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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
41-2252162
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
897 Quail Run Drive
|
|
|
Grand Junction, Colorado
|
81505
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
||
|
Non-accelerated filer (Do not check if a smaller reporting company)
|
o
|
Smaller reporting company
|
x
|
|
|
Financial Information
|
Page
|
|
Item 1.
|
Consolidated Financial Statements (Unaudited)
|
|
|
Consolidated Balance Sheets
|
1
|
|
|
Consolidated Statements of Operations
|
2
|
|
|
Consolidated Statements of Stockholders’ Equity (Deficit)
|
3
|
|
|
Consolidated Statements of Cash Flows
|
4
|
|
|
Notes to Consolidated Financial Statements
|
5
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
15
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk.
|
20
|
|
Item 4.
|
Controls and Procedures.
|
20
|
|
|
OTHER INFORMATION
|
|
|
Item 1.
|
Legal Proceedings
|
22
|
|
Item 1A.
|
Risk Factors
|
22
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
22
|
|
Item 3.
|
Defaults Upon Senior Securities
|
22
|
|
Item 4.
|
Mine Safety Disclosures
|
22
|
|
Item 5.
|
Other Information
|
22
|
|
Item 6.
|
Exhibits
|
22
|
|
Signatures
|
23
|
|
|
Exhibit 10.1
|
Option to purchase and royalty agreement between Standard Gold Corp. and Arden Larson
|
EX10.1
|
|
Exhibit 31
|
Section 302 Certification of President, Chief Executive Officer and Chief Financial Officer
|
EX31
|
|
Exhibit 32
|
Section 906 Certification of President, Chief Executive Officer and Chief Financial Officer
|
EX32
|
|
BULLFROG GOLD CORP.
|
||||||||
|
(An Exploration Stage Company)
|
||||||||
|
|
||||||||
|
June 30, 2012 and December 31, 2011
|
||||||||
|
Assets
|
6/30/12
|
12/31/11
|
||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 312,974 | $ | 1,815,055 | ||||
|
Deposits
|
7,938 | 151,125 | ||||||
|
Prepaid expenses
|
9,255 | 46,619 | ||||||
|
Total current assets
|
330,167 | 2,012,799 | ||||||
|
Other assets
|
||||||||
|
Mineral properties
|
975,700 | 800,700 | ||||||
|
Total assets
|
$ | 1,305,867 | $ | 2,813,499 | ||||
|
Liabilities and Stockholders' Equity (Deficit)
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable
|
$ | 183,779 | $ | 61,294 | ||||
|
Other liabilities
|
11,911 | 10,661 | ||||||
|
Total current liabilities
|
195,690 | 71,955 | ||||||
|
Warrant liability
|
1,148,068 | 2,361,925 | ||||||
|
Total liabilities
|
1,343,758 | 2,433,880 | ||||||
|
Stockholders' equity
|
||||||||
|
Preferred stock, 50,000,000 shares authorized, $.0001 par value
|
||||||||
|
Series A 4,586,539 issued and outstanding as of 6/30/12 and 12/31/11, respectively
|
459 | 459 | ||||||
|
Common stock, 200,000,000 shares authorized, $ .0001 par value; 30,053,846 shares
|
||||||||
|
and 29,897,846 shares issued and outstanding as of 6/30/12 and 12/31/11, respectively
|
3,005 | 2,990 | ||||||
|
Additional paid in capital
|
3,815,243 | 3,208,096 | ||||||
|
Deficit accumulated during the exploration stage
|
(3,856,598 | ) | (2,831,926 | ) | ||||
|
Total stockholders' equity (deficit)
|
(37,891 | ) | 379,619 | |||||
|
Total liabilities and stockholders' equity
|
$ | 1,305,867 | $ | 2,813,499 | ||||
|
BULLFROG GOLD CORP.
|
||||||||||||||||||||
|
(An Exploration Stage Company)
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
For the Three Months Ended June 30, 2012 and 2011, the Six Months Ended June 30, 2012 and 2011
|
||||||||||||||||||||
|
and the Cumulative Period from January 12, 2010 (Inception) through June 30, 2012
|
||||||||||||||||||||
|
Inception
|
||||||||||||||||||||
|
(January 12, 2010)
|
||||||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
through
|
||||||||||||||||||
|
6/30/12
|
6/30/11
|
6/30/12
|
6/30/11
|
6/30/12
|
||||||||||||||||
|
Revenue
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
|
Operating expenses
|
||||||||||||||||||||
|
General and administrative
|
268,279 | 25,761 | 540,112 | 25,761 | 1,167,992 | |||||||||||||||
|
Exploration costs
|
531,811 | - | 860,512 | - | 998,908 | |||||||||||||||
|
Marketing
|
578,297 | - | 837,905 | - | 1,212,758 | |||||||||||||||
|
Total operating expenses
|
1,378,387 | 25,761 | 2,238,529 | 25,761 | 3,379,658 | |||||||||||||||
|
Net operating loss
|
(1,378,387 | ) | (25,761 | ) | (2,238,529 | ) | (25, 761 | ) | (3,379,658 | ) | ||||||||||
|
Gain on forgiveness of debt
|
- | - | - | - | 28,499 | |||||||||||||||
|
Interest expense
|
- | (6,408 | ) | - | (12,402 | ) | (29,299 | ) | ||||||||||||
|
Revaluation of warrant liability
|
421,048 | - | 1,213,857 | - | (476,140 | ) | ||||||||||||||
|
Net loss
|
$ | (957,339 | ) | $ | (32,169 | ) | $ | (1,024,672 | ) | $ | (38,163 | ) | $ | (3,856,598 | ) | |||||
|
Weighted average common shares outstanding – basic and diluted
|
29,927,190 | 8,978,523 | 29,912,437 | 8,978,523 | ||||||||||||||||
|
Loss per common share – basic and diluted
|
$ | (0.03 | ) | $ | (0.00 | ) | $ | (0.03 | ) | $ | (0.00 | ) | ||||||||
|
BULLFROG GOLD CORP.
|
||||||||||||||||||||||||||||
|
(An Exploration Stage Company)
|
||||||||||||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||||||||||||||||||||
|
For the Period from January 12, 2010 (inception) through June 30, 2012
|
||||||||||||||||||||||||||||
|
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 | ||||||||||||||||||||
|
Stock-based compensation
|
513,912 | 513,912 | ||||||||||||||||||||||||||
|
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 | ||||||||||||||||||||||||
|
Net loss for the six months ended June 30, 2012
|
(1,024,672 | ) | (1,024,672 | ) | ||||||||||||||||||||||||
|
Balance, June 30, 2012
|
4,586,539 | $ | 459 | 30,053,846 | $ | 3,005 | $ | 3,815,243 | $ | (3,856,598 | ) | $ | (37,891 | ) | ||||||||||||||
|
BULLFROG GOLD CORP.
|
||||||||||||
|
(An Exploration Stage Company)
|
||||||||||||
|
|
||||||||||||
|
For the Six Months Ended June 30, 2012 and 2011, and the Period
|
||||||||||||
|
from January 12, 2010 (Inception) through June 30, 2012
|
||||||||||||
|
Inception
|
||||||||||||
|
(January 12, 2010)
|
||||||||||||
|
Six Months Ended
|
through
|
|||||||||||
|
6/30/12
|
6/30/11
|
6/30/12
|
||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Net loss
|
$ | (1,024,672 | ) | $ | (38,163 | ) | $ | (3,856,598 | ) | |||
|
Adjustments to reconcile net loss to net cash used in operating activities
|
||||||||||||
|
Gain on forgiveness of debt
|
- | - | (28,499 | ) | ||||||||
|
Revaluation of warrant liability
|
(1,213,857 | ) | - | 476,140 | ||||||||
|
Stock-based compensation
|
513,912 | - | 906,101 | |||||||||
|
Stock issued for services
|
93,250 | 93,250 | ||||||||||
|
Change in operating assets and liabilities:
|
||||||||||||
|
Receivable from pre-merger Bullfrog
|
- | 15,661 | 48,637 | |||||||||
|
Deposits
|
143,187 | - | 43,426 | |||||||||
|
Prepaid expenses
|
37,364 | - | (9,255 | ) | ||||||||
|
Accounts payable
|
122,485 | - | 183,779 | |||||||||
|
Other liabilities
|
1,250 | - | (1,472 | ) | ||||||||
|
Accrued interest
|
- | 12,402 | 28,499 | |||||||||
|
Net cash used in operating activities
|
(1,327,081 | ) | (10,100 | ) | (2,115,992 | ) | ||||||
|
Cash flows from investing activity
|
||||||||||||
|
Acquisition of property
|
(175,000 | ) | - | (325,000 | ) | |||||||
|
|
||||||||||||
|
Net cash used in investing activity
|
(175,000 | ) | - | (325,000 | ) | |||||||
|
Cash flows from financing activities
|
||||||||||||
|
Proceeds from sales of common stock
|
- | - | 3,066 | |||||||||
|
Proceeds from private placement of common stock, preferred stock and warrants
|
- | - | 2,710,000 | |||||||||
|
Proceeds from notes payable
|
- | 10,100 | 70,900 | |||||||||
|
Repayment of notes payable
|
- | - | (30,000 | ) | ||||||||
|
|
||||||||||||
|
Net cash provided by financing activities
|
- | 10,100 | 2,753,966 | |||||||||
|
Net increase (decrease) in cash and cash equivalents
|
(1,502,081 | ) | - | 312,974 | ||||||||
|
Cash and cash equivalents, beginning of period
|
1,815,055 | - | - | |||||||||
|
Cash and cash equivalents, end of period
|
$ | 312,974 | $ | - | $ | 312,974 | ||||||
|
Noncash investing and financing activities
|
||||||||||||
|
Issuance of common stock for acquisition of mineral property
|
$ | 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 | ||||||||||
|
Conversion of notes payable to common stock, preferred stock and warrants in private placement
|
$ | 940,900 | ||||||||||
|
Contribution of deposits by shareholder
|
$ | 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, 2011
|
4,060,000
|
$
|
0.40
|
9.75
|
$2,233,000
|
||||||||
|
Granted
|
-
|
-
|
-
|
||||||||||
|
Exercised
|
-
|
-
|
-
|
||||||||||
|
Forfeited
|
-
|
-
|
-
|
||||||||||
|
Cancelled
|
-
|
-
|
-
|
||||||||||
|
Balance at June 30, 2012
|
4,060,000
|
$
|
0.40
|
9.25
|
$933,800
|
||||||||
|
Options exercisable at June 30, 2012
|
1,624,000
|
$
|
0.40
|
9.25
|
$373,520
|
||||||||
|
Options expected to vest
|
4,060,000
|
||||||||||||
|
Weighted average fair value of options granted during the period
|
-
|
||||||||||||
|
Date share issued
|
Shares issued
|
|
April 20, 2012
|
25,000
|
|
April 30, 2012
|
6,000
|
|
May 17, 2012
|
25,000
|
|
June 11, 2012
|
50,000
|
|
June 27, 2012
|
50,000
|
|
Warrant Liability Amount
|
||||
|
Balance at December 31, 2011
|
$ | 2,361,925 | ||
|
Exercise or expiration
|
-- | |||
|
Change in fair value of warrant liability
|
(1,213,857 | ) | ||
|
Ending balance at June 30, 2012
|
$ | 1,148,068 | ||
|
Inception
|
December 31, 2011
|
June 30, 2012
|
|
|
Fair market value of common stock
|
$0.60
|
$0.95
|
$0.63
|
|
Exercise price
|
$0.60
|
$0.60
|
$0.60
|
|
Term (1)
|
3 Years
|
2.75 Years
|
2.25 Years
|
|
Volatility range (2)
|
68.5%
|
63.9%
|
66.36%
|
|
Risk-free rate (3)
|
0.50%
|
0.50%
|
0.41%
|
|
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
|
|
·
|
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).
|
|
·
|
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.
|
|
Three months ended
|
||||||||
|
6/30/12
|
6/30/11
|
|||||||
|
Revenue
|
$
|
-
|
$
|
-
|
||||
|
Operating Expenses
|
||||||||
|
General and Administrative
|
268,279
|
25,761
|
||||||
|
Exploration Costs
|
531,811
|
-
|
||||||
|
Marketing
|
578,297
|
-
|
||||||
|
Total Operating Expenses
|
1,378,387
|
25,761
|
||||||
|
Net Operating Loss
|
(1,378,387
|
)
|
(25,761)
|
|||||
|
Interest Expense
|
-
|
(6,408
|
)
|
|||||
|
Revaluation of Warrant Liability
|
421,048
|
-
|
||||||
|
Net Loss
|
$
|
(957,339
|
)
|
$
|
(32,169
|
)
|
||
|
1.
|
General and Administrative variance of approximately $243,000 due to the following:
|
|||
|
a.
|
Stock-based compensation of approximately $72,000 as a result of the 2011 Equity Incentive Plan in which options were granted to two officers of the Company and one consultant to the Company. See Note 2 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of common stock options.
|
|||
|
b.
|
The Company having approximately $81,000 in payroll costs for the three months ended June 30, 2012. The Company did not have any employees for this period in 2011 and therefore had zero payroll expense.
|
|
|
c.
|
The Company has engaged two financing companies to provide funds for continued operations. As part of the financing agreements, we paid one company $50,000 and the other company $12,500 for a total of $62,500 as nonrefundable, upfront fees. There were no financing fees for the same period in 2011.
|
|
2.
|
Exploration costs variance of approximately $532,000 due to the following:
|
|||
|
a.
|
There was approximately $317,000 spent on drilling the Newsboy Project, which included drilling costs, water truck and drill pad excavation. There were no costs for the same period in 2011.
|
|||
|
b.
|
The Company spent an additional $12,000 on samples testing for the above mentioned drilling results. There were no costs for the same period in 2011.
|
|||
|
c.
|
There was approximately $61,000 expense for geology consultants and $38,000 expense for filing fees for the three months ended June 30, 2012. There were no costs for the same period in 2011.
|
|||
|
d.
|
The Company paid $100,000 to Moneta Porcupine Mines (“Moneta”) for their historical data related to their exploration activities from when they owned the Newsboy Project from 1993 through 1995. This data included assay certificates and drill logs of nearly all 154 historical drill holes from 1987 to 1992 and eight additional holes drilled by Moneta during 1994 and 1995.
|
|||
|
3.
|
Marketing expenses for the three months ended June 30, 2012 were approximately $578,000 versus $0 for the same period in 2011. Approximately $109,000 of the expense is stock-based compensation for the Company’s marketing and investor relations consultants. See Note 2 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of common stock options. In addition, there was approximately $455,000 spent on investor relation programs, including 156,000 shares valued at approximately $93,000 that were issued to various consultants.
|
|||
|
4.
|
The Revaluation of Warrant Liability of $421,048 for the three months ended June 30, 2012 resulted from warrants issued as part of the private placement. The change in value to the Warrant Liability is primarily due to the fair value price per share of $0.75 at March 31, 2012 and the fair value price per share of $0.63 at June 30, 2012. See Note 3 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of the warrant liability.
|
|
Six months ended
|
||||||||
|
6/30/12
|
6/30/11
|
|||||||
|
Revenue
|
$
|
-
|
$
|
-
|
||||
|
Operating Expenses
|
||||||||
|
General and Administrative
|
540,112
|
25,761
|
||||||
|
Exploration Costs
|
860,512
|
-
|
||||||
|
Marketing
|
837,905
|
-
|
||||||
|
Total Operating Expenses
|
2,238,529
|
25,761
|
||||||
|
Net Operating Loss
|
(2,238,529
|
)
|
(25,761
|
)
|
||||
|
Interest Expense
|
-
|
(12,402
|
)
|
|||||
|
Revaluation of Warrant Liability
|
1,213,857
|
-
|
||||||
|
Net Loss
|
$
|
(1,024,672
|
)
|
$
|
(38,163
|
)
|
||
|
1.
|
General and Administrative variance of approximately $514,000 due to the following:
|
|||
|
a.
|
Stock-based compensation of approximately $204,000 as a result of the 2011 Equity Incentive Plan in which options were granted to two officers of the Company and one consultant to the Company. See Note 2 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of common stock options.
|
|
b.
|
The Company having approximately $162,000 in payroll costs for the three months ended June 30, 2012. The Company did not have any employees for this period in 2011 and therefore had zero payroll expense.
|
|
|
c.
|
The Company has engaged two financing companies to provide funds for continued operations. As part of the financing agreements, we paid one company $50,000 and the other company $12,500 for a total of $62,500 as nonrefundable, upfront fees. There were no financing fees for the same period in 2011.
|
|
|
d.
|
The Company incurring professional fees (legal, accounting and other) of approximately $75,000 for the six months ended June 30, 2012 versus $26,000 for the same period in 2011. These fees are incurred as a result of being a publicly traded company and the related reporting requirements.
|
|
2.
|
Exploration costs variance of approximately $861,000 due to the following:
|
|||
|
a.
|
There was approximately $530,000 spent on drilling the Newsboy Project, which included drilling costs, water truck and drill pad excavation. There were no costs for the same period in 2011.
|
|||
|
b.
|
The Company spent an additional $66,000 on samples testing for the above mentioned drilling results. There were no costs for the same period in 2011.
|
|||
|
c.
|
There was approximately $122,000 expense for geology consultants and $40,000 expense for filing fees for the three months ended June 30, 2012. There were no costs for the same period in 2011.
|
|||
|
d.
|
The Company paid $100,000 to Moneta Porcupine Mines (“Moneta”) for their historical data related to their exploration activities from when they owned the Newsboy Project from 1993 through 1995. This data included assay certificates and drill logs of nearly all 154 historical drill holes from 1987 to 1992 and eight additional holes drilled by Moneta during 1994 and 1995.
|
|||
|
3.
|
Marketing expenses for the six months ended June 30, 2012 were approximately $838,000 versus $0 for the same period in 2011. Approximately $310,000 of the expense is stock-based compensation for the Company’s marketing and investor relations consultants. See Note 2 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of common stock options. In addition, there was approximately $505,000 spent on investor relation programs, including 156,000 shares valued at approximately $93,000 that were issued to various consultants.
|
|||
|
4.
|
The Revaluation of Warrant Liability of $1,213,857 for the six months ended June 30, 2012 resulted from warrants issued as part of the private placement. The change in value to the Warrant Liability is primarily due to the fair value price per share of $0.95 at December 31, 2011 and the fair value price per share of $0.63 at June 30, 2012. See Note 3 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of the warrant liability.
|
|
|
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 $200,000 prior to June 11, 2017
|
|
Exhibit Number
|
Description
|
|
|
10.1
|
Option to purchase and royalty agreement between Standard Gold Corp. and Arden Larson
|
|
|
31
|
Certification of Chief Executive Officer and Chief Financial Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
32
|
Certification of Chief Executive Officer and Chief Financial Officer filed pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
Date: August 3, 2012
|
BULLFROG GOLD CORP.
|
||
|
By:
|
/s/ David Beling
|
||
|
Name: David Beling
|
|||
|
Title: President, Chief Executive Officer and Chief Financial Officer (Principal Executive Officer and Principal Financial and Accounting Officer)
|
|||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|