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 Cash Flows
|
3
|
|
|
Notes to Consolidated Financial Statements
|
4
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
15
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk.
|
27
|
|
Item 4.
|
Controls and Procedures.
|
27
|
|
|
OTHER INFORMATION
|
28
|
|
Item 1.
|
Legal Proceedings
|
28
|
|
Item 1A.
|
Risk Factors
|
28
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
28
|
|
Item 3.
|
Defaults Upon Senior Securities
|
28
|
|
Item 4.
|
Mine Safety Disclosures
|
28
|
|
Item 5.
|
Other Information
|
28
|
|
Item 6.
|
Exhibits
|
28
|
|
Signatures
|
29
|
|
|
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)
|
|
|
|
March 31, 2013 and December 31, 2012
|
|
Assets
|
3/31/13
|
12/31/12
|
||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 492,775 | $ | 603,233 | ||||
|
Deposits
|
13,344 | 13,344 | ||||||
|
Prepaid expenses
|
472,761 | 478,804 | ||||||
|
Total current assets
|
978,880 | 1,095,381 | ||||||
|
Other assets
|
||||||||
|
Mineral properties
|
1,200,700 | 1,200,700 | ||||||
|
Deferred financing fees
|
1,107,235 | 1,270,684 | ||||||
|
Total other assets
|
2,307,935 | 2,471,384 | ||||||
|
Total assets
|
$ | 3,286,815 | $ | 3,566,765 | ||||
|
Liabilities and Stockholders' Equity (Deficit)
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable
|
$ | 99,592 | $ | 84,915 | ||||
|
Other liabilities
|
9,271 | 8,462 | ||||||
|
Total current liabilities
|
108,863 | 93,377 | ||||||
|
Warrant liability
|
1,193,874 | 1,447,905 | ||||||
|
Note payable
|
987,179 | 428,148 | ||||||
|
Total liabilities
|
2,289,916 | 1,969,430 | ||||||
|
Stockholders' equity (deficit)
|
||||||||
|
Preferred stock, 50,000,000 shares authorized, $.0001 par value
|
||||||||
|
Series A 687,500 and 3,000,000 issued and outstanding as of 3/31/13 and 12/31/12, respectively
|
69 | 300 | ||||||
|
Series B 2,004,600 issued and outstanding as of 3/31/13 and 12/31/12
|
200 | 200 | ||||||
|
Common stock, 200,000,000 shares authorized, $ .0001 par value; 42,278,945 shares
|
||||||||
|
and 37,766,385 shares issued and outstanding as of 3/31/13 and 12/31/12, respectively
|
4,228 | 3,777 | ||||||
|
Additional paid in capital
|
5,751,458 | 5,231,233 | ||||||
|
Deficit accumulated during the exploration stage
|
(4,759,056 | ) | (3,638,175 | ) | ||||
|
Total stockholders' equity
|
996,899 | 1,597,335 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 3,286,815 | $ | 3,566,765 | ||||
|
BULLFROG GOLD CORP.
|
|
(An Exploration Stage Company)
|
|
|
|
For the Three Months Ended March 31, 2013 and 2012, and the Period
|
|
from January 12, 2010 (Inception) through March 31, 2013
|
|
Inception
|
||||||||||||
|
(January 12, 2010)
|
||||||||||||
|
Three Months Ended
|
through
|
|||||||||||
|
3/31/13
|
3/31/12
|
3/31/13
|
||||||||||
|
Revenue
|
$ | - | $ | - | $ | - | ||||||
|
Operating expenses
|
||||||||||||
|
General and administrative
|
329,083 | 273,332 | 2,546,465 | |||||||||
|
Exploration costs
|
446,242 | 327,202 | 1,551,961 | |||||||||
|
Marketing
|
694,665 | 259,608 | 2,341,069 | |||||||||
|
Total operating expenses
|
1,469,990 | 860,142 | 6,439,495 | |||||||||
|
Net operating loss
|
(1,469,990 | ) | (860,142 | ) | (6,439,495 | ) | ||||||
|
Gain on forgiveness of debt
|
- | - | 28,499 | |||||||||
|
Interest expense
|
(175,712 | ) | - | (244,782 | ) | |||||||
|
Revaluation of warrant liability
|
524,821 | 792,809 | 1,896,722 | |||||||||
|
Net loss
|
$ | (1,120,881 | ) | $ | (67,333 | ) | $ | (4,759,056 | ) | |||
|
Weighted average common shares outstanding – basic and diluted
|
40,191,546 | 29,897,846 | ||||||||||
|
Loss per common share – basic and diluted
|
$ | (0.03 | ) | $ | (0.00 | ) | ||||||
|
BULLFROG GOLD CORP.
|
|
(An Exploration Stage Company)
|
|
|
|
For the Three Months Ended March 31, 2013 and 2012, and the Period
|
|
from January 12, 2010 (Inception) through March 31, 2013
|
|
Inception
|
||||||||||||
|
(January 12, 2010)
|
||||||||||||
|
Three months ended
|
through
|
|||||||||||
|
3/31/13
|
3/31/12
|
3/31/13
|
||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Net loss
|
$ | (1,120,881 | ) | $ | (67,333 | ) | $ | (4,759,056 | ) | |||
|
Adjustments to reconcile net loss to net cash used in operating activities
|
||||||||||||
|
Gain on forgiveness of debt
|
- | - | (28,499 | ) | ||||||||
|
Revaluation of warrant liability
|
(524,821 | ) | (792,809 | ) | (1,896,722 | ) | ||||||
|
Stock-based compensation
|
181,220 | 332,692 | 1,449,760 | |||||||||
|
Stock issued for services
|
160,000 | - | 381,250 | |||||||||
|
Stock issued for financing fee on note payable
|
- | - | 49,500 | |||||||||
|
Stock issued to employees
|
- | - | 185,000 | |||||||||
|
Amortization of deferred financing fees
|
163,449 | - | 200,357 | |||||||||
|
Change in operating assets and liabilities:
|
||||||||||||
|
Receivable from pre-merger Bullfrog
|
- | - | 48,637 | |||||||||
|
Deposits
|
- | 143,187 | 38,020 | |||||||||
|
Prepaid expenses
|
6,043 | 33,290 | (472,761 | ) | ||||||||
|
Accounts payable
|
14,677 | (29,285 | ) | 99,592 | ||||||||
|
Other liabilities
|
809 | (1,946 | ) | (4,112 | ) | |||||||
|
Accrued interest
|
- | - | 29,649 | |||||||||
|
Net cash used in operating activities
|
(1,119,504 | ) | (382,204 | ) | (4,679,385 | ) | ||||||
|
Cash flows from investing activity
|
||||||||||||
|
Acquisition of property
|
- | - | (550,000 | ) | ||||||||
|
|
||||||||||||
|
Net cash used in investing activity
|
- | - | (550,000 | ) | ||||||||
|
Cash flows from financing activities
|
||||||||||||
|
Proceeds from sales of common stock
|
- | - | 3,066 | |||||||||
|
Proceeds from private placement of common stock, preferred stock and warrants, net of fees
|
450,015 | - | 4,735,015 | |||||||||
|
Proceeds from notes payable
|
559,031 | - | 1,258,079 | |||||||||
|
Payment of deferred financing fees
|
- | - | (244,000 | ) | ||||||||
|
Repayment of notes payable
|
- | - | (30,000 | ) | ||||||||
|
|
||||||||||||
|
Net cash provided by financing activities
|
1,009,046 | - | 5,722,160 | |||||||||
|
Net increase (decrease) in cash and cash equivalents
|
(110,458 | ) | (382,204 | ) | 492,775 | |||||||
|
Cash and cash equivalents, beginning of period
|
603,233 | 1,815,055 | - | |||||||||
|
Cash and cash equivalents, end of period
|
$ | 492,775 | $ | 1,432,851 | $ | 492,775 | ||||||
|
Supplemental cash flow information
|
||||||||||||
|
Cash paid during year for interest
|
$ | 12,263 | ||||||||||
|
·
|
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.
|
|
3/31/13
|
3/31/12
|
|
|
Stock options
|
4,060,000
|
4,060,000
|
|
Warrants
|
20,972,285
|
4,563,625
|
|
Preferred stock
|
2,692,100
|
4,586,539
|
|
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.
|
||||
|
Number of Options
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Life (Years)
|
Aggregate
Intrinsic
Value
|
||||||||||
|
Balance at December 31, 2012
|
4,060,000
|
$
|
0.40
|
8.75
|
-
|
||||||||
|
Granted
|
-
|
-
|
-
|
-
|
|||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
|||||||||
|
Forfeited
|
-
|
-
|
-
|
-
|
|||||||||
|
Cancelled
|
-
|
-
|
-
|
-
|
|||||||||
|
Balance at March 31, 2013
|
4,060,000
|
$
|
0.40
|
8.75
|
-
|
||||||||
|
Options exercisable at March 31, 2013
|
3,248,000
|
$
|
0.40
|
8.75
|
-
|
||||||||
|
Options expected to vest
|
4,060,000
|
-
|
|||||||||||
|
Closing date of private placement
|
Total warrant liability
|
|||
|
11/19/12
|
12/17/12
|
2/4/13
|
||
|
Ending balance at December 31, 2012
|
$1,062,651
|
$385,254
|
$ -
|
$1,447,905
|
|
Issuance of derivative warrants in private placement
|
--
|
--
|
270,790
|
270,790
|
|
Exercise or expiration
|
--
|
--
|
--
|
--
|
|
Change in fair value of warrant liability
|
(359,284)
|
(132,046)
|
(33,491)
|
(524,821)
|
|
Ending balance at March 31, 2013
|
$703,367
|
$253,208
|
$237,299
|
$1,193,874
|
|
2012 Private Placement
|
12/31/12
|
3/31/13
|
|
Fair market value of common stock
|
$0.37
|
$0.30
|
|
Exercise price
|
$0.35
|
$0.35
|
|
Term (1)
|
(4)
|
(5)
|
|
Volatility range (2)
|
68.3%
|
(6)
|
|
Risk-free rate (3)
|
0.36%
|
0.36%
|
|
February 2013 Private Placement
|
2/4/13
|
3/31/13
|
|
Fair market value of common stock
|
$0.32
|
$0.30
|
|
Exercise price
|
$0.35
|
$0.35
|
|
Term (1)
|
4 Years
|
3.85 Years
|
|
Volatility range (2)
|
63.9%
|
63.3%
|
|
Risk-free rate (3)
|
0.37%
|
0.37%
|
|
|
(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.
|
|
|
(5)
|
The remaining term for the 2012 Private Placement with a November 19, 2012 closing date was 3.64 years, and the December 17, 2012 closing date was 3.72 years.
|
|
|
(6)
|
The volatility for the 2012 Private Placement with a November 19, 2012 closing date was 64.2%, and the December 17, 2012 closing date was 63.6%.
|
|
(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.
|
|
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). 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.
|
|
·
|
During the first quarter of 2013, 12 holes were drilled in the Queen of Sheba area located 2.5 miles northwest of the Main Newsboy deposit, 12 holes were drilled in the main deposit area, one hole was drilled on State of Arizona lands under permit, and one hole drilled about ¾ mile north of the Queen of Sheba area.
|
|
·
|
A new angled hole in the Queen of Sheba area was drilled 20 feet north of a hole cored in 1995 and intersected 25 feet of 2.8 gold ounces per short ton (opt) starting at the surface, including a 5-foot interval that averaged 13.9 gold opt. Drill cuttings from this high grade interval have been examined and found to contain free gold in granular and wire forms about 40 mesh in size and within a matrix of quartz and specular hematite.
|
|
·
|
The 12 holes drilled in the Main deposit area were drilled to expand mineralization in the eastern higher grade zone discovered in 2012 and to further define the northeastern perimeter of the open pit proposed in 1992. Eight holes drilled during Phases 1 – 3 in this area contained continuous mineralization that averaged 39 feet in thickness with average grades of 0.054 gold opt and 0.55 silver opt
.
|
|
Base NSR, %
|
Prices
|
Max. Buy- Down NSR, %
|
|
|
Gold
|
1.0
|
less than $1,200/ tr oz
|
0.50
|
|
1.5
|
$1,201 to 1600
|
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.
|
|
Three months ended
|
||||||||
|
3/31/13
|
3/31/12
|
|||||||
|
Revenue
|
$
|
-
|
$
|
-
|
||||
|
Operating Expenses
|
||||||||
|
General and Administrative
|
329,083
|
273,332
|
||||||
|
Exploration Costs
|
446,242
|
327,202
|
||||||
|
Marketing
|
694,665
|
259,608
|
||||||
|
Total Operating Expenses
|
1,469,990
|
860,142
|
||||||
|
Net Operating Loss
|
(1,469,990
|
)
|
(860,142
|
)
|
||||
|
Interest Expense
|
(175,712
|
)
|
-
|
|||||
|
Revaluation of Warrant Liability
|
524,821
|
792,809
|
||||||
|
Net Loss
|
$
|
(1,120,881
|
)
|
$
|
(67,333
|
)
|
||
|
|
1.
|
General and Administrative variance of approximately $55,000 is due the increase in legal fees and document preparation fees associated with public filings. We had a total of 15 forms filed with the SEC in compliance with Federal Securities laws in the three months ending March 31, 2013 versus five in the three months ending March 31, 2012.
|
|
|
2.
|
Exploration costs for the three months ended March 31, 2013 were approximately $446,000 versus $327,000 for the same period in 2012, an increase of approximately $119,000 due to the following
|
|
|
a.
|
There was approximately $340,000 spent on phase 3 drilling and assaying the Newsboy Project in the three months ending March 31, 2013 versus $266,000 spent on phase 1 drilling and assaying the Newsboy Project in the three months ending March 31, 2012 for a difference of approximately $74,000. However, there was an additional $67,000 phase 1 expenses that were incurred in 2011 for a total phase 1 drilling and assaying cost of approximately $333,000 for a difference of approximately $7,000 between phase 1 and phase 3 drilling and assaying cost.
|
|
|
b.
|
There was also an increase of approximately $45,000 for the three months ended March 31, 2013 paid to consultants to stake additional claims at the Newsboy Project. We recorded 160 mining claims with the US BLM and Maricopa County that were duly staked in January and February 2013 to increase the land holdings from 4,958 to approximately 7,400 acres.
|
|
|
3.
|
Marketing expenses for the three months ended March 31, 2013 were approximately $695,000 versus $260,000 for the same period in 2012. On December 17, 2012, the Company entered into a consulting agreement (the "Consulting Agreement") with Antibes International Corp. ("Antibes") to provide management consulting, business advisory, shareholder information and public relations services to the Company. In connection with the Consulting Agreement, the Company paid Antibes $500,000 from the proceeds of a private placement that was completed on December 17, 2012. On January 31, 2013, the Company amended the Consulting Agreement with Antibes to reduce the aggregate cash compensation payable thereunder from $1 million to $900,000 and paid the remaining $400,000 from the proceeds of the February 2013 Private Placement. The Consulting Agreement is being amortized through July 2013.
|
|
|
4.
|
The increase in interest expense of approximately $175,000 is due to on December 10, 2012 (the “Closing Date”), the Company entered into the Facility with RMB, as the lender, in the amount of $4.2 million. In conjunction with the Facility with RMB, the Company paid financing fees of approximately $1,300,000 in cash and warrants in 2012. These fees were capitalized as deferred financing fees and will be amortized over the life of the Facility using the effective interest method. Amortization of deferred financing fees included in interest expense in 2013 was approximately $163,000. See Note 4 in the Notes to the Consolidated Financial Statements for additional discussion and valuation of the RMB warrants and related note payable.
|
|
|
5.
|
The Revaluation of Warrant Liability of approximately $525,000 for the three months ended March 31, 2013 versus $793,000 for the same period in 2012 resulting in an decrease of approximately $268,000. See Note 3 in the Notes to the Consolidated Financial Statements for a complete 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
|
5
|
26
|
|||||||||||||||||||
|
Office & Warehouse Rent
|
1
|
1
|
1
|
-
|
3
|
|||||||||||||||||
|
Office Supplies
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
|
Professional Consulting
|
11
|
16
|
18
|
8
|
53
|
|||||||||||||||||
|
Technician Consulting
|
1
|
2
|
3
|
1
|
7
|
|||||||||||||||||
|
Consulting Expense
|
3
|
13
|
2
|
2
|
20
|
|||||||||||||||||
|
Land Fees
|
20
|
-
|
2
|
33
|
55
|
|||||||||||||||||
|
Insurance
|
-
|
-
|
2
|
-
|
2
|
|||||||||||||||||
|
Project Public Relations
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
|
Drilling & Coring
|
-
|
11
|
220
|
40
|
271
|
|||||||||||||||||
|
Assaying
|
-
|
-
|
28
|
4
|
32
|
|||||||||||||||||
|
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
|
88
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
644
|
|||
|
DIFFERENCE
|
132
|
223
|
(188)
|
(23)
|
144
|
|||||||||||||||||
|
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
|
-
|
2
|
5
|
|||||||||||||||||
|
Professional fees
|
227
|
9
|
18
|
24
|
278
|
|||||||||||||||||
|
Exchange listing
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
|
Interest expense
|
2
|
-
|
-
|
-
|
2
|
|||||||||||||||||
|
Financing fees
|
244
|
-
|
-
|
-
|
244
|
|||||||||||||||||
|
Other
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
|
TOTAL
|
509
|
45
|
52
|
26
|
632
|
|||||||||||||||||
|
DIFFERENCE
|
(75)
|
6
|
(8)
|
18
|
(59)
|
|||||||||||||||||
|
|
1.
|
A first draw down on December 11, 2012 for approximately $428,000 which was used to pay legal fees related to the closing of the RMB Facility of approximately $87,000 and the remaining arrangement fee of $244,000 due to RMB (the arrangement fee was 7% of the Facility for a total of $294,000, however, the Company paid RMB $50,000 in May 2012 to be applied to the total arrangement fee leaving a balance due at closing of $244,000), therefore the Company received net cash from the first draw down of approximately $97,000.
|
|
|
2.
|
A second draw down on January 30, 2013 for approximately $317,000.
|
|
|
3.
|
A third draw down on March 6, 2013 for approximately $242,000.
|
|
|
4.
|
A fourth draw down on April 2, 2013 for approximately $337,000.
|
|
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 $200,000 prior to June 11, 2017
|
|
Exhibit Number
|
Description
|
|
31
|
Certification of Chief Executive Officer and Chief Financial Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
|
|
32
|
Certification of Chief Executive Officer and Chief Financial Officer filed pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
|
|
101.ins
|
XBRL Instance Document**
|
|
101.sch
|
XBRL Taxonomy Schema Document**
|
|
101.cal
|
XBRL Taxonomy Calculation Document**
|
|
101.def
|
XBRL Taxonomy Linkbase Document**
|
|
101.lab
|
XBRL Taxonomy Label Linkbase Document**
|
|
101.pre
|
XBRL Taxonomy Presentation Linkbase Document**
|
|
* Filed herein
|
|
|
** In accordance with Rule 406T of Regulation S-T, the XBRL related information in Exhibit 101 to this Amendment to our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2013 shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
|
|
|
Date: May 10, 2013
|
BULLFROG GOLD CORP.
|
||
|
By:
|
/s/ David Beling
|
||
|
Name: David Beling
|
|||
|
Title: President, Chief Executive Officer and Chief Financial Officer (Principal Executive Officer and Principal Financial and Accounting Officer)
|
|||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|