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
|
7
|
|
|
Item 1b.
|
Unresolved Staff Comments
|
14
|
|
|
Item 2.
|
Properties
|
14
|
|
|
Item 3.
|
Legal Proceedings
|
25
|
|
|
Item 4.
|
Mine Safety Disclosures
|
25
|
|
PART II
|
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
26
|
|
|
Item 6.
|
Selected Financial Data
|
30
|
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
31
|
|
|
Item 7a.
|
Quantitative and Qualitative Disclosures About Market Risk
|
36
|
|
|
Item 8.
|
Financial Statements
|
36
|
|
|
Item 9.
|
Changes In and Disagreements with Accountants on Accounting and Financial Disclosure
|
36
|
|
|
Item 9a.
|
Controls and Procedures
|
36
|
|
|
Item 9b.
|
Other Information
|
37
|
|
PART III
|
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
38
|
|
|
Item 11.
|
Executive Compensation
|
40
|
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
42
|
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
44
|
|
|
Item 14.
|
Principal Accountant Fees and Services
|
44
|
|
PART IV
|
|
Item 15.
|
Exhibits
|
45
|
|
|
Signatures
|
47
|
|
Breccia
|
Broken sedimentary and volcanic rock fragments cemented by a fine-grained matrix.
|
|
Clastic Rock
|
Fragments, or clasts, of pre-existing minerals.
|
|
Cutoff Grade:
|
The minimum mineral content included in mineral and ore reserve estimates and that may be economically mined and or processed.
|
|
Detachment Fault:
|
A regionally extensive, gently dipping normal fault that is commonly associated with extension in large blocks of the earth’s crust.
|
|
Exploration Stage:
|
The US Securities and Exchange Commission’s descriptive category applicable to public mining companies engaged in the search for mineral deposits and ore reserves and which are neither in the development or production stage.
|
|
Metamorphic Rock:
|
Rock that has transformed to another rock form after intense heat and pressure.
|
|
Miocene
|
A geologic era that extended form 5 million to 23 million years ago.
|
|
Net Smelter Royalty:
|
A percentage payable to an owner or lessee from the production or net proceeds received by the operator from a smelter or refinery, less transportation, insurance, smelting and refining costs and penalties as set out in a royalty agreement. For gold and silver royalties, the deductions are relatively low while for base metals the deductions can be substantial.
|
|
Paleozoic:
|
A geologic era extending from 230 million to 600 million years ago.
|
|
Photogrammetry:
|
The science of making measurements from photographs. The output is typically a map or a drawing.
|
|
Protozeroic:
|
A geologic era extending from 540 million years to 2,500 million years ago.
|
|
Reserves:
|
That part of a mineral deposit that can be economically and legally extracted or produced at the time of the reserve estimate
|
|
Reverse Circulation (RC):
|
A drilling method whereby drill cuttings are returned to the surface through the annulus between inner and outer drill rods, thereby minimizing contamination from wall rock.
|
|
Rhyolite
|
An igneous, volcanic extrusive rock containing more than 69% silica.
|
|
Schist
|
A group metamorphic rocks that contain more than 50% platy and elongated minerals such as mica.
|
|
Siliciclastic Rock:
|
Non-carbonate sedimentary rocks that are almost exclusively silicas-bearing, either as quartz or silicate minerals.
|
|
Tertiary
|
A geologic era from 2.6 million to 65 million years ago.
|
|
·
|
One vertical hole drilled in the basement schist rocks discovered a vein that contained 50 feet (15.2 meters) of 0.084 gold ounces per short ton (opt) (2.9 grams/metric tonne) and 0.18 silver opt (6.1 g/mt), including 5 feet (1.5 m) of 0.39 gold opt (13.5 g/mt) and 0.39 silver opt (13.5 g/mt).
|
|
·
|
Five holes drilled within a 1992 proposed open pit mine area averaged 0.048 gold opt (1.6 g/mt), 1.2 silver opt (41.1 g/mt) and 64 feet in thickness (19.5 m). These results are comparable and confirmatory of adjacent old drill data.
|
|
·
|
Sixteen additional holes were drilled in the large area surrounding the proposed open pit limits. Nine of these holes contained mineralization above the cutoff grade of 0.015 gold opt (0.5 g/mt). A total of 24 drill holes were drilled in Phase 1.
|
|
·
|
Two holes show the high grade mineralization discovered in phase 1 to be tabular with an apparent dip of 15°. As a result, the thickness and tonnage in this area may be an order of magnitude greater than that of a narrow, near vertical vein as initially thought.
|
|
·
|
The pit limit will be expanded accordingly with 20% higher grade gold than the 0.044 gold opt estimated in the 1992 pit.
|
|
·
|
The open area immediately east of these three holes is approximately 800 feet by 1,200 feet and will be drilled to expand this new mineralization and establish its true thickness.
|
|
Base NSR, %
|
Prices
|
Max. Buy- Down NSR, %
|
|
|
Gold
|
1.0
|
less than $1,200/ tr oz
|
0.50
|
|
1.5
|
$1,201 to $1,600
|
0.75
|
|
|
2.0
|
$1,601 to $2,000
|
1.00
|
|
|
2.5
|
$2,001 to $2,400
|
1.25
|
|
|
3.0
|
$2,401 to $2,800
|
1.50
|
|
|
3.5
|
$2,801 to $3,200
|
1.75
|
|
|
4.0
|
$3,200 to $4,000
|
2.00
|
|
|
4.5
|
$4,000 to $5,000
|
2.25
|
|
|
5.0
|
greater than $5,000
|
2.50
|
|
|
Silver
|
1.0
|
less than $15/ tr oz
|
0.50
|
|
1.5
|
$15.01 to $30
|
0.75
|
|
|
2.0
|
$30.01 to $45
|
1.00
|
|
|
2.5
|
$45.01 to $60
|
1.25
|
|
|
3.0
|
$60.01 to $75
|
1.50
|
|
|
3.5
|
$75.01 to $90
|
1.75
|
|
|
4.0
|
$90.01 to $105
|
2.00
|
|
|
4.5
|
$105.01 to $120
|
2.25
|
|
|
5.0
|
greater than $120
|
2.50
|
|
|
Other Products
|
2.0
|
Determined by Product
|
1.00
|
|
·
|
The oldest is a silver-rich, lead-zinc event that appears to be related to a molybdenum porphyry system that is not exposed but indicated by geochemistry and alteration. In this regard, the Klondike claims lie 10 miles north of the Mt. Hope molybdenum mine which is currently under development as one of the world’s largest molybdenum deposits. The Mt. Hope deposit has a halo of silver-zinc mineralization that is typically more than a thousand feet thick and above several thousand feet of molybdenum mineralization. A silver-rich copper event may also be related to this style of mineralization.
|
|
·
|
A later stage Carlin-style gold-arsenic-barite mineralizing event over-printed the earlier silver-zinc-molybdenum system. This event has wide-spread anomalous gold values with arsenic and associated calcite veining. Barite may be related to all events. A new gold discovery is currently being drilled by other companies 10 miles west of the Klondike and may be the continuation of the massive Cortez gold trend.
|
|
·
|
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.
|
|
BULLFROG PROJECT
|
|
Dollars in thousands
|
|
2013
|
2014
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Jul
|
Aug
|
Sep
|
Oct
|
Nov
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
TOTAL
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BUDGET
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Drill Holes
|
11 | 11 | 22 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Office & Warehouse Rent
|
- | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 12 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Office Supplies & Equipment
|
- | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 12 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Profession Consulting Services
|
- | - | - | - | 3 | 12 | 3 | 6 | 3 | 12 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 60 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Technician Consulting Services
|
- | - | - | - | 1 | 2 | - | - | 4 | 2 | 2 | - | - | - | - | - | - | 11 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Consulting Expense
|
- | - | - | - | - | 1 | - | 1 | - | 1 | - | - | - | - | - | - | - | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Legal Fees
|
4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 21 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Land Fees
|
- | - | - | - | - | - | - | 12 | - | - | - | - | - | - | - | - | - | 12 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Drilling & Coring
|
- | - | - | - | - | 221 | - | - | - | 221 | - | - | - | - | - | - | - | 442 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Assaying
|
- | - | - | - | - | - | 50 | - | - | - | 50 | - | - | - | - | - | - | 100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Support Equipment Services
|
- | - | - | - | 8 | 4 | - | - | 8 | 4 | - | - | - | - | - | - | - | 24 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Geochem, Geophysics etc
|
- | - | - | - | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | 20 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Surveying
|
- | - | - | - | - | - | - | 5 | - | - | - | 5 | - | - | - | - | - | 10 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Field Supplies
|
- | - | - | - | - | 2 | 2 | - | - | - | 2 | 2 | - | - | - | - | - | 8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Environmental Permitting
|
- | - | - | - | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | 10 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
TOTAL
|
4 | 2 | 1 | 1 | 28 | 260 | 58 | 27 | 18 | 243 | 60 | 13 | 6 | 6 | 6 | 6 | 6 | 745 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
·
|
Our property is adjacent to an open pit mined in the late 1990’s and this area has significant potential for mineral extensions. It is noted that when previous production operations in the District were shut down, the price of gold was less than $350 per ounce compared to the current price near $1,600 per ounce. The previous operator also did not control the patent and Lucky Queen claim that are adjacent to the Montgomery-Shoshone open pit and five other claims in the area which are now part of the Company’s property.
|
|
·
|
Several mineralized trends and structures occur on other areas of the Company’s property that further justify additional drilling, see Figure 1.
|
|
(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.
|
|
·
|
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
|
|
NEWSBOY AGREED WORK PROGRAM
|
|
Dollars in thousands
|
|
2012
|
2013
|
2014
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Jul
|
Aug
|
Sep
|
Oct
|
Nov
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BUDGET
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Drill Holes
|
8 | 14 | 14 | 10 | 13 | 10 | 69 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Office & Warehouse Rent
|
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 18 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Office Supplies
|
- | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Professional Consulting
|
13 | 13 | 8 | 8 | 18 | 18 | 23 | 23 | 24 | 24 | 23 | 24 | 24 | 23 | 24 | 24 | 9 | 9 | 332 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Technician Consulting
|
4 | 4 | - | - | 4 | 4 | - | - | - | - | - | - | 4 | 4 | - | - | - | - | 24 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Consulting Expense
|
1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 30 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Land Fees
|
27 | - | - | - | - | - | 7 | 21 | - | - | - | - | 7 | - | - | - | - | - | 62 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Insurance
|
- | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 11 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Project Public Relations
|
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 16 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Drilling & Coring
|
105 | 189 | - | - | 189 | 147 | - | - | - | - | - | - | 189 | 147 | - | - | - | - | 966 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Assaying
|
- | 24 | 43 | - | - | 43 | 34 | - | - | - | - | - | - | 43 | 34 | - | - | - | 221 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Support Equipment Services
|
10 | 10 | 8 | 8 | - | 8 | 8 | - | - | - | - | - | - | 8 | 8 | - | - | - | 68 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Geochem, Geophysics etc
|
- | 5 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | 35 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Surveying
|
- | - | - | 5 | - | - | - | 5 | - | - | - | - | - | - | - | 5 | - | - | 15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Field Supplies
|
2 | 2 | - | - | - | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | 8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Metallurgical Testing
|
- | - | - | - | - | - | - | - | 10 | 10 | - | - | - | - | - | - | - | - | 20 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Process Consulting Services
|
- | - | - | - | - | - | - | - | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | 40 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Process Consulting Expense
|
- | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | 16 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Environmental Permitting
|
- | - | - | - | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | 60 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Environmental Services
|
- | - | - | - | 5 | 5 | 10 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | - | - | 155 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Environmental Expense
|
- | - | - | - | 1 | 1 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - | - | 41 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Engineering & Resource Est.
|
- | - | - | 20 | 30 | 30 | 30 | 40 | 40 | 40 | 40 | 30 | 30 | 30 | 30 | 30 | - | - | 420 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Data Compilation
|
5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Land payments
|
200 | - | - | - | - | - | 200 | - | - | - | - | - | 250 | - | - | - | - | - | 650 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Capital expenses
|
- | 10 | 10 | 10 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 16 | 16 | 16 | - | - | 132 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
TOTAL
|
369 | 266 | 88 | 65 | 273 | 275 | 334 | 125 | 117 | 117 | 106 | 97 | 547 | 308 | 149 | 112 | 11 | 11 | 3,370 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
·
|
A historic resource and open pit mine plan were established by predecessor owners in 1992. The company has successfully completed two drill programs during the first half of 2012 and is sufficiently encouraged to proceed with exploration and development activities. A new mineral zone has been discovered in the main deposit, which has several areas that justify additional drilling to increase mineralization and better define an open pit mine plan.
|
|
·
|
Additional exploration targets within a few miles of the main deposit are fully justified for drilling to test for further increases in mineralization and enhance the development and production potential of the Project.
|
|
1.
|
All drilling was performed using reverse circulation methods. Drill cuttings were sampled at intervals of 5 feet and split in the field to typically produce 15-pound representative samples for further preparation and assaying. These samples were then bagged, tagged and secured under the management, direction, supervision and custody of Clive Bailey, the Company’s Consulting Geologist. Sample lots were transported to the Company’s office in Morristown and stored until Skyline Laboratories accepted custody upon loading on their truck for transport to a secure sample storage building at their laboratory in Tucson, Arizona,
|
|
2.
|
All Company samples were analyzed using a 30 g fire assay (FA) with an atomic absorption spectroscopy (AAS) finish for gold. This technique has a lower detection limit of 0.005 ppm and an upper detection limit of 3.00 ppm. Samples with greater than 3.00 ppm gold were re-analyzed using a 30 g FA with a gravimetric finish. All samples were also analyzed using a5 g sample with a four acid digestion for silver and multi-element analysis using an Induced Coupled Plasma Emission spectroscopy (ICP-OES) instrument This technique has a lower detection limit of 1 ppm and an upper detection limit of 150 ppm. Samples with greater than 150 ppm silver were re-analyzed using a 30 g FA with a gravimetric finish.
|
|
3.
|
Skyline crushed the entire sample to 75% passing – 10 mesh and then split 250 g for pulverization to 95% – 150 mesh. Cleaner sand was run through the crusher every 25 samples or at any color change in the sample as noticed by Skyline’s lab tech. Sand was run between every sample in the pulverizing step to preclude lingering contamination. Pulps were split again to separate a 30 g sample for FA/AAS for gold and a 5 g sample for multi-acid digestion and ICP-OES and multi element analysis.
|
|
4.
|
All Newsboy samples from the 48 holes from Phase 1 and Phase 2 drilled by the company were analyzed at Skyline Laboratories. Skyline has ISO/IEC 17025:2005 certification for FA/AAS. ICP-OES and ICP-Mass Spectroscopy (MS). The 26 holes in Phase 3 drill results are being analyzed by Skyline using the same procedures.
|
|
5.
|
QA/QC samples used by the company include blanks, standards and field duplicates. The inserts QA/QC samples at the following frequencies:
|
|
·
|
One to two blanks per hole pending depth and observes mineralization. Blanks were inserted at the end of each mineralized sequence;
|
|
|
·
|
One to two standards per hole. Two standards were inserted if a second mineralized zone was observed ( two standards were used as deemed appropriate – one being high grade and the other being low grade); and
|
|
|
·
|
One duplicate sample for each 100 feet or 20 five-foot samples.
|
|
6.
|
The Company and its Consultants are of the opinion that the QA/QC program was appropriate for collecting, preparing and analyzing drill samples and were adequate for the purposes intended in the normal course for calculating resource and reserve estimates. Skyline’s assay certificates were also stamped by an assayer registered in the State of Arizona.
|
|
KLONDIKE PROJECT
|
|
Dollars in thousands
|
|
2013
|
2014
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Jul
|
Aug
|
Sep
|
Oct
|
Nov
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
TOTAL
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BUDGET
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Drill Holes
|
24 | 24 | 48 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Profession Consulting Services
|
- | - | 2 | 2 | 6 | 13 | 3 | 3 | 6 | 13 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 69 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Technician Consulting Services
|
- | - | - | - | 1 | 4 | 1 | - | 1 | 4 | 1 | - | - | - | - | - | - | 12 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Consulting Expense
|
- | - | - | - | 1 | 3 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 17 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Land Fees (BLM-County-State)
|
- | - | - | - | - | - | - | 35 | - | - | - | - | - | - | - | - | - | 35 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Drilling & Coring
|
- | - | - | - | - | 168 | - | - | - | 168 | - | - | - | - | - | - | - | 336 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Assaying
|
- | - | - | - | - | - | 38 | - | - | - | 38 | - | - | - | - | - | - | 76 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Support Equipment Services
|
- | - | - | - | 5 | 3 | - | - | 5 | 3 | - | - | - | - | - | - | - | 16 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Surveying
|
- | - | - | - | - | - | - | - | 2 | - | - | - | - | - | - | - | - | 2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Field Supplies
|
- | - | - | - | - | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | 5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
TOTAL
|
- | - | 2 | 2 | 13 | 192 | 44 | 40 | 16 | 192 | 43 | 4 | 4 | 4 | 4 | 4 | 4 | 568 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Year 2011
|
High
|
Low
|
|
Period from October 17, 2011 to December 31, 2011
|
$0.95
|
$0.60
|
|
Year 2012
|
High
|
Low
|
|
First Quarter
|
$0.86
|
$0.50
|
|
Second Quarter
|
$0.75
|
$0.40
|
|
Third Quarter
|
$0.85
|
$0.16
|
|
Fourth Quarter
|
$0.50
|
$0.16
|
|
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 | ||||||||
|
Year
|
Year
|
|||||||
|
Ended
|
Ended
|
|||||||
|
12/31/12
|
12/31/11
|
|||||||
|
Revenue
|
$
|
-
|
$
|
-
|
||||
|
Operating Expenses
|
||||||||
|
General and Administrative
|
1,598,502
|
608,750
|
||||||
|
Exploration Costs
|
967,323
|
127,336
|
||||||
|
Marketing
|
1,271,551
|
374,853
|
||||||
|
Total Operating Expenses
|
3,828,376
|
1,110,939
|
||||||
|
Net Operating Loss
|
(3,828,376)
|
)
|
(1,110,939
|
)
|
||||
|
Gain on Forgiveness of Debt
|
0
|
28,499
|
||||||
|
Interest Expense
|
(39,771
|
)
|
(18,941
|
)
|
||||
|
Revaluation of Warrant Liability
|
2,498,597
|
(1,126,696
|
)
|
|||||
|
Net Loss
|
$
|
(1,369,550
|
)
|
$
|
(2,228,077
|
)
|
||
|
1.
|
General and Administrative variances due to the following:
|
|||
|
a.
|
The mining claim filing fees increased from approximately $36,000 in 2011 to approximately $111,000 in 2012. This increase in mining claim filing fees is due to the addition of the Klondike Project in June 2012, which increased the mining claim filing fees in 2012 by approximately $71,000.
|
|||
|
b.
|
Professional fees (legal, accounting and other) of approximately $385,000 in 2012 increased by approximately $143,000 compared to 2011. This increase in professional fees was mainly due to the filing of the registration statement on the Form S-1 in September and the subsequent amendments to the registration statement that were filed in November and December. Additionally, the 2012 Private Placement in November and December and the RMB debt facility in that closed in December required legal services along with the filing of current reports on Form 8K.
|
|||
|
c.
|
The employment of two individuals for the full 12 months in 2012 versus approximately five months in 2011. This increased that payroll expenses by $244,000 in 2012. There was also a non-cash year-end stock bonus that was awarded in December 2012 of $185,000.
|
|||
|
d.
|
Stock-based compensation of approximately $348,000 in 2012 versus $156,000 in 2011 is a result of issuances pursuant to 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.
|
Exploration costs increased from approximately $127,000 in 2011 to approximately $967,000 in 2012. This increase of approximately of $840,000 is due to the phase 1 drilling program at the Newsboy Project was started at the end of the year in 2011 with the majority of the cost being incurred in 2012. Additionally, there was a phase 2 drilling program that was started and completed in 2012. These 2 drilling programs also increased the cost of professional consulting services from approximately $61,000 in 2011 to approximately $198,000 in 2012.
|
|||
|
3.
|
Marketing expenses in 2012 of approximately $1,272,000 versus $375,000 resulted in an increase of approximately $897,000 due to the following:
|
|||
|
a.
|
The Company engaged marketing and public relations companiesto introduce Bullfrog to the mining industry as a new gold mining company that has projects in Arizona and Nevada. The expense in 2012 to these marketing companies was approximately $681,000 versus $71,000 in 2011.
|
|||
|
b.
|
Also included is stock-based compensation for marketing consultants of approximately $529,000 in 2012 versus approximately $237,000 in 2011. See Note 2 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of common stock options.
|
|||
|
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.
|
|
|
5.
|
The Revaluation of Warrant Liability of a gain of approximately $2,500,000 in 2012 versus a loss of approximately $1,127,000 in 2011 resulting from warrants issued as part of the 2011 Private Placement and 2012 Private Placement. See Note 3 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of the warrant liability.
|
|
TABLE 1
|
|
NEWSBOY AGREED WORK PROGRAM
|
|
Dollars in thousands
|
|
2012
|
2013
|
2014
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Jul
|
Aug
|
Sep
|
Oct
|
Nov
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BUDGET
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Drill Holes
|
8 | 14 | 14 | 10 | 13 | 10 | 69 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Office & Warehouse Rent
|
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 18 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Office Supplies
|
- | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Professional Consulting
|
13 | 13 | 8 | 8 | 18 | 18 | 23 | 23 | 24 | 24 | 23 | 24 | 24 | 23 | 24 | 24 | 9 | 9 | 332 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Technician Consulting
|
4 | 4 | - | - | 4 | 4 | - | - | - | - | - | - | 4 | 4 | - | - | - | - | 24 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Consulting Expense
|
1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 30 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Land Fees
|
27 | - | - | - | - | - | 7 | 21 | - | - | - | - | 7 | - | - | - | - | - | 62 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Insurance
|
- | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 11 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Project Public Relations
|
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 16 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Drilling & Coring
|
105 | 189 | - | - | 189 | 147 | - | - | - | - | - | - | 189 | 147 | - | - | - | - | 966 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Assaying
|
- | 24 | 43 | - | - | 43 | 34 | - | - | - | - | - | - | 43 | 34 | - | - | - | 221 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Support Equipment Services
|
10 | 10 | 8 | 8 | - | 8 | 8 | - | - | - | - | - | - | 8 | 8 | - | - | - | 68 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Geochem, Geophysics etc
|
- | 5 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | 35 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Surveying
|
- | - | - | 5 | - | - | - | 5 | - | - | - | - | - | - | - | 5 | - | - | 15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Field Supplies
|
2 | 2 | - | - | - | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | 8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Metallurgical Testing
|
- | - | - | - | - | - | - | - | 10 | 10 | - | - | - | - | - | - | - | - | 20 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Process Consulting Services
|
- | - | - | - | - | - | - | - | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | 40 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Process Consulting Expense
|
- | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | 16 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Environmental Permitting
|
- | - | - | - | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | 60 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Environmental Services
|
- | - | - | - | 5 | 5 | 10 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | - | - | 155 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Environmental Expense
|
- | - | - | - | 1 | 1 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - | - | 41 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Engineering & Resource Est.
|
- | - | - | 20 | 30 | 30 | 30 | 40 | 40 | 40 | 40 | 30 | 30 | 30 | 30 | 30 | - | - | 420 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Data Compilation
|
5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Land payments
|
200 | - | - | - | - | - | 200 | - | - | - | - | - | 250 | - | - | - | - | - | 650 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Capital expenses
|
- | 10 | 10 | 10 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 16 | 16 | 16 | - | - | 132 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
TOTAL
|
369 | 266 | 88 | 65 | 273 | 275 | 334 | 125 | 117 | 117 | 106 | 97 | 547 | 308 | 149 | 112 | 11 | 11 | 3,370 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
ACTUAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Drill Holes
|
21 | 21 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Office & Warehouse Rent
|
1 | 1 | 1 | - | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Office Supplies
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Professional Consulting
|
11 | 16 | 18 | 8 | 53 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Technician Consulting
|
1 | 2 | 3 | - | 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Consulting Expense
|
3 | 13 | 2 | 2 | 20 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Land Fees
|
20 | - | 2 | 33 | 55 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Insurance
|
- | - | 2 | - | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Project Public Relations
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Drilling & Coring
|
- | 11 | 220 | - | 231 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Assaying
|
- | - | 28 | - | 28 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Support Equipment Services
|
1 | - | - | - | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Geochem, Geophysics etc
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Surveying
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Field Supplies
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Metallurgical Testing
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Process Consulting Services
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Process Consulting Expense
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Environmental Permitting
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Environmental Services
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Environmental Expense
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Engineering & Resource Est.
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Data Compilation
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Land payments
|
200 | - | - | - | 200 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Capital expenses
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
TOTAL
|
237 | 43 | 276 | 43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 599 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIFFERENCE
|
132 | 223 | (188 | ) | 22 | 189 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
TABLE 2
|
|
CORPORATE BUDGET
|
|
Dollars in thousands
|
|
2012
|
2013
|
2014
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Jul
|
Aug
|
Sep
|
Oct
|
Nov
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BUDGET
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Payroll
|
29 | 29 | 29 | 29 | 32 | 32 | 32 | 32 | 32 | 32 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 612 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Insurance
|
3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 62 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Office costs
|
1 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 46 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Travel
|
4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 55 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Professional fees
|
153 | 13 | 8 | 8 | 8 | 8 | 28 | 8 | 13 | 8 | 13 | 8 | 8 | 13 | 8 | 8 | 13 | 13 | 339 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Exchange listing
|
- | - | - | - | - | - | - | 15 | 15 | 15 | 15 | - | - | - | - | - | - | - | 60 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Interest expense
|
- | 2 | - | - | 14 | - | - | 29 | - | - | 43 | - | - | 57 | - | 71 | - | - | 216 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Financing fees
|
244 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 244 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
TOTAL
|
434 | 51 | 44 | 44 | 63 | 49 | 69 | 93 | 69 | 64 | 119 | 56 | 56 | 118 | 56 | 127 | 61 | 61 | 1,634 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
ACTUAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Payroll
|
30 | 29 | 28 | 87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Insurance
|
2 | 3 | 3 | 8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Office costs
|
3 | 2 | 3 | 8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Travel
|
1 | 2 | - | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Professional fees
|
227 | 9 | 18 | 254 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Exchange listing
|
- | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Interest expense
|
2 | - | - | 2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Financing fees
|
244 | - | - | 244 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
|
- | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
TOTAL
|
509 | 45 | 52 | 606 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIFFERENCE
|
(75 | ) | 6 | (8 | ) | (77 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
1.
|
$100,000 prior to June 11, 2013
|
|
|
2.
|
An additional $150,000 prior to June 11, 2014
|
|
|
3.
|
An additional $200,000 prior to June 11, 2015
|
|
|
4.
|
An additional $200,000 prior to June 11, 2016
|
|
|
5.
|
An additional $200,000 prior to June 11, 2017
|
|
Name
|
Age
|
Position
|
||
|
David Beling
|
71
|
President, Chief Executive Officer, Chief Financial Officer, Secretary, Treasurer and Director
|
||
|
Alan Lindsay
|
62
|
Chairman
|
|
·
|
the subject of any bankruptcy petition filed by or against any business of which such person was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time;
|
|
·
|
convicted in a criminal proceeding or is subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);
|
|
·
|
subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining, barring, suspending or otherwise limiting his involvement in any type of business, securities or banking activities; or
|
|
·
|
found by a court of competent jurisdiction (in a civil action), the Commission or the Commodity Futures Trading Commission to have violated a federal or state securities or commodities law.
|
|
Name and Principal Position
|
Year
|
Salary
($)
|
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)
|
2012
|
$
|
200,000
|
--
|
$
|
148,000
|
--
|
--
|
--
|
--
|
$
|
348,000
|
||||||||||||||||||||||
|
2011
|
$
|
83,333
|
$
|
16,667
|
--
|
$
|
557,994
|
--
|
--
|
--
|
$
|
657,994
|
||||||||||||||||||||||
|
Andrea Schlectman (2)
|
2012
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||
|
2011
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
Joshua Bleak (3)
|
2012
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||
|
2011
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
*
|
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, 2011
|
|
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
|
750,000
|
500,000
|
$0.40
|
09/30/2021
|
500,000
|
|
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
|
3,600,000
|
8.3
|
|
Alan Lindsay (2)
10 Market St, Ste 246
Camana Bay
Grand Cayman, Cayman Islands KY1-9006
|
2,068,859
|
4.8
|
|
Barry Honig (3)
4400 Biscayne Blvd #850
Miami, FL 33137
|
3,538,285
|
8.4
|
|
Lindsay Capital Corp. (4)
802 Grand Pavillion Commercial Centre
West Bay Road
Grand Cayman, Cayman Islands KY1-1204
|
2,905,254
|
6.8
|
|
Alpha Capital Anstalt (5)
Pradafant 7
9490 Furstentums
Vaduz, Liechtenstein
|
2,500,000
|
5.9
|
|
All executive officers and directors as a group (2 persons) (1) (2)
|
5,668,859
|
12.8
|
|
(1)
|
Represents 2,200,000 shares held by the Beling Family Trust of which David Beling has voting and dispositive power, 400,000 shares held by David Beling and options to purchase 1,000,000 shares of common stock at $0.40 per share which may be exercised within 60 days. Excludes options to purchase 250,000 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 $0.40 per share, issued to the Beling Family Trust in the 2011 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, The restriction described above may be waived, in whole or in part, upon sixty-one (61) days prior notice from the holder of the Warrant to the Company. The number of shares reflected in the Beneficial Ownership Table is limited accordingly. Without the 4.99% limitation total shares owned after exercise of 100,000 warrants would be 3,450,000 or 8.4%.
|
|
|
(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 960,000 shares of common stock exercisable at $0.40 per share which are exercisable within 60 days. Excludes options to purchase 240,000 shares of common stock which are not exercisable within 60 days.
|
|
(3)
|
Includes 2,305,785
shares of common stock held by Mr. Honig, 982,500 shares of Common Stock held by GRQ Consultants, Inc. 401k Plan (“GRQ 401k Plan”) and 250,000 shares of Common Stock held by GRQ Consultants, Inc. Defined Benefit Plan (“GRQ Defined Benefit Plan”):
(a) Excludes: (i) 987,500 shares of common stock issuable upon the exercise of outstanding warrants; (ii) 800,000 shares of common stock issuable upon the conversion of Series B Preferred Stock; (iii) 788,461 shares of common stock held in UTMA accounts of Mr. Honig’s children, over which accounts Mr. Honig has no voting or dispositive power; and (iv) 125,000 shares of common stock issuable upon the exercise of outstanding warrants held in UTMA accounts of Mr. Honig’s children, over which accounts Mr. Honig has no voting or dispositive power. The Series B Preferred Stock and warrants may not be exercised and the holder may not receive shares of common stock within 60 days 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. The percentage of ownership is therefore limited accordingly.
|
|
(b) Excludes (i) 804,600 shares of common stock issuable upon conversion of Series B Preferred Stock held by GRQ 401k Plan; (ii) 1,304,600 shares of common stock issuable upon the exercise of outstanding warrants held by GRQ 401k Plan; and (iv) 125,000 shares of common stock issuable upon the exercise of outstanding warrants held by GRQ Defined Benefit Plan. The Series A Preferred Stock, Series B Preferred Stock and warrants may not be exercised and the holder may not receive shares of common stock within 60 days 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. The percentage of ownership is therefore limited accordingly. The shares of common stock owned by GRQ 401k Plan and GRQ Defined Benefit Plan are deemed to be indirectly owned and controlled by Barry Honig.
Without the 4.99% limitation total shares owned after exercise of 2,417,100 warrants and 1,604,600 Series B Preferred Stock would be 7,559,385 or 18.7%.
|
||
|
(4)
|
Oliver Lindsay holds voting and dispositive power over shares held by Lindsay Capital Corp. Represents 2,425,254 shares of common stock and options to purchase 480,000 shares of the Company’s common stock exercisable at $0.40 per share and which are exercisable within 60 days. Excludes options to purchase 120,000 shares of common stock which are not exercisable within 60 days. Does not include 687,500 shares of Series A Preferred Stock, warrants to purchase 356,375 shares of common stock at $0.40 per share or warrants to purchase 1,700,060 shares of common stock at $0.35 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. Without the 4.99% limitation total shares owned after exercise of 687,500 shares of Series A Preferred Stock and 2,056,435 warrants would be 5,169,189 or 12.2%. Oliver Lindsay is the son of Alan Lindsay. Alan Lindsay is not affiliated with Lindsay Capital Corp.
|
|
|
(5)
|
Kondrad Ackermann holds voting and dispositive power over shares held by Alpha Capital Anstalt . Excludes warrants to purchase 2,500,000 shares of the Company's common stock at $0.35 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. Without the 4.99% limitation total shares owned after exercise of 2,500,000 warrants would be 5,000,000 or 11.8%.
|
|
(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
|
(3)
|
Form of Registration Rights Agreement
|
|
10.3
|
(3)
|
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
|
(3)
|
Form of Directors and Officers Indemnification Agreement
|
|
10.8
|
(3)
|
Bullfrog Gold Corp. 2011 Equity Incentive Plan
|
|
10.9
|
(3)
|
Form of 2011 Incentive Stock Option Agreement
|
|
10.10
|
(3)
|
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
|
|
10.15
|
(1)
|
Employment Agreement between the Company and Mr. David Beling
|
|
10.16
|
(1)
|
Consulting Agreement between the Company and Clive Bailey
|
|
10.17
|
(1)
|
Consulting Agreement between the Company and Robert Allender
|
|
10.18
|
(4)
|
Form of 2012 Subscription Agreement
|
|
10.19
|
(4)
|
Form of 2012 Registration Rights Agreement
|
|
10.20
|
(4)
|
Form of 2012 Warrant
|
|
10.21
|
(5)
|
Facility Agreement dated December 10, 2012
|
|
10.22
|
(5)
|
Security Agreement dated December 10, 2012 entered into by the Company
|
|
10.23
|
(5)
|
Security Agreement dated December 10, 2012 entered into by Standard Gold
|
|
10.24
|
(5)
|
Pledge Agreement dated December 10, 2012 entered into by the Company
|
|
10.25
|
(5)
|
Form of RMB Warrant
|
|
10.26
|
(6)
|
Consulting Agreement dated December 17, 2012 entered into by the Company and Antibes International Corp.
|
|
14.1
|
(7)
|
Code of Ethics
|
|
16.1
|
(1)
|
Letter from Bernstein & Pinchuk
|
|
21
|
(2)
|
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 Form S-1/A, filed with the SEC on December 18, 2012
|
|
|
(2)
|
Incorporated by reference to the Current Report on Form 8-K, filed with the SEC on July 22, 2011
|
|
|
(3)
|
Incorporated by reference to the Current Report on Form 8-K, filed with the SEC on October 6, 2011
|
|
|
(4)
|
Incorporated by reference to the Current Report on Form 8-K, filed with the SEC on November 20, 2012
|
|
|
(5)
|
Incorporated by reference to the Current Report on Form 8-K, filed with the SEC on December 12, 2012
|
|
|
(6)
|
Incorporated by reference to the Current Report on Form 8-K, filed with the SEC on December 17, 2012
|
|
|
(7)
|
Incorporated by reference to the Annual Report on Form 10-K, filed with the SEC on February 27, 2012
|
|
Date: March 18, 2013
|
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,
|
March 18, 2013
|
||
|
DAVID BELING
|
AND CHIEF FINANCIAL OFFICER (PRINCIPAL EXECUTIVE OFFICER AND PRINCIPAL FINANCIAL AND ACCOUNTING OFFICER)
AND DIRECTOR
|
|||
|
/s/ ALAN LINDSAY
|
CHAIRMAN
|
March 18, 2013
|
||
|
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
|
|
Assets
|
12/31/12
|
12/31/11
|
||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 603,233 | $ | 1,815,055 | ||||
|
Deposits
|
13,344 | 151,125 | ||||||
|
Prepaid expenses
|
478,804 | 46,619 | ||||||
|
Total current assets
|
1,095,381 | 2,012,799 | ||||||
|
Other assets
|
||||||||
|
Mineral properties
|
1,200,700 | 800,700 | ||||||
|
Deferred financing fees
|
1,270,684 | - | ||||||
|
Total other assets
|
2,471,384 | 800,700 | ||||||
|
Total assets
|
$ | 3,566,765 | $ | 2,813,499 | ||||
|
Liabilities and Stockholders' Equity (Deficit)
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable
|
$ | 84,915 | $ | 61,294 | ||||
|
Other liabilities
|
8,462 | 10,661 | ||||||
|
Total current liabilities
|
93,377 | 71,955 | ||||||
|
Warrant liability
|
1,447,905 | 2,361,925 | ||||||
|
Note payable
|
428,148 | - | ||||||
|
Total liabilities
|
1,969,430 | 2,433,880 | ||||||
|
Stockholders' equity (deficit)
|
||||||||
|
Preferred stock, 50,000,000 shares authorized, $.0001 par value
|
||||||||
|
Series A 3,000,000 issued and 4,586,539 issued and outstanding as of 12/31/12 and 12/31/11, respectively
|
300 | 459 | ||||||
|
Series B 2,004,600 issued and none issued and outstanding as of 12/31/12 and 12/31/11, respectively
|
200 | - | ||||||
|
Common stock, 200,000,000 shares authorized, $ .0001 par value; 37,766,385 shares
|
||||||||
|
and 29,897,846 shares issued and outstanding as of 12/31/12 and 12/31/11, respectively
|
3,777 | 2,990 | ||||||
|
Additional paid in capital
|
5,231,233 | 2,644,795 | ||||||
|
Deficit accumulated during the exploration stage
|
(3,638,175 | ) | (2,268,625 | ) | ||||
|
Total stockholders' equity
|
1,597,335 | 379,619 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 3,566,765 | $ | 2,813,499 | ||||
|
For the Years Ended December 31, 2012 and 2011, and the Period
|
|
from January 12, 2010 (Inception) through December 31, 2012
|
|
Inception
|
||||||||||||
|
Year
|
Year
|
(January 12, 2010)
|
||||||||||
|
Ended
|
Ended
|
through
|
||||||||||
|
12/31/12
|
12/31/11
|
12/31/12
|
||||||||||
|
Revenue
|
$ | - | $ | - | $ | - | ||||||
|
Operating expenses
|
||||||||||||
|
General and administrative
|
1,589,502 | 608,750 | 2,217,382 | |||||||||
|
Exploration costs
|
967,323 | 127,336 | 1,105,719 | |||||||||
|
Marketing
|
1,271,551 | 374,853 | 1,646,404 | |||||||||
|
Total operating expenses
|
3,828,376 | 1,110,939 | 4,969,505 | |||||||||
|
Net operating loss
|
(3,828,376 | ) | (1,110,939 | ) | (4,969,505 | ) | ||||||
|
Gain on forgiveness of debt
|
- | 28,499 | 28,499 | |||||||||
|
Interest expense
|
(39,771 | ) | (18,941 | ) | (69,070 | ) | ||||||
|
Revaluation of warrant liability
|
2,498,597 | (1,126,696 | ) | 1,371,901 | ||||||||
|
Net loss
|
$ | (1,369,550 | ) | $ | (2,228,077 | ) | $ | (3,638,175 | ) | |||
|
Weighted average common shares outstanding – basic and diluted
|
30,463,966 | 14,641,678 | ||||||||||
|
Loss per common share – basic and diluted
|
$ | (0.04 | ) | $ | (0.15 | ) | ||||||
|
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 | 2,414,758 | 2,415,671 | ||||||||||||||||||||||
|
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
|
(2,228,077 | ) | (2,228,077 | ) | ||||||||||||||||||||||||
|
Balance, December 31, 2011
|
4,586,539 | 459 | 29,897,846 | 2,990 | 2,644,795 | (2,268,625 | ) | 379,619 | ||||||||||||||||||||
|
Stock-based compensation
|
876,351 | 876,351 | ||||||||||||||||||||||||||
|
Issuance of Common stock for services, April 2012
|
31,000 | 3 | 23,247 | 23,250 | ||||||||||||||||||||||||
|
Issuance of Common stock for services, May 2012
|
25,000 | 2 | 16,998 | 17,000 | ||||||||||||||||||||||||
|
Issuance of Common stock for services, June 2012
|
100,000 | 10 | 52,990 | 53,000 | ||||||||||||||||||||||||
|
Issuance of Common stock for services, July 2012
|
100,000 | 10 | 58,990 | 59,000 | ||||||||||||||||||||||||
|
Issuance of Common stock per note payable agreement, October 2012
|
50,000 | 5 | 11,495 | 11,500 | ||||||||||||||||||||||||
|
Reclassification of warrant from liability to additional paid in capital, October 2012
|
73,551 | 73,551 | ||||||||||||||||||||||||||
|
Issuance of Common stock per note payable agreement, November 2012
|
100,000 | 10 | 37,990 | 38,000 | ||||||||||||||||||||||||
|
Conversion of preferred to common stock, November 2012
|
(1,586,539 | ) | (159 | ) | 1,586,539 | 159 | - | |||||||||||||||||||||
|
Issuance of stock and warrants in private placement, November 2012
|
2,004,600 | 200 | 3,376,000 | 338 | (538 | ) | - | |||||||||||||||||||||
|
Issuance of stock and warrants in private placement, December 2012
|
2,000,000 | 200 | 186,822 | 187,022 | ||||||||||||||||||||||||
|
Issuance of common stock to company employees, December 2012
|
500,000 | 50 | 184,950 | 185,000 | ||||||||||||||||||||||||
|
Issuance of warrants in debt facility agreement, December 2012
|
1,063,592 | 1,063,592 | ||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2012
|
(1,369,550 | ) | (1,369,550 | ) | ||||||||||||||||||||||||
|
Balance, December 31, 2012
|
5,004,600 | $ | 500 | 37,766,385 | $ | 3,777 | $ | 5,231,233 | $ | (3,638,175 | ) | $ | 1,597,335 | |||||||||||||||
|
For the Years Ended December 31, 2012 and 2011, and the Period
|
|
from January 12, 2010 (Inception) through December 31, 2012
|
|
Inception
|
||||||||||||
|
Year
|
Year
|
(January 12, 2010)
|
||||||||||
|
Ended
|
Ended
|
through
|
||||||||||
|
12/31/12
|
12/31/11
|
12/31/12
|
||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Net loss
|
$ | (1,369,550 | ) | $ | (2,228,077 | ) | $ | (3,638,175 | ) | |||
|
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
|
(2,498,597 | ) | 1,126,696 | (1,371,901 | ) | |||||||
|
Stock-based compensation
|
876,351 | 392,189 | 1,268,540 | |||||||||
|
Stock issued for services
|
221,250 | - | 221,250 | |||||||||
|
Stock issued for financing fee on note payable
|
49,500 | - | 49,500 | |||||||||
|
Stock issued to employees
|
185,000 | - | 185,000 | |||||||||
|
Amortization of deferred financing fees
|
36,908 | 36,908 | ||||||||||
|
Change in operating assets and liabilities:
|
||||||||||||
|
Cash in trust account
|
- | 2,521 | - | |||||||||
|
Receivable from pre-merger Bullfrog
|
- | 48,637 | 48,637 | |||||||||
|
Deposits
|
137,781 | (99,761 | ) | 38,020 | ||||||||
|
Prepaid expenses
|
(432,185 | ) | (46,619 | ) | (478,804 | ) | ||||||
|
Accounts payable
|
23,621 | 61,104 | 84,915 | |||||||||
|
Other liabilities
|
(2,199 | ) | (2,722 | ) | (4,921 | ) | ||||||
|
Accrued interest
|
1,150 | 18,941 | 29,649 | |||||||||
|
Net cash used in operating activities
|
(2,770,970 | ) | (755,590 | ) | (3,559,881 | ) | ||||||
|
Cash flows from investing activity
|
||||||||||||
|
Acquisition of property
|
(400,000 | ) | (150,000 | ) | (550,000 | ) | ||||||
|
|
||||||||||||
|
Net cash used in investing activity
|
(400,000 | ) | (150,000 | ) | (550,000 | ) | ||||||
|
Cash flows from financing activities
|
||||||||||||
|
Proceeds from sales of common stock
|
- | 545 | 3,066 | |||||||||
|
Proceeds from private placement of common stock, preferred stock and warrants, net of fees
|
1,575,000 | 2,710,000 | 4,285,000 | |||||||||
|
Proceeds from notes payable
|
628,148 | 10,100 | 699,048 | |||||||||
|
Payment of deferred financing fees
|
(244,000 | ) | (244,000 | ) | ||||||||
|
Repayment of notes payable
|
- | - | (30,000 | ) | ||||||||
|
|
||||||||||||
|
Net cash provided by financing activities
|
1,959,148 | 2,720,645 | 4,713,114 | |||||||||
|
Net increase in cash and cash equivalents
|
(1,211,822 | ) | 1,815,055 | 603,233 | ||||||||
|
Cash and cash equivalents, beginning of period
|
1,815,055 | - | - | |||||||||
|
Cash and cash equivalents, end of period
|
$ | 603,233 | $ | 1,815,055 | $ | 603,233 | ||||||
|
Supplemental cash flow information
|
||||||||||||
|
Cash paid during year for interest
|
$ | 1,713 | ||||||||||
|
Noncash investing and financing activities
|
||||||||||||
|
Issuance of common stock for acquisition of mineral property
|
$ | 400 | $ | 700 | ||||||||
|
Issuance of note payable for acquisition of mineral property
|
$ | 550,000 | $ | 650,000 | ||||||||
|
Issuance of note payable for receivable from pre-merger Bullfrog
|
$ | 250,000 | $ | 250,000 | ||||||||
|
Conversion of note payable and accrued interest to common stock, preferred stock and warrants in private placement
|
$ | 201,150 | $ | 940,900 | $ | 1,142,050 | ||||||
|
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.
|
|
Before
|
After
|
|
|
Fair market value of common stock
|
$0.38
|
$0.38
|
|
Exercise price
|
$0.60
|
$0.40
|
|
Term
|
1.92 Years
|
1.92 Years
|
|
Volatility range
|
68.4%
|
68.4%
|
|
Risk-free rate
|
0.25%
|
0.25%
|
|
Fair value of warrant
|
$398,444
|
$605,578
|
|
12/31/12
|
12/31/11
|
|||||||
|
Stock options
|
4,060,000 | 4,060,000 | ||||||
|
Warrants
|
19,124,225 | 4,563,625 | ||||||
|
Preferred stock
|
5,004,600 | 4,586,539 | ||||||
|
(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
|
10
|
-
|
||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
|||||||||
|
Forfeited
|
-
|
-
|
-
|
-
|
|||||||||
|
Cancelled
|
-
|
-
|
-
|
-
|
|||||||||
|
Balance at December 31, 2011
|
4,060,000
|
$
|
0.40
|
9.75
|
-
|
||||||||
|
Granted
|
-
|
-
|
-
|
-
|
|||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
|||||||||
|
Forfeited
|
-
|
-
|
-
|
-
|
|||||||||
|
Cancelled
|
-
|
-
|
-
|
-
|
|||||||||
|
Balance at December 31, 2012
|
4,060,000
|
$
|
0.40
|
8.75
|
-
|
||||||||
|
Options exercisable at December 31, 2012
|
2,436,000
|
$
|
0.40
|
8.75
|
-
|
||||||||
|
Options expected to vest
|
4,060,000
|
-
|
|||||||||||
|
Closing date of private placement
|
||||||||||||||||
|
9/30/11
|
11/19/12
|
12/17/12
|
Total warrant liability
|
|||||||||||||
|
Beginning balance at December 31, 2010
|
$ | -- | $ | -- | $ | -- | $ | -- | ||||||||
|
Issuance of derivative warrants in private placement
|
1,235,229 | -- | -- | 1,235,229 | ||||||||||||
|
Exercise or expiration
|
-- | -- | -- | -- | ||||||||||||
|
Change in fair value of warrant liability
|
1,126,696 | -- | -- | 1,126,696 | ||||||||||||
|
Balance at December 31, 2011
|
2,361,925 | -- | -- | 2,361,925 | ||||||||||||
|
Issuance of derivative warrants in private placement
|
-- | 1,345,150 | 312,978 | 1,658,128 | ||||||||||||
|
Exercise or expiration
|
-- | -- | -- | -- | ||||||||||||
|
Change in fair value of warrant liability
|
(2,288,374 | ) | (282,499 | ) | 72,276 | (2,498,597 | ) | |||||||||
|
Reclassification of warrant from liability to equity
|
(73,551 | ) | -- | -- | (73,551 | ) | ||||||||||
|
Ending balance at December 31, 2012
|
$ | -- | $ | 1,062,651 | $ | 385,254 | $ | 1,447,905 | ||||||||
|
2011 Private Placement
|
9/30/11
|
12/31/11
|
10/1/12
|
|
Fair market value of common stock
|
$0.60
|
$0.95
|
$0.18
|
|
Exercise price
|
$0.60
|
$0.60
|
$0.60
|
|
Term (1)
|
3 Years
|
2.75 Years
|
2.0 Years
|
|
Volatility range (2)
|
68.5%
|
63.9%
|
69.7%
|
|
Risk-free rate (3)
|
0.50%
|
0.50%
|
0.25%
|
|
2012 Private Placement
|
11/19/12
|
12/17/12
|
12/31/12
|
|
Fair market value of common stock
|
$0.46
|
$0.32
|
$0.37
|
|
Exercise price
|
$0.35
|
$0.35
|
$0.35
|
|
Term (1)
|
4 Years
|
4 Years
|
(4)
|
|
Volatility range (2)
|
68.7%
|
68.6%
|
68.3%
|
|
Risk-free rate (3)
|
0.33%
|
0.37%
|
0.36%
|
|
|
(1)
|
The term is the remaining years until expiration of warrants.
|
|
|
(2)
|
The Company does not have a trading market value upon which to base its forward-looking volatility. Accordingly, the Company selected a peer company that provided a reasonable basis upon which to calculate volatility.
|
|
|
(3)
|
The risk-free rate used represents the yield on zero coupon US Government Securities with a period to maturity consistent with the interval described in (2), above.
|
|
|
(4)
|
The remaining term for the 2012 Private Placement with a November 19, 2012 closing date was 3.88 years, and the December 17, 2012 closing date was 3.96 years.
|
|
December 10, 2012
|
|
|
Fair market value of common stock
|
$0.35
|
|
Exercise price
|
$0.35
|
|
Term (1)
|
3 Years
|
|
Volatility range (2)
|
65.8%
|
|
Risk-free rate (3)
|
0.33%
|
|
|
(1)
|
The term is the remaining years until expiration of warrants.
|
|
|
(2)
|
The Company does not have a trading market value upon which to base its forward-looking volatility. Accordingly, the Company selected peer companies that provided a reasonable basis upon which to calculate volatility.
|
|
|
(3)
|
The risk-free rate used represents the yield on zero coupon US Government Securities with a period to maturity consistent with the interval described in (2), above.
|
|
2011
|
2010
|
||
|
Federal statutory income tax rate
|
(35.0%)
|
(35.0%)
|
|
|
Other
|
0.57%
|
(0.00%)
|
|
|
Permanent differences
|
0.02%
|
0.00%
|
|
|
Increase in valuation allowance
|
34.41%
|
35.00%
|
|
|
Net income tax provision (benefit)
|
-
|
-
|
|
2012
|
2011
|
||
|
Deferred tax assets:
|
|||
|
Federal and state net operating loss carryovers
|
$1,118,955
|
$199,485
|
|
|
Mineral Property
|
119,639
|
12,969
|
|
|
Warrant Liability
|
-0-
|
394,344
|
|
|
Stock compensation
|
443,989
|
137,266
|
|
|
Accrued vacation
|
2,962
|
-0-
|
|
|
Reorganization Costs
|
-0-
|
49,886
|
|
|
Deferred tax asset
|
$1,685,545
|
$793,950
|
|
Deferred tax liabilities:
|
|||
|
Warrant Liability
|
(480,165)
|
-0-
|
|
|
Total deferred liabilities
|
(480,165)
|
-0-
|
|
|
Net deferred tax asset
|
1,205,380
|
793,950
|
|
|
Less: valuation allowance
|
(1,205,380)
|
(793,950)
|
|
|
Deferred tax asset
|
$ -0-
|
$ -0-
|
|
Payment Date
|
Payment Amount
|
|
Effective Date (June 11, 2012)
|
$25,000
|
|
Six months after Effective Date
|
$25,000
|
|
June 11, 2013
|
$30,000
|
|
June 11, 2014
|
$35,000
|
|
June 11, 2015
|
$40,000
|
|
June 11, 2016
|
$45,000
|
|
June 11, 2017
|
$50,000
|
|
June 11, 2018
|
$55,000
|
|
June 11, 2019
|
$60,000
|
|
June 11, 2020
|
$65,000
|
|
June 11, 2021
|
$70,000
|
|
June 11, 2022
|
$75,000
|
|
Product
|
Base net smelter return royalty
|
Average market price
|
Maximum buy-down net smelter return royalty
|
|
GOLD
|
1.00
|
Less than $1,200/troy oz.
|
0.50
|
|
1.50
|
$1,201 to $1,600/troy oz.
|
0.75
|
|
|
2.00
|
$1,601 to $2,000/troy oz.
|
1.00
|
|
|
2.50
|
$2,001 to $2,400/troy oz.
|
1.25
|
|
|
3.00
|
$2,401 to $2,800/troy oz.
|
1.50
|
|
|
3.50
|
$2,801 to $3,200/troy oz.
|
1.75
|
|
|
4.00
|
Greater than $3,200/troy oz.
|
2.00
|
|
|
SILVER
|
1.00
|
Less than $15/troy oz.
|
0.50
|
|
1.50
|
$15.01 to $30/troy oz.
|
0.75
|
|
|
2.00
|
$30.01 to $45/troy oz.
|
1.00
|
|
|
2.50
|
$45.01 to $60/troy oz.
|
1.25
|
|
|
3.00
|
$60.01 to $75/troy oz.
|
1.50
|
|
|
3.50
|
$75.01 to $90/troy oz.
|
1.75
|
|
|
4.00
|
Greater than $90/troy oz.
|
2.00
|
|
|
OTHER
|
2.00
|
As determined by products
|
1.00
|
|
1.
|
$100,000 prior to June 11, 2013
|
|
2.
|
An additional $150,000 prior to June 11, 2014
|
|
3.
|
An additional $200,000 prior to June 11, 2015
|
|
4.
|
An additional $200,000 prior to June 11, 2016
|
|
5.
|
An additional $200,000 prior to June 11, 2017
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|