
$0.40
|
10 years
|
(1)
|
|
Officer
|
200,000
|
$0.40
|
10 years
|
|
|
Consultant
|
50,000
|
$0.40
|
10 years
|
|
|
Consultant
|
160,000
|
$0.40
|
10 years
|
|
|
Consultant
|
600,000
|
$0.40
|
10 years
|
|
|
Consultant
|
600,000
|
$0.40
|
10 years
|
|
|
Director
|
1,200,000
|
$0.40
|
10 years
|
(2)
|
|
TOTAL
|
4,060,000
|
|||
|
(1) Issued to David Beling, the Company's Chief Executive Officer and President.
|
||||
|
(2) Issued to Alan Lindsay, the Company's Chairman of the Board of Directors.
|
||||
|
Options
|
Exercise Price
|
Volatility
|
Risk Free Interest Rate
|
Fair Value
|
||||||||||||||
|
4,060,000
|
$
|
0.40
|
78.5
|
%
|
1.74
|
%
|
$
|
1,812,203
|
||||||||||
|
Number of Options
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Life (Years)
|
Aggregate
Intrinsic
Value
|
||||||||||
|
Balance at December 31, 2010
|
-
|
$
|
-
|
-
|
|||||||||
|
Granted
|
4,060,000
|
0.40
|
9.75
|
||||||||||
|
Exercised
|
-
|
-
|
-
|
||||||||||
|
Forfeited
|
-
|
-
|
-
|
||||||||||
|
Cancelled
|
-
|
-
|
-
|
||||||||||
|
Balance at December 31, 2011
|
4,060,000
|
$
|
0.40
|
9.75
|
$2,233,000
|
||||||||
|
Options exercisable at December 31, 2011
|
812,000
|
$
|
0.40
|
9.75
|
$446,600
|
||||||||
|
Options expected to vest
|
4,060,000
|
||||||||||||
|
Weighted average fair value of options granted during the period
|
$
|
0.45
|
|||||||||||
|
Warrant Liability Amount
|
||||
|
Beginning balance
|
$
|
--
|
||
|
Issuance of derivative warrants in private placement
|
671,928
|
|||
|
Exercise or expiration
|
--
|
|||
|
Change in fair value of warrant liability
|
1,689,997
|
|||
|
Ending balance at December 31, 2011
|
$
|
2,361,925
|
||
|
Inception
|
December 31, 2011
|
|
|
Fair market value of common stock
|
$0.60
|
$0.95
|
|
Exercise price
|
$0.60
|
$0.60
|
|
Term (1)
|
3 Years
|
2.75 Years
|
|
Volatility range (2)
|
68.5%
|
63.9%
|
|
Risk-free rate (3)
|
0.50%
|
0.50%
|
|
2011
|
2010
|
||
|
Federal statutory income tax rate
|
(35.0%)
|
(35.0%)
|
|
|
Increase in valuation allowance
|
35.0%
|
35.0%
|
|
|
Net income tax provision (benefit)
|
-
|
-
|
|
2011
|
2010
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Federal net operating loss carryovers
|
$ | 199,485 | $ | 14,192 | ||||
|
Mineral property
|
12,969 | - | ||||||
|
Warrant liability
|
591,499 | - | ||||||
|
Stock compensation
|
137,266 | - | ||||||
|
Reorganization costs
|
49,886 | - | ||||||
|
Deferred tax asset
|
$ | 991,105 | $ | 14,192 | ||||
|
Deferred tax liabilities:
|
||||||||
|
Total deferred liabilities
|
- | - | ||||||
|
Net deferred tax asset
|
991,105 | 14,192 | ||||||
|
Less: valuation allowance
|
(991,105 | ) | (14,192 | ) | ||||
|
Deferred tax asset
|
$ | - | $ | - | ||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|