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.
|
Minnesota
|
20-0803515
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
Large accelerated filer
|
o |
Accelerated filer
|
o |
| Non-accelerated filer | o | Smaller reporting company | x |
|
·
|
our ability to raise additional capital as required;
|
|
·
|
the market price for graphite, vanadium, gold, uranium and for any other minerals which we may find;
|
|
·
|
ongoing joint ventures;
|
|
·
|
the results of our proposed exploration programs on our mineral properties;
|
|
·
|
environmental regulations that may adversely impact cost and operations; and
|
|
·
|
our ability to find joint venture partners, as needed, for the development of our property interests.
|
|
1
|
Post-tax: NPV (10% Discount Cash Flow)(1)(2)
|
US$389,797,113
|
|
2
|
Post-tax: IRR (1)(2)
|
31.2%
|
|
3
|
Payback (2)
|
4.84 years
|
|
4
|
Capital cost (“CAPEX”)
|
US$149.9 million
|
|
5
|
Design Development Allowance (to cover potential quantity and rate changes during detailed design and execution)
|
US$13.8 million
|
|
6
|
Owners Contingency
|
US$24.6 million
|
|
7
|
On-site Operating Costs (“OPEX”) per tonne of concentrate, (year 3 onward)
|
US$353
|
|
8
|
Transportation per tonne of concentrate (from mine site to Madagascar Port year 3 onward)
|
US$182
|
|
9
|
Transportation per tonne of concentrate (from Madagascar Port to European Customer Port from year 3 onward)
|
US$155
|
|
10
|
Average annual production of concentrate
|
53,017 tonnes
|
|
11
|
Life of Mine
|
26 years
|
|
12
|
Graphite concentrate sale price (US$/tonne at Start Up - 2017)
|
US$1,689 per tonne
|
|
13
|
Average Head Grade
|
7.04%
|
|
14
|
Average ore mined per annum over Life of Mine
|
856,701 tonnes
|
|
15
|
Average stripping ratio
|
0.81:1
|
|
16
|
Average carbon recovery
|
87.80%
|
|
•
|
|
|
•
|
Note 2: Values shown are based on nominal cash flows, which include the effect of inflation. Costs are increased on an annual basis by the relevant inflation index.
|
|
Proven reserves
|
14,170,000
|
Tonnes @ 7.0% C grade
|
|
Probable reserves
|
8,367,000
|
Tonnes @ 7.04% C grade
|
|
Grade (graphitic carbon)
|
7.04%
|
Average plant head feed over LOM
|
|
Waste to ore ratio
|
0.81:1
|
|
|
Processing rate
|
856,701
|
Tonnes per annum
|
|
Mine life
|
26 years
|
|
|
Recovery
|
87.8%
|
|
|
Average annual product tonnes
|
53,017
|
|
Category
|
Tonnage
|
C Grade (%)
|
|
Proven
|
14,170,000
|
7.00
|
|
Probable
|
8,367,000
|
7.04
|
|
Proven and Probable
|
22,437,000
|
7.02
|
|
Product Size
|
Mass
Distribution % |
Product
Grade(%) Carbon |
|
+48 mesh (jumbo flake)
|
23.6
|
96.9
|
|
+65 mesh (coarse flake)
|
14.6
|
97.1
|
|
+80 mesh (large flake)
|
8.2
|
97.0
|
|
+100 mesh (medium flake)
|
6.9
|
97.2
|
|
+150 mesh (medium flake)
|
15.5
|
97.3
|
|
+200 mesh (small flake)
|
10.1
|
98.1
|
|
-200 mesh (fine flake)
|
21.1
|
97.5
|
|
Product Size
|
Mass
Distribution % |
Product Grade (%)
Carbon |
|
>50 mesh
|
23.6
|
96.9
|
|
-50 to +80 mesh
|
22.7
|
97.1
|
|
-80 to +100 mesh
|
6.9
|
97.2
|
|
-100 mesh
|
46.8
|
97.6
|
|
●
|
Raw water supply (from a network of bore holes extracting ground water)
|
|
●
|
Power supply (temporary during construction) and then a permanent diesel power station to supply the plantand permanent camp
|
|
●
|
Sanitation for the plant, permanent camp, and temporary during construction)
|
|
●
|
Storm water control and management
|
|
●
|
Temporary accommodation during construction
|
|
●
|
Permanent accommodation (340 people)
|
|
●
|
All permanent buildings (offices, workshops, stores, laboratory)
|
|
●
|
All buried services (potable water, sewage, stormwater, electrical reticulation)
|
|
●
|
In plant roads
|
|
●
|
Haul road
|
|
●
|
Tailings Storage Facility
|
|
●
|
Tailings pipe line to the TSF
|
|
●
|
Return water pipe line from the TSF back to the plant
|
|
●
|
Rock dumps and Run of Mine Ore (“
ROM
”) pads
|
|
Category
|
Cost (US$ Million)
|
|
Capital Cost
|
149.9
|
|
Design Development Allowance
|
13.8
|
|
Subtotal
|
163.7
|
|
Contingency
|
24.5
|
|
Total
|
188.2*
|
|
*Excludes taxes, tariffs, duties and interest
|
|
|
Cost Centres
|
Cost (US$ Million)
|
|
Pre-production
|
37.3
|
|
Tailings Storage Facility
|
24.3
|
|
Mechanicals
|
20.8
|
|
Electrical, Control & Instrumentation
|
20.8
|
|
External services
|
17.9
|
|
Earthworks
|
11.8
|
|
Piping
|
7.4
|
|
Structural
|
5.6
|
|
Transport
|
5.5
|
|
Vendor packages
|
3.4
|
|
Civil works
|
2.5
|
|
Consumables and spares
|
2.4
|
|
Buildings, fittings
|
2.1
|
|
Plate work
|
1.9
|
|
Total Capital Costs
|
163.7
|
|
Category
|
Year 3 onwards
|
|
Mining
|
US$3.90
|
|
Processing
|
US$11.00
|
|
General and Administrative
|
US$6.80
|
|
Total OPEX per Tonne of Feed
|
US$21.70
|
|
Costs have been rounded.
|
|
Category
|
Year 3 onwards
|
|
Mining
|
US$64
|
|
Processing
|
US$179
|
|
General and Administrative
|
US$110
|
|
Total OPEX cost per Tonne of Concentrate at Mine Site
|
US$353
|
|
Costs have been rounded
|
|
|
●
|
The flake size distribution could be worse than expected
|
|
●
|
The product grade could be lower than expected
|
|
●
|
The recoveries could be lower than expected or a combination of all of these
|
|
Category
|
Value
|
|
Average price / tonne of concentrate (at start up, 2017)
|
US$1,689
|
|
Internal Rate of Return (“IRR”) - Project Equity
|
31.2%
|
|
NPV @ 8% Discounted Cash Flow
|
US$521,602,408
|
|
NPV @ 10% Discounted Cash Flow
|
US$389,797,113
|
|
NPV @ 12% Discounted Cash Flow
|
US$293,649,899
|
|
Project Payback Period
|
4.84 years
|
|
* Assumes that the project is financed through 50% equity finance and 50% corporate debt. The debt assumptions used in the model assumes a rate of 5.75% over LIBOR, with LIBOR forecast to escalate to 3.54% by 2022. An arranging fee is also assumed.
|
|
|
●
|
11.31 South African Rand (“
ZAR
”) to US$1, moving in line with purchasing power parity
|
|
●
|
0.833 Euro to US$1, fixed for the modelled period
|
|
●
|
2,746 Malagasy Ariary (“
MGA
”) to US$1, moving in line with purchasing power parity
|
|
1.
|
The exploration permit covering the Molo pit expired in 2011 and has yet to be officially renewed (Exploration Permit #3432 is the permit in question).
|
|
2.
|
Current delays in issuing new mining permits.
|
|
1.
|
Requirement that all voids / excavations be backfilled without exception.
|
|
2.
|
Inaccurate landownership data.
|
|
3.
|
The unit costs of moving product are high.
|
|
4.
|
Project NPV and IRR lower than the PEA
|
|
5.
|
Theft during construction & operation (diesel, cable, etc.)
|
|
6.
|
No off take agreements signed yet or formal product specifications received.
|
|
7.
|
The current execution strategy calls for contracts to be placed before permits are granted.
|
|
8.
|
The project has modelled the diesel price at 0.8 US$ / litre.
|
|
9.
|
ESIA review timeframes could extend past the planned project start date - indications are 6-9 months forESIA approval from date of submission to the O.N.E (The Madagascan Government department of the Environment)
|
|
10.
|
The process design may not achieve the optimal balance between the competing requirements of:
|
|
a.
|
Maximizing coarse flake recovery
|
|
b.
|
Maximizing product carbon grade
|
|
c.
|
Maximizing overall recovery
|
|
11.
|
Future Land Claims (Ancestral Rights).
|
|
12.
|
The process plant may not achieve a consistent on spec product, especially as the feed grade to the plant v
aries and this may make process control difficult.
|
|
13.
|
Madagascan political situation remains potentially unstable.
|
|
14.
|
Difficult logistics getting material on and off the island plus very bad roads.
|
|
15.
|
Contractors P&G’s high due to locality.
|
|
16.
|
The projects returns are reliant on a real term increase in the price of graphite.
|
|
17.
|
Implementation of the preferential taxation arrangement may be difficult.
|
|
18.
|
The debt funding assumptions may not be achievable.
|
|
•
|
Evaluate a range of different attrition mill media to determine if flake degradation can be reduced without affecting the concentrate grade;
|
|
•
|
Develop a grinding energy versus concentrate grade relationship for the best grinding media. This will allowa more accurate prediction of the required attrition mill grinding energy as a function of the final concentrate grade;
|
|
•
|
Conduct attrition mill vendor tests to aid in the sizing of the equipment;
|
|
•
|
Carry out vendor testing on graphite tailings using the optimized reagent regime proposed by the reagent supplier; and
|
|
•
|
Complete a series of flotation tests on samples covering the mine life past the initial 5 years.
|
|
•
|
Bulk material flow test work;
|
|
•
|
Additional test work, in conjunction with vendors and in line with ongoing technical developments, aimed at further refinement of the polishing and attrition milling processes;
|
|
•
|
Concentrate attritioning circuit static and dynamic thickening tests, including reagent scoping and optimization trials;
|
|
•
|
Further investigation into potentially replacing the final tailings disposal positive displacement pumps withmore common centrifugal pump trains by reducing the slurry solids concentration for overland pumping. This will include examination into whether the overall water balance and supply system can reasonably accommodate such a change.
|
|
•
|
Additional geotechnical investigations at the proposed new construction and permanent camp site,particularly at the location of the new potable water storage tanks
|
|
•
|
A detailed geotechnical investigation will need to be undertaken to identify and confirm suitable sources of concrete aggregate and concrete sand materials at the location of the project site. This testing will need toinclude for concrete material testing and the production of concrete trial mixes with the material identified
|
|
•
|
The geotechnical information will also need to confirm the suitability for construction of all the material to be excavated from the Return Water Dam (“
RWD
”). It is proposed that all the material excavated from the
RWD is utilised in the works as processed fill material
|
|
•
|
Confirmation as to whether the material from the proposed borrow pit near Fotadrevo (which will be used to supply all fill material for the TSF starter wall construction) can be utilised as fill material, or if this materialcan be stabilized in some manner and used in the works
|
|
•
|
A detailed topographical survey will need to be undertaken of the proposed construction site, borrow pit areasand the access road between Fotadrevo and the mine site. This information is required prior to the final detailed design of the plant layout and associated earthworks
|
|
•
|
Updating the current dynamic water balance including a dynamic TSF water balance. The current waterbalance only assumed average monthly inflows from the TSF into the RWD. It would be recommended to confirm the water availability on the Molo Graphite Project if drought conditions occur and the TSF model element is included in the dynamic water balance
|
|
•
|
Water quality and quantity data is required to provide a baseline for comparison once the Molo Mine iscommissioned. To provide the necessary baseline data, regular ground and surface water quality monitoring must be carried out leading up to the date when the Molo Mine will be commissioned. Additionally proposed monitoring and scavenger wells must be installed. This also should include the installation of flow meters on relevant pipelines to verify the dynamic water balance with measured flow rates during operations
|
|
•
|
The installation of a weather station on the Molo Graphite Project site should be done as soon as possible.
|
|
•
|
The installation and testing of the additional well field boreholes must be undertaken. The groundwater resource model must be updated to include site specific borehole data.
|
|
•
|
The environmental geochemical test work of the Molo 2015 FS should be confirmed by selective testing of samples from the latest exploration and metallurgical test programs. The geochemical model should beupdated accordingly.
|
|
•
|
GCS recommends the installation of a suitable weather station at or as near as possible to the proposedproject site, even before construction commences. Accurate, local weather data is almost non-existent in Madagascar. This data will prove invaluable for model calibration, improvement in baseline understanding and for future energy supply options which could utilise wind and or solar power generation
|
|
•
|
Clean energy supply should be considered as a medium to long term target
|
|
•
|
Appointment of a community representative and the establishment of a mandate to sensitise the local communities prior to any project activities
|
|
•
|
Monitoring and auditing to commence at project preparation phase
|
|
•
|
Compilation of Standard Operating Procedures for Environmental and Social aspects requiring direct management and intervention
|
|
•
|
It is recommended that actual activity data, (e.g. kilometres travelled, or litres of diesel consumed) for a financial year is used when a Green House Gas (“
GHG
”) assessment is being calculated. Given that this
project involves an estimation of a future GHG assessment for activities yet to begin, a series of assumptions have been made in order to obtain the activity data required to undertake this calculation
|
|
•
|
Community recruitment, skills development and training should begin at project preparation phase
|
|
•
|
An application for the exploration permit in Energizer’s name is a critical step in the larger permitting and licensing regime and requires early attention and dedicated involvement
|
|
•
|
Security of land tenure is a process and is estimated to take 7 months, thus this process should be commissioned as early as possible
|
|
•
|
Application for all other necessary permits (water use, construction, mineral processing, transportation, export, labour etc should be undertaken within the ESIA review period (6 months), which is expected to befrom March till August 2015
|
|
•
|
Compilation of a comprehensive legal register
|
|
•
|
Municipal elections are scheduled for July 2015. It is recommended that all above-mentioned permitting processes should commence prior to and in anticipation of these elections.
|
|
•
|
The permitting and licensing of the proposed Molo Graphite Project requires dedicated attention to ensure consistent momentum in application for and delivery of permits and licenses. This is extremely relevantwithinthe Malagasy context.
|
|
•
|
The full rheology and beaching characteristics for the tailings are not known which leaves uncertainties regarding the optimum deposition design. This will need to be investigated via large scale tests once suitably sized pilot process plant samples are available. It should be noted that such large scale tests will also provide additional more representative samples which can be used to carry out further testing of other tailings characteristics, such as consolidation, permeability and shear strength, which should be used to validate / revise the assumptions made for the stability assessments, seepage / drainage assessments and water balance
|
|
•
|
The geotechnical investigation was carried out for the general TSF area only, and was not focused on the specific design elements as the location of these was not known at the time. Additional focused geotechnical investigations will be required to confirm the geotechnical conditions at specific locations
|
|
•
|
The depth to groundwater is not known in the immediate vicinity of the RWD. In the event that ground water is shallow, it may not be possible to excavate the RWD basin to the required depth without employing dewatering measures, or alternatively constructing an additional RWD downstream. The depth to groundwater and any seasonal fluctuations will need to be investigated by installation of a groundwater monitoring borehole, which must be monitored during the wet season
|
|
•
|
Water quality data is required over a period of time to provide a baseline for comparison once the TSF is commissioned. To provide the necessary baseline data, regular ground and surface water monitoring must be carried out leading up to the date when the TSF is commissioned
|
|
•
|
The overall design will need to be developed to a level required for construction and to optimise the design with regard to technical, environmental and economic considerations, whilst taking due cognisance of additional information made available, including the additional studies detailed”
|
|
Category
|
Natural
Graphite |
(of which
Natural Flake Graphite) |
Synthetic
Graphite |
Total
|
|
Electrodes
|
-
|
-
|
860
|
860
|
|
Refractories
|
511
|
335
|
-
|
511
|
|
Lubricants
|
50
|
12
|
100
|
150
|
|
Foundries
|
133
|
80
|
-
|
133
|
|
Graphite shapes
1
|
12
|
1-
|
105
|
117
|
|
Batteries
|
74
|
74
|
27
|
101
|
|
Friction Products
|
53
|
22
|
-
|
53
|
|
Others
|
135
2
|
53
|
520
3
|
655
|
|
Total
|
968
|
586
|
1,612
|
2,580
|
|
Source: Roskill estimates
|
||||
|
1
|
Including carbon brushes.
|
|
2
|
Including 35,000t of amorphous graphite in decarburising.
|
|
3
|
Mainly consumption in re-carburisers, but also in foundries, friction materials and refractories.
|
|
OTCBB / OTCQX / OTCQB
(US$)
|
TSX / TSX-V
(CDN$)
|
|||
|
Period
|
High
|
Low
|
High
|
Low
|
|
Fiscal year ended June 30, 2015
|
||||
|
First quarter ended September 30, 2014
|
$0.25
|
$0.11
|
$0.28
|
$0.12
|
|
Second quarter ended December 31, 2014
|
$0.19
|
$0.09
|
$0.20
|
$0.11
|
|
Third quarter ended March 31, 2015
|
$0.11
|
$0.09
|
$0.14
|
$0.12
|
|
Fourth quarter ended June 30, 2015
|
$0.11
|
$0.09
|
$0.14
|
$0.10
|
|
Fiscal year ended June 30, 2014
|
||||
|
First quarter ended September 30, 2013
|
$0.28
|
$0.10
|
$0.28
|
$0.11
|
|
Second quarter ended December 31, 2013
|
$0.16
|
$0.11
|
$0.18
|
$0.12
|
|
Third quarter ended March 31, 2014
|
$0.17
|
$0.12
|
$0.18
|
$0.13
|
|
Fourth quarter ended June 30, 2014
|
$0.14
|
$.011
|
$0.15
|
$0.12
|
|
Fiscal year ended June 30, 2013
|
||||
|
First quarter ended September 30, 2012
|
$0.41
|
$0.27
|
$0.39
|
$0.27
|
|
Second quarter ended December 31, 2012
|
$0.37
|
$0.29
|
$0.37
|
$0.29
|
|
Third quarter ended March 31, 2013
|
$0.34
|
$0.17
|
$0.34
|
$0.18
|
|
Fourth quarter ended June 30, 2013
|
$0.22
|
$0.12
|
$0.23
|
$0.11
|
|
Fiscal year ended June 30, 2012
|
||||
|
First quarter ended September 30, 2011
|
$0.36
|
$0.18
|
$0.34
|
$0.17
|
|
Second quarter ended December 31, 2011
|
$0.26
|
$0.15
|
$0.23
|
$0.15
|
|
Third quarter ended March 31, 2012
|
$0.44
|
$0.17
|
$0.43
|
$0.16
|
|
Fourth quarter ended June 30, 2012
|
$0.48
|
$0.22
|
$0.48
|
$0.22
|
|
Plan Category
|
Number of securities to
be issued upon exercise of outstanding options, and warrants |
Weighted-average
exercise price of outstanding options and warrants |
Number of securities remaining
available for future under equity compensation plans (excluding securities reflected in column (a) |
|
Equity compensation plans approved by security holders
|
--
|
--
|
--
|
|
Equity compensation plans not approved by security holders
|
7,630,000
|
$0.15
|
5,080,000
|
|
·
|
On July 3, 2014, we issued 4,800,000 stock options to directors and officers at $0.15 per share.
|
|
·
|
On September 18, 2014, we issued 571,353 common shares at $0.11 per share upon the exercise of broker common share purchase warrants for proceeds of $72,051.
|
|
·
|
On September 26, 2014 we closed a private placement raising a total of $4,800,000. We issued 34,285,714 common shares at a price of $0.14. We also issued 1,928,571 compensation warrants at $0.14 per share expiring on September 26, 2016.
|
|
·
|
On December 30, 2014 we closed a private placement raising a total of $588,000. We issued 4,900,000 common shares at a price of $0.12. We also issued 147,000 compensation at $0.12 per share expiring on December 30, 2016.
|
|
·
|
On February 26, 2015, we issued 4,480,000 stock options to directors and officers at $0.20 per share.
|
|
·
|
On May 4, 2015 we closed a private placement of 20,550,998 for special warrants at a price of CAD$0.12 per special warrant, representing aggregate gross proceeds of $2,019,947 (CAD$2,466,120). Each special warrant entitled the holder, for no additional consideration, to acquire one unit (“Unit”), with each Unit comprised of one common share of the Company and one half of one common share purchase warrant ("Warrant"). Each full Warrant entitles the holder to purchase one common share at a price of US$0.14 per common share until May 4, 2018. On July 31, 2015, each of these special warrants were converted into one common share and one half one Warrant.
|
|
·
|
On May 20, 2015, we issued 1,000,000 shares of common stock at $0.10 per share as consideration for the Sale and Purchase Agreement and a Mineral Rights Agreements with Malagasy.
|
|
Detailed engineering study
|
$ | 5,500,000 | ||
|
Bulk sampling program to secure off-take agreement
|
$ | 4,000,000 | ||
|
Value engineering study
|
$ | 2,500,000 | ||
|
Metallurgy
|
$ | 500,000 | ||
|
Permitting fees
|
$ | 750,000 | ||
|
Total
|
$ | 13,250,000 |
|
·
|
Amounts spent on mineral properties totalled $4,551,286 (June 30, 2014: $7,343,541), which represents a decrease of $2,792,255. $2.9 million was spent on the Madagascar Molo Graphite Project primarily on work required to complete our company’s feasibility study, authored by DRA Minerals - our EPCM. $1.7 million was spent on the Sagar Property on a drill program to satisfy our Canadian tax agency flow-through share commitment. Going forward, we do not anticipate spending significant amounts of money on the Sagar property.
|
|
·
|
Professional fees totalled $629,817, down $1,135,952 from the year ended June 30, 2014 total of $1,765,769. This represents a 64% decrease in costs between periods. Significant decreases in amounts between periods are as follows:
|
|
o
|
A decrease of approximately $350,000 resulted from the expensing of the entire amount due to our former CEO in the prior period.
|
|
o
|
An approximate $255,000 decrease in legal fees as a result of less corporate activity requiring legal counsel as compared to the prior period.
|
|
o
|
A $480,000 decrease in employee’s compensation during the period.
|
|
·
|
General and administrative costs relate to costs associated with running the Toronto office and the Madagascar operations, cost for travel, investor relations and promotion fees and TSX fees. These costs decreased by $494,558 between periods (June 30, 2015: $863,124 and June 30, 2014: $1,357,682). This represents a 36% decrease between periods. Significant decreases in amounts between periods are as follows:
|
|
o
|
Travel costs were approximately $170,000 lower. In the prior period, significant travel occurred to the Far East and Europe to meet with potential off-take partners. While management travelled to these locals again during the current period, the frequency was less when compare to the prior period.
|
|
o
|
Promotion expenses were $135,000 lower as fewer initiatives were pursued due to limited cash resources and the focus on competing the feasibility study.
|
|
o
|
General office costs, rental charges and filings fees were $100,000 lower
|
|
o
|
We wrote off approximately $50,000 in loans due from related parties.
|
|
·
|
Stock-based compensation decreased by $54,155 (June 30, 2015: 627,264 and June 30, 2014: $681,419). This expense is the Black-Scholes theoretical cost to issue stock options.
|
|
·
|
Depreciation increased from by $3,426 (June 30, 2015: $47,872, June 30, 2014: $44,446). This small increase is due to the increase in fixed assets during the year.
|
|
·
|
Foreign currency translation was in a loss position for the year ended June 30, 2015 totalling $208,194 and in a loss position during the year ending June 30, 2014 of $60,076. This item arises due to the fluctuations in foreign currency exchange rates at the time that transactions occur in a currency other than our functional currency of US dollars and due to the revaluation of balance sheet items from foreign currencies into US dollars as of the date of the balance sheet, namely June 30, 2015. During the current period ended, the U.S. dollar continued materially to strengthened relative to the Canadian dollar (a 16% increase) and other currencies that the Company transacts in resulting in a foreign currency loss.
|
|
·
|
Investment income decreased by $85,981 from $96,092 for the year ended June 30, 2014 to $10,111 for the year ended June 30, 2015. Returns on our passive investments were the reason for this decrease. These amount relate to returns on our passive investments and interest income on cash balances.
|
|
·
|
The warrant liability reduced for the year ended June 30, 2015 by $985,300 from $1,830,151 for the year ended June 30, 2014 to $844,851 for the year ended June 30, 2015. Certain warrants that are currently issued by our company are considered derivative instruments as they were issued in Canadian Dollars, a currency other than our company's functional currency of the US dollar. The estimated fair value of warrants accounted for as liabilities was determined on as of June 30, 2015 and are marked to market at each financial reporting period. The change in fair value of the warrant liability is recorded in the consolidated statements of operations and comprehensive loss as a gain or loss and estimated using the Binomial model.
|
|
·
|
For the year ended June 30, 2015, we sold marketable securities and recognized a gain on sale of $12,278 (June 30, 2014: $Nil) which has been recorded in the statement of operations and comprehensive loss and removed from accumulated other comprehensive income.
|
|
·
|
For the year ended June 30, 2015, management determined that $63,849 of unrealized losses were other than temporary and as such were recognized as an "other expense" in net loss and removed from accumulated other comprehensive income. No entry for the year ended June 30, 2015.
|
|
·
|
For the year ended June 30, 2015, the Company recorded an estimated provision for Part XII.6 tax and related penalties and interest and tax indemnity of $42,242 and $147,845 respectively as a result of unfulfilled flow through commitments as at December 31, 2014.
|
|
·
|
From inception through June 30, 2004, we raised $59,750 through the issuance of 9,585,000 common shares.
|
|
·
|
For the year ended June 30, 2005, we did not raise any capital from new financings.
|
|
·
|
For the year ended June 30, 2006, we raised $795,250 through the issuance of 2,750,000 common shares and 2,265,000 common share purchase warrants.
|
|
●
|
For the year ended June 30, 2007, we raised $17,300,000 through the issuance of 34,600,000 common shares and 29,000,250 common share purchase warrants
.
|
|
·
|
For the year ended June 30, 2008, we did not raise any capital from new financings.
|
|
·
|
For the year ended June 30, 2009, we raised $680,000 through the issuance of 6,800,000 common shares and 3,400,000 common share purchase warrants.
|
|
·
|
For the year ended June 30, 2010, we raised $6,500,000 through the issuance of 21,666,667 common shares and 21,666,667 common share purchase warrants.
|
|
·
|
For the year ended June 30, 2011, we raised net proceeds of $13,178,708 through the issuance of 30,936,654 common shares and 15,468,328 common share purchase warrants and $886,501 (by issuing 4,549,500 common shares) through the exercise of common share purchase warrants.
|
|
·
|
For the year ended June 30, 2012, we raised proceeds of $635,000 (by issuing 2,540,000 common shares) through the issuance of common shares and $84,000 (by issuing 510,000 common shares) through the exercise of common stock purchase options.
|
|
·
|
For the year ended June 30, 2013, we raised net proceeds of $4,076,133 through the issuance of 18,157,142 common shares and 3,513,599 common share purchase warrants and $105,000, by issuing 700,000 common shares, through the exercise of common stock purchase options.
|
|
·
|
For the year ended June 30, 2014, we raised net proceeds of $9,559,926 through the issuance of 90,523,283 common shares and 39,312,130 common share purchase warrants.
|
|
·
|
For the year ended June 30, 2015, we raised net proceeds of $6,663,148 through the issuance of 40,757,067 common shares and 22,626,569 common share purchase warrants.
|
|
·
|
On July 9, 2013, we issued 1,255,000 stock options to directors, officers and consultants at $0.11 per share.
|
|
·
|
Between July 26, 2013 and August 1, 2013, we closed a private placement raising $813,212 (CAD$837,500) and $1,230,000. We issued 16,950,001 common stock at prices of CAD$0.125 and $0.12 per share. We issued 402,000 compensation warrants at an exercise price of CAD$0.125 and 150,000 compensation warrants at an exercise price of $0.12.
|
|
·
|
On September 19, 2013, we issued 750,000 stock options to directors, officers and consultants at $0.15 per share.
|
|
·
|
On October 9, 2013, we issued 250,000 stock options to a director at $0.13 per share.
|
|
·
|
On December 18, 2013 we closed a non-brokered financing and raised $1,479,023 (CAD$1,566,490). We issued 11,189,215 common shares at CAD$0.14 per share. We also issued 671,353 compensation warrants at CAD$0.14 per share.
|
|
·
|
On January 10, 2014, we issued 4,625,000 stock options to directors and officers at $0.18 per share.
|
|
·
|
On January 15, 2014 and January 31, 2014, we closed a private placement raising a total of $6,906,008 (CAD$7,486,088). The Company issued 62,384,067 common shares at CAD$0.12 and 31,192,033 common share purchase warrants. We also issued 3,396,744 compensation warrants as an exercise price of $0.11 per share.
|
|
·
|
On February 6, 2014, we issued 250,000 stock options to a consultant at $0.18 per share.
|
|
·
|
On June 23, 2014, we issued 2,500,000 shares of our common stock to Malagasy at $0.13 per share for the Molo Graphite Project.
|
|
·
|
On July 3, 2014, we issued 4,800,000 stock options to directors and officers at $0.15 per share.
|
|
·
|
On September 18, 2014, we issued 571,353 common shares at $0.11 per share upon the exercise of broker common share purchase warrants for proceeds of $72,051.
|
|
·
|
On September 26, 2014 we closed a private placement raising a total of $4,800,000. We issued 34,285,714 common shares at a price of $0.14. We also issued 1,928,571 compensation warrants at $0.14 per share expiring on September 26, 2016.
|
|
·
|
On December 16, 2014, our authorized capital was increased from an aggregate 450,000,000 shares to (650,000,000) shares, par value of $0.001 per share, of which 640,000,000 will be deemed common shares and the remaining 10,000,000 will be deemed eligible to be divisible into classes, series and types as designated by the board of directors.
|
|
·
|
On December 30, 2014 we closed a private placement raising a total of $588,000. We issued 4,900,000 common shares at a price of $0.12. We also issued 147,000 compensation at $0.12 per share expiring on December 30, 2016.
|
|
·
|
On February 26, 2015, we issued 4,480,000 stock options to directors and officers at $0.20 per share.
|
|
·
|
On May 4, 2015 we closed a private placement of 20,550,998 for special warrants at a price of CAD$0.12 per special warrant, representing aggregate gross proceeds of $2,019,947 (CAD$2,466,120). Each special warrant entitled the holder, for no additional consideration, to acquire one unit (“Unit”), with each Unit comprised of one common share of the Company and one half of one common share purchase warrant ("Warrant"). Each full Warrant entitles the holder to purchase one common share at a price of $0.14 per common share until May 4, 2018. On July 31, 2015, each of these special warrants were converted into one common share and one half one Warrant.
|
|
·
|
On May 20, 2015, we issued 1,000,000 shares of common stock at $0.10 per share as consideration for the Sale and Purchase Agreement and a Mineral Rights Agreements with Malagasy.
|
|
·
|
"Income Taxes (ASC Topic 740): Presentation of an Unrecognized Tax Benefit when a Net Operating Loss Carry forward, a Similar Tax Loss, or a Tax Credit Carry forward Exists" ("ASU 2013 11") was issued during July 2013. FASB issued guidance on how to present an unrecognized tax benefit. The guidance is effective for annual periods beginning after December 15, 2013 for public companies. The Company has adopted this pronouncement.
|
|
·
|
"Presentation of Financial Statements Going Concern (ASC Topic 205 40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern ("ASU 2014 15") was issued during August 2014. FASB issued guidance on how to account for and disclose going concern risks. This guidance is effective for annual periods beginning after December 15, 2016.
|
|
Name
|
Age
|
Position
|
|
V. Peter Harder
|
63
|
Chairman of the Board of Directors and Director
|
|
John Sanderson
|
80
|
Vice Chairman and Director
|
|
Craig Scherba
|
43
|
President, Chief Executive Officer and Director
|
|
Robin Borley
|
47
|
Senior Vice President of Mine Development and Director
|
|
Peter Liabotis
|
45
|
Chief Financial Officer
|
|
Quentin Yarie
|
50
|
Director
|
|
Albert A. Thiess, Jr.
|
68
|
Director
|
|
Dean Comand
|
49
|
Director
|
|
Dalton Larson
|
75
|
Director
|
|
·
|
be responsible for the appointment, compensation, retention, termination and oversight of the work of any independent auditor engaged for the purpose of preparing or issuing an audit report or performing other audit, review or attest services for the Company;
|
|
·
|
discuss the annual audited financial statements and the quarterly unaudited financial statements with management and, if necessary the independent auditor prior to their filing with the SEC in the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q;
|
|
·
|
review with the company’s financial management on a periodic basis (a) issues regarding accounting principles and financial statement presentations, including any significant changes in the company’s selection or application of accounting principles, and (b) the effect of any regulatory and accounting initiatives, as well as off-balance sheet structures, on the financial statements of the company;
|
|
·
|
monitor the Company’s policies for compliance with federal, state, local and foreign laws and regulations and the Company’s policies on corporate conduct;
|
|
·
|
maintain open, continuing and direct communication between the board of directors, the committee and both the company’s independent auditors and its internal auditors; and
|
|
·
|
monitor our compliance with legal and regulatory requirements, with the authority to initiate any special investigations of conflicts of interest, and compliance with federal, state and local laws and regulations, including the Foreign Corrupt Practices Act.
|
|
1.
|
A petition under the Federal bankruptcy laws or any state insolvency law was filed by or against, or a receiver, fiscal agent or similar officer was appointed by a court for the business or property of such person, or any partnership in which he was a general partner at or within two years before the time of such filing, or any corporation or business association of which he was an executive officer at or within two years before the time of such filing;
|
|
2.
|
Such person was convicted in a criminal proceeding or is a named subject of a pending criminal proceeding (excluding traffic violations and other minor offenses);
|
|
3.
|
Such person was the subject of any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining him from, or otherwise limiting, the following activities:
|
|
a.
|
Acting as a futures commission merchant, introducing broker, commodity trading advisor, commodity pool operator, floor broker, leverage transaction merchant, any other person regulated by the Commodity Futures Trading Commission, or an associated person of any of the foregoing, or as an investment adviser, underwriter, broker or dealer in securities, or as an affiliated person, director or employee of any investment company, bank, savings and loan association or insurance company, or engaging in or continuing any conduct or practice in connection with such activity;
|
|
b.
|
Engaging in any type of business practice; or
|
|
c.
|
Engaging in any activity in connection with the purchase or sale of any security or commodity or
in connection with any violation of Federal or State securities laws or Federal commodities laws;
|
|
4.
|
Such person was the subject of any order, judgment or decree, not subsequently reversed, suspended or vacated, of any Federal or State authority barring, suspending or otherwise limiting for more than 60 days the right of such person to engage in any activity described in paragraph (f)(3)(i) of this section, or to be associated with persons engaged in any such activity;
|
|
5.
|
Such person was found by a court of competent jurisdiction in a civil action or by the Commission to have violated any Federal or State securities law, and the judgment in such civil action or finding by the Commission has not been subsequently reversed, suspended, or vacated;
|
|
6.
|
Such person was found by a court of competent jurisdiction in a civil action or by the Commodity Futures Trading Commission to have violated any Federal commodities law, and the judgment in such civil action or finding by the Commodity Futures Trading Commission has not been subsequently reversed, suspended or vacated;
|
|
7.
|
Such person was the subject of, or a party to, any Federal or State judicial or administrative order, judgment, decree, or finding, not subsequently reversed, suspended or vacated, relating to an alleged violation of:
|
|
a.
|
Any Federal or State securities or commodities law or regulation; or
|
|
b.
|
Any law or regulation respecting financial institutions or insurance companies including, but not limited to, a temporary or permanent injunction, order of disgorgement or restitution, civil money penalty or temporary or permanent cease-and-desist order, or removal or prohibition order; or
|
|
c.
|
Any law or regulation prohibiting mail or wire fraud or fraud in connection with any business entity; or
|
|
8.
|
Such person was the subject of, or a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization (as defined in Section 3(a)(26) of the Exchange Act (15 U.S.C. 78c(a)(26))), any registered entity (as defined in Section 1(a)(29) of the Commodity Exchange Act (7 U.S.C. 1(a)(29)), or any equivalent exchange, association, entity or organization that has disciplinary authority over its members or persons associated with a member.
|
|
Name and
Principal Position |
Fiscal
Year |
Salary
($)
|
Bonus
($)
|
Stock
Award
($)
Note 5
|
Option
Award ($) |
Non
Equity Inventive Plan Compens- aton ($) |
Change in
Pension Value and Non Qualified Deferred Compensation Earnings ($) |
All Other
Compens- ation
($)
Note 1
|
Total
($)
Note 1
|
|
Richard Schler,
Former CEO and
Former Director *
|
2015
|
149,123
(2)
|
0
|
0
|
0
|
0
|
0
|
120,866
(1)
|
269,989
(1)
|
|
2014
|
218,955
(3)
|
0
|
0
|
0
|
0
|
0
|
84,174
(1)
|
303,129
(1)
|
|
|
2013
|
197,008
(4)
|
0
|
0
|
0
|
0
|
0
|
280,428
(1)
|
477,438
(1)
|
|
|
Craig Scherba
CEO, President &
Director **
|
2015
|
57,300
(2)
|
0
|
0
|
0
|
0
|
0
|
45,613
(1)
|
102,913
(1)
|
|
2014
|
167,305
(3)
|
0
|
0
|
0
|
0
|
0
|
61,566
(1)
|
228,871
(1)
|
|
|
2013
|
130,000
(4)
|
0
|
0
|
0
|
0
|
0
|
134,700
(1)
|
264,700
(1)
|
|
|
Robin Borley,
SVP and Director ***
|
2015
|
187,200
(2)
|
0
|
0
|
0
|
0
|
0
|
17,.430
(1)
|
204,630
(1)
|
|
2014
|
116,900
(3)
|
0
|
0
|
0
|
0
|
0
|
26,820
(1)
|
143,720
(1)
|
|
|
2013
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
Peter Liabotis,
Chief Financial Officer & SVP
|
2015
|
103,327
(2)
|
0
|
0
|
0
|
0
|
0
|
44,617
(1)
|
147,944
(1)
|
|
2014
|
210,055
(3)
|
0
|
0
|
0
|
0
|
0
|
58,755
(1)
|
268,810
(1)
|
|
|
2013
|
171,500
(4)
|
0
|
0
|
0
|
0
|
0
|
98,780
(1)
|
270,280
(1)
|
|
|
Brent Nykoliation, SVP
|
2015
|
115,726
(2)
|
0
|
0
|
0
|
0
|
0
|
57,941
(1)
|
173,667
(1)
|
|
2014
|
210,259
(3)
|
0
|
0
|
0
|
0
|
0
|
61,825
(1)
|
272,084
(1)
|
|
|
2013
|
190,009
(4)
|
0
|
0
|
0
|
0
|
0
|
125,720
(1)
|
315,729
(1)
|
|
|
*
|
Mr. Schler was appointed Chief Executive Officer on September 19, 2013.
|
|
**
|
After year end, on July 30, 2015, Mr. Scherba became the Chief Executive Officer, replacing Mr. Schler who resigned from the Company.
|
|
***
|
Mr. Borley was appointed Senior Vice President of Mine Development and a Director on December 1, 2013.
|
|
(1)
|
The values in the “All Other Compensation” above do not represent a cash payment of any kind. Rather these values represent the calculated Black-Scholes theoretical value of granted options. It is important to note that these granted options may or may not ever be exercised. Whether granted options are exercised or not will be based primarily, but not singularly, on the Company’s future stock price and whether the granted options become “in-the-money”. If these granted options are unexercised and expire, the cash value or benefit to the above noted individuals is $nil.
|
|
(2)
|
Salary and/or consulting fees paid and accrued for the fiscal year ended June 30, 2015.
|
|
(3)
|
Salary and/or consulting fees paid and accrued for the fiscal year ended June 30, 2014.
|
|
(4)
|
Salary and/or consulting fees paid and accrued for the fiscal year ended June 30, 2013.
|
|
(5)
|
The amounts, if any, in the “Stock Awards” column of the “Summary Compensation” table have been calculated based upon the aggregate grant date fair value computed in accordance with FASB ASC Topic 718 and there are no awards subject to performance conditions.
|
|
Option Awards
|
|||||
|
Name
|
No. of Securities
Underlying Unexercised
Options
Exercisable (#) |
No. of Securities
Underlying
Unexercised
Options
Unexercisable (#)
|
Equity Incentive Plan
Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
Option
Exercise Price ($) |
Option Expiration
Date |
|
Richard Schler, NEO
|
600,000
675,000
225,000
200,000
1,340,000
650,000
170,000
200,000
475,000
1,100,000
465,000
|
0
|
0
|
0.30
0.29
0.20
0.21
0.28
0.21
0.11
0.15
0.18
0.15
0.20
|
July 1, 2016
July 13, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Sept 19, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Craig Scherba, NEO
|
350,000
200,000
200,000
400,000
750,000
180,000
500,000
250,000
470,000
|
0
|
0
|
0.30
0.20
0.21
0.28
0.21
0.11
0.18
0.15
0.20
|
July 1, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Peter Liabotis, NEO
|
350,000
200,000
200,000
350,000
550,000
150,000
500,000
250,000
450,000
|
0
|
0
|
0.30
0.20
0.21
0.28
0.21
0.11
0.18
0.15
0.20
|
July 1, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Robin Borley, NEO
|
125,000
75,000
300,000
350,000
|
0
|
0
|
0.28
0.21
0.18
0.20
|
March 7, 2017
Feb 27, 2018
Jan 10, 2019
Feb 26, 2020
|
|
Brent Nykoliation, NEO
|
450,000
200,000
200,000
350,000
700,000
175,000
75,000
400,000
400,000
450,000
|
0
|
0
|
0.30
0.20
0.21
0.28
0.21
0.11
0.15
0.18
0.15
0.20
|
July 1, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Sept 19, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
| Stock awards | ||||
| Name |
Number of shares
or units of stock that have not vested (#) |
Market value of
shares or units of stock that have not vested (#) |
Equity incentive plan awards:
number of unearned shares, units or other rights that have not vested (#) |
Equity incentive plan awards:
market or payout value of unearned shares, units or other rights that have not vested ($) |
|
Richard Schler, NEO
|
0
|
0
|
0
|
0
|
|
Craig Scherba, NEO
|
0
|
0
|
0
|
0
|
|
Peter Liabotis, NEO
|
0
|
0
|
0
|
0
|
|
Robin Borley, NEO
|
0
|
0
|
0
|
0
|
|
Brent Nykoliation, NEO
|
0
|
0
|
0
|
0
|
| Option awards | Stock awards | |||
| Name |
Number of Shares
Acquired on Exercise (#) |
Value Realized on
Exercise ($) |
Number of Shares
Acquired on Vesting (#) |
Value
Realized on
Investing ($) |
|
Richard Schler, NEO
|
0
|
0
|
0
|
0
|
|
Craig Scherba, NEO
|
0
|
0
|
0
|
0
|
|
Peter Liabotis, NEO
|
0
|
0
|
0
|
0
|
|
Robin Borley, NEO
|
0
|
0
|
0
|
0
|
|
Brent Nykoliation, NEO
|
0
|
0
|
0
|
0
|
|
Name
|
Grant
date |
Estimated future payouts
under non-equity incentive plan awards |
Estimated future payouts
under equity incentive
plan awards |
All other
stock awards: Number of shares of stock or units
(#)
|
All other
option awards: Number of securities underlying options (#) |
Exercise or base
price of option awards ($/Sh) |
Grant date fair
value of stock and option awards |
||||
|
Threshold
($)
|
Target
($)
|
Maximum
($)
|
Threshold
(#)
|
Target
(#)
|
Maximum
(#)
|
||||||
|
Richard Schler, NEO
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Craig Scherba, NEO
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Peter Liabotis, NEO
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Robin Borley, NEO
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Brent Nykoliation, NEO
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Name
|
Executive contributions
in last FY ($) |
Registrant contributions
in last FY ($) |
Aggregate earnings
in last FY ($) |
Aggregate withdrawals/ distributions
($) |
Aggregate balance
at last FYE ($) |
|
Richard Schler, NEO
|
0
|
0
|
0
|
0
|
0
|
|
Craig Scherba, NEO
|
0
|
0
|
0
|
0
|
0
|
|
Peter Liabotis, NEO
|
0
|
0
|
0
|
0
|
0
|
|
Robin Borley, NEO
|
0
|
0
|
0
|
0
|
0
|
|
Brent Nykoliation, NEO
|
0
|
0
|
0
|
0
|
0
|
|
Name
|
Cash
($) |
Equity
($) |
Pension/NQDC
($) |
Perquisites/benefits
($) |
Tax reimbursement
($) |
Other
($) |
Total
($) |
|
Richard Schler, NEO
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Craig Scherba, NEO
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Peter Liabotis, NEO
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Robin Borley, NEO
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Brent Nykoliation, NEO
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Number of
Shares |
Weighted average
exercise price ($) |
|
|
Outstanding June 30, 2013
|
27,140,000
|
0.28
|
|
Granted
|
7,130,000
|
0.16
|
|
Expired
|
(5,600,000)
|
0.39
|
|
Cancelled
|
(200,000)
|
0.26
|
|
Outstanding, June 30, 2014
|
28,470,000
|
0.23
|
|
Granted
|
9,280,000
|
0.17
|
|
Cancelled
|
(2,385,000)
|
0.21
|
|
Outstanding, June 30, 2015
|
35,365,000
|
0.22
|
|
Outstanding
|
Exercisable
|
||||
|
Exercise Price
|
Number of
shares |
Weighted average
life in years |
Weighted average
exercise price |
Number of
shares |
Weighted average
exercise price |
|
0.30
|
3,600,000
|
1.01
|
0.30
|
3,600,000
|
0.30
|
|
0.29
|
1,650,000
|
1.04
|
0.29
|
1,650,000
|
0.29
|
|
0.20
|
1,640,000
|
1.32
|
0.20
|
1,640,000
|
0.20
|
|
0.21
|
1,910,000
|
1.42
|
0.21
|
1,910,000
|
0.21
|
|
0.28
|
5,400,000
|
1.69
|
0.28
|
5,400,000
|
0.28
|
|
0.23
|
180,000
|
1.90
|
0.23
|
180,000
|
0.23
|
|
0.21
|
5,250,000
|
2.67
|
0.21
|
5,250,000
|
0.21
|
|
0.11
|
1,080,000
|
2.67
|
0.11
|
1,080,000
|
0.11
|
|
0.15
|
675,000
|
3.22
|
0.15
|
675,000
|
0.15
|
|
0.13
|
250,000
|
3.28
|
0.13
|
250,000
|
0.13
|
|
0.18
|
4,450,000
|
3.53
|
0.18
|
4,450,000
|
0.18
|
|
0.18
|
250,000
|
3.61
|
0.18
|
250,000
|
0.18
|
|
0.15
|
4,550,000
|
4.01
|
0.15
|
4,550,000
|
0.15
|
|
0.20
|
4,480,000
|
4.66
|
0.20
|
4,480,000
|
0.20
|
|
·
|
On August 12, 2015, 100,000 stock options were cancelled.
|
|
·
|
On September 9, 2015, 1,450,000 stock options were cancelled.
|
|
Name
|
Fees Earned or
Paid in Cash ($) |
Stock Awards
($) |
Option Awards
($)
NOTE 1
|
Non-Equity Incentive Plan Compensation
($) |
Change in Pension Value and Nonqualified Deferred Compensation Earnings
($) |
All other Comp-ensation
($) |
Total
($)
NOTE 1
|
|
V. Peter Harder, Director
|
0
|
0
|
37,147
(1)
|
0
|
0
|
0
|
37,147
(1)
|
|
John Sanderson, Director
|
0
|
0
|
35,196
(1)
|
0
|
0
|
0
|
35,196
(1)
|
|
Quentin Yarie, Director
|
16,529
|
0
|
39,637
(1)
|
0
|
0
|
0
|
56,166
(1)
|
|
Albert A. Thiess, Jr, Director
|
0
|
0
|
9,711
(1)
|
0
|
0
|
0
|
9,711
(1)
|
|
Dean Comand, Director
|
0
|
0
|
19,920
(1)
|
0
|
0
|
0
|
19,920
(1)
|
|
Dalton Larson, Director
|
0
|
0
|
9,960
(1)
|
0
|
0
|
0
|
9,960
(1)
|
|
(1)
|
The values in the “Option Awards” and included within the “Total” columns above do not represent a cash payment of any kind. Rather these values represent the calculated Black-Scholes theoretical value of granted options. It is important to note that these granted options may or may not ever be exercised. Whether granted options are exercised or not will be based primarily, but not singularly, on the Company’s future stock price and whether the granted options become “in-the-money”. If these granted options are unexercised and expire, the cash value or benefit to the above noted individuals is $nil.
|
|
Name
|
Plan name
|
Number of years
credited service (#) |
Present value of
accumulated benefit
($) |
Payments during
last fiscal year ($) |
|
Richard Schler, NEO
|
not applicable
|
0
|
0
|
0
|
|
Craig Scherba, NEO
|
not applicable
|
0
|
0
|
0
|
|
Peter Liabotis, NEO
|
not applicable
|
0
|
0
|
0
|
|
Robin Borley, NEO
|
not applicable
|
0
|
0
|
0
|
|
Brent Nykoliation, NEO
|
not applicable
|
0
|
0
|
0
|
|
Option Awards as of June 30, 2015
|
||||||
|
Name
|
No. of Shares of Common
Stock Underlying Unexercised
Common Stock Purchase
Options Exercisable (#) |
Date of Grant
|
Additional Consideration to
be Received Upon Exercise or Material Conditions required to Exercise |
Option Exercise Price
($) |
Value Realized if Exercised
($) * |
Option Expiration
Date |
|
Richard Schler, NEO
|
600,000
225,000
200,000
1,340,000
675,000
650,000
170,000
200,000
475,000
1,100,000
465,000
|
July 1, 2011
Oct 24, 2011
Dec 1, 2011
March 7, 2012
July 13, 2012
Feb 27, 2013
July 9, 2013
Sept 19, 2013
Jan 10, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.20
0.21
0.28
0.29
0.21
0.11
0.15
0.18
0.15
0.20
|
0
0
0
0
0
0
0
0
0
0
0
|
July 1, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
July 13, 2017
Feb 27, 2018
July 9, 2018
Sept 19, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Craig Scherba, NEO
|
350,000
200,000
200,000
400,000
750,000
180,000
500,000
250,000
470,000
|
July 1, 2011
Oct 24, 2011
Dec 1, 2011
March 7, 2012
Feb 27, 2013
July 9, 2013
Jan 10, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.20
0.21
0.28
0.21
0.11
0.18
0.15
0.20
|
0
0
0
0
0
0
0
0
0
|
July 1, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Peter Liabotis, NEO
|
350,000
200,000
200,000
350,000
550,000
150,000
500,000
250,000
450,000
|
July 1, 2011
Oct 24, 2011
Dec 1, 2011
March 7, 2012
Feb 27, 2013
July 9, 2013
Jan 10, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.20
0.21
0.28
0.21
0.11
0.18
0.15
0.20
|
0
0
0
0
0
0
0
0
0
|
July 1, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Robin Borley, NEO
|
125,000
75,000
300,000
350,000
|
March 7, 2012
Feb 27, 2013
Jan 10, 2014
Feb 26, 2015
|
None.
None.
None.
None.
|
0.28
0.21
0.18
0.20
|
0
0
0
0
|
March 7, 2017
Feb 27, 2018
Jan 10, 2019
Feb 26, 2020
|
|
Brent Nykoliation, NEO
|
450,000
200,000
200,000
350,000
700,000
175,000
75,000
400,000
400,000
450,000
|
July 1, 2011
Oct 24, 2011
Dec 1, 2011
March 7, 2012
Feb 27, 2013
July 9, 2013
Sept 19, 2013
Jan 10, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.20
0.21
0.28
0.21
0.11
0.15
0.18
0.15
0.20
|
0
0
0
0
0
0
0
0
0
0
|
July 1, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Sept 19, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Quentin Yarie, Director
|
300,000
50,000
150,000
300,000
300,000
100,000
50,000
425,000
250,000
350,000
|
July 1, 2011
Oct 24, 2011
Dec 1, 2011
March 7, 2012
Feb 27, 2013
July 9, 2013
Sept 19, 2013
Jan 10, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.20
0.21
0.28
0.21
0.11
0.15
0.18
0.15
0.20
|
0
0
0
0
0
0
0
0
0
0
|
July 1, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Sept 19, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
V. Peter Harder, Director
|
225,000
25,000
75,000
100,000
275,000
25,000
250,000
250,000
250,000
300,000
|
July 1, 2011
Oct 24, 2011
Dec 1, 2011
March 7, 2012
Feb 27, 2013
July 9, 2013
Oct 9, 2013
Jan 10, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.20
0.21
0.28
0.21
0.11
0.13
0.18
0.15
0.20
|
0
0
0
0
0
0
0
0
0
0
|
July 1, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Oct 9, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
John Sanderson, Director
|
125,000
50,000
50,000
100,000
100,000
25,000
50,000
400,000
200,000
350,000
|
July 1, 2011
Oct 24, 2011
Dec 1, 2011
March 7, 2012
Feb 27, 2013
July 9, 2013
Sept 19, 2013
Jan 10, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.20
0.21
0.28
0.21
0.11
0.15
0.18
0.15
0.20
|
0
0
0
0
0
0
0
0
0
0
|
July 1, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Sept 19, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Albert A. Thiess, Jr., Director
|
180,000
100,000
25,000
125,000
195,000
|
May 23, 2012
Feb 27, 2013
July 9, 2013
Jan 10, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
|
0.23
0.21
0.11
0.18
0.20
|
0
0
0
0
0
|
May 23, 2017
Feb 27, 2018
July 9, 2018
Jan 10, 2019
Feb 26, 2020
|
|
Dean Comand, Director
|
400,000
|
Feb 26, 2015
|
None.
|
0.20
|
0
|
Feb 26, 2020
|
|
Dalton Larson, Director
|
200,000
|
Feb 26, 2015
|
None.
|
0.20
|
0
|
Feb 26, 2020
|
|
Option Awards as of June 30, 2015
|
|||||
|
Name
|
No. of Shares of Common Stock Underlying Unexercised
Common Stock Purchase Options Exercisable
(#) |
Date of Grant
|
Additional Consideration
to be Received Upon Exercise or Material Conditions required to Exercise |
Option Exercise
Price ($) |
Option Expiration
Date |
|
Current Named Executive Officers, as a group on June 30, 2015 (5 persons): Craig Scherba*, Richard Schler**; Peter Liabotis, Robin Borley*** & Brent Nykoliation.
|
1,750,000
675,000
825,000
800,000
2,565,000
2,725,000
675,000
275,000
2,175,000
2,000,000
2,185,000
|
July 1, 2011
July 13, 2012
Oct 24, 2011
Dec 1, 2011
March 7, 2012
Feb 27, 2013
July 9, 2013
Sept 19, 2013
Jan 10, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.29
0.20
0.21
0.28
0.21
0.11
0.15
0.18
0.15
0.20
|
July 1, 2016
July 13, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Sept 19, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Total NEO’s on June 30, 2015, as a group (5 persons)
|
16,650,000
|
||||
|
All current Directors who are not NEO’s or executive officers as a group on June 30, 2015 (6 persons) - V. Peter Harder, John Sanderson, Quentin Yarie, Albert A. Thiess, Jr., Dean Comand & Dalton Larson
|
650,000
125,000
275,000
500,000
180,000
775,000
175,000
100,000
250,000
1,200,000
700,000
1,795,000
|
July 1, 2011
Oct 24, 2011
Dec 1, 2011
March 7, 2012
May 23, 2012
Feb 27, 2013
July 9, 2013
Sept 19, 2013
Oct 9, 2013
Jan 10, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.20
0.21
0.28
0.23
0.21
0.11
0.15
0.13
0.18
0.15
0.20
|
July 1, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
May 23, 2017
Feb 27, 2018
July 9, 2018
Sept 19, 2018
Oct 9, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Total all current Directors who are not NEO’s or executive officers as a group on June 30, 2015 (6 persons)
|
6,725,000
|
||||
|
All Directors (9 persons) - V. Peter Harder, John Sanderson, Richard Schler, Craig Scherba, Robin Borley, Quentin Yarie, Albert A. Thiess, Jr., Dean Comand & Dalton Larson
|
1,600,000
675,000
550,000
675,000
2,365,000
180,000
2,250,000
525,000
300,000
250,000
2,475,000
2,050,000
3,080,000
|
July 1, 2011
July 13, 2012
Oct 24, 2011
Dec 1, 2011
March 7, 2012
May 23, 2012
Feb 27, 2013
July 9, 2013
Sept 19, 2013
Oct 9, 2013
Jan 10, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.29
0.20
0.21
0.28
0.23
0.21
0.11
0.15
0.13
0.18
0.15
0.20
|
July 1, 2016
July 13, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
May 23, 2017
Feb 27, 2018
July 9, 2018
Sept 19, 2018
Oct 9, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Total all current Directors on June 30, 2015 (9 persons)
|
16,975,000
|
||||
|
All employees (excluding all Named Executive Officers as they also serve as executive officers and/or directors) as a group.
|
900,000
975,000
640,000
685,000
1,810,000
1,275,000
230,000
300,000
550,000
1,575,000
250,000
|
July 1, 2011
July 13, 2012
Oct 24, 2011
Dec 1, 2011
March 7, 2012
Feb 27, 2013
July 9, 2013
Sept 19, 2013
Jan 10, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.29
0.20
0.21
0.28
0.21
0.11
0.15
0.18
0.15
0.20
|
July 1, 2016
July 13, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
Feb 27, 2018
July 9, 2018
Sept 19, 2018
Jan 10, 2019
July 3, 2019
Feb 26, 2020
|
|
Total employees (excluding all NEO’s as they serve as executive officers) as a group on June 30, 2015
|
9,190,000
|
||||
|
Outstanding Options - all parties
|
3,600,000
1,650,000
1,640,000
1,910,000
5,400,000
180,000
5,250,000
1,080,000
675,000
250,000
4,450,000
250,000
4,550,000
4,480,000
|
July 1, 2011
July 13, 2012
Oct 24, 2011
Dec 1, 2011
March 7, 2012
May 23, 2012
Feb 27, 2013
July 9, 2013
Sept 19, 2013
Oct 9, 2013
Jan 10, 2014
Feb 6, 2014
July 3, 2014
Feb 26, 2015
|
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
None.
|
0.30
0.29
0.20
0.21
0.28
0.23
0.21
0.11
0.15
0.13
0.18
0.18
0.15
0.20
|
July 1, 2016
July 13, 2016
Oct 24, 2016
Dec 1, 2016
March 7, 2017
May 23, 2017
Feb 27, 2018
July 9, 2018
Sept 19, 2018
Oct 9, 2018
Jan 10, 2019
Feb 6, 2019
July 3, 2019
Feb 26, 2020
|
|
Total Options as of June 30, 2015 (all of the above noted parties)
|
35,365,000
|
||||
|
*
|
Mr. Schler was appointed Chief Executive Officer on September 19, 2013.
|
|
**
|
After year end, on July 30, 2015, Mr. Scherba became the Chief Executive Officer, replacing Mr. Schler who has resigned from the Company.
|
|
***
|
Mr. Borley was appointed Senior Vice President of Mine Development and a Director on December 1, 2013.
|
|
·
|
There are no associates of any such directors, executive officers, or nominees to that have or are to receive options or any other person who received or is to receive 5 percent of such options, warrants or rights
|
|
·
|
All of the stock options in the above noted table are convertible into common stock.
|
|
·
|
The exercise price of all of the stock options noted above were based on the closing price the date before the granting of the stock option.
|
|
·
|
There are no cashless or other provisions aside from the right for the holder of the stock option to exercise.
|
|
·
|
All NEO’s provide the Company services on an ongoing basis.
|
|
·
|
Messrs Harder, Sanderson, Thiess, Comand and Larson provide director services on an ongoing basis.
|
|
Name and Address of Beneficial Owner
|
Number of Common Shares Beneficially Owned
|
Percentage of Outstanding Common Shares Beneficially Owned
(1)
|
|
V. Peter Harder, Chairman of the Board, Director
5538 Pattapiece Crescent, Manotick, Ontario, Canada
(2) (15)
|
2,150,000
|
0.5%
|
|
John Sanderson, Vice-Chairman of the Board & Director
1721 – 27
th
Street, West Vancouver, BC, Canada
(3) (14) (15)
|
1,700,000
|
0.4%
|
|
Craig Scherba,** President, Chief Executive Officer & Director
1480 Willowdown Road, Oakville, Ontario, Canada
(4) (13) (15)
|
3,900,000
|
0.9%
|
|
Robin Borley,*** SVP Mine Development & Director
Waterfall Country Estate, Gauteng, South Africa
(5) (13) (15)
|
850,000
|
0.2%
|
|
Peter Liabotis, Chief Financial Officer & SVP
2261 Rockingham Drive, Oakville, Ontario, Canada
(6) (13) (15)
|
3,731,000
|
0.9%
|
|
Quentin Yarie, Director
196 McAllister Road, North York, Ontario
(7) (15)
|
3,100,000
|
0.8%
|
|
Albert A. Thiess, Jr., Director
8 Lawson’s Pond Court, Bluffton, SC, USA
(8) (14) (15)
|
725,000
|
0.2%
|
|
Brent Nykoliation, SVP Corporate Development
161 Fallingbrook Road, Toronto, Ontario, Canada
(9) (13) (15)
|
4,675,000
|
1.1%
|
|
Dean Comand, Director
131 Garden Avenue, Ancaster, Ontario, Canada
(10) (14) (15)
|
$400,000
|
0.1%
|
|
Dalton Larson, Director
3629 Canterbury Drive, Surrey, BC , Canada
(11) (15)
|
1,300,000
|
0.3%
|
|
Richard Schler* and **, Former CEO & Former Director
80 Greybeaver Trail , Toronto, Ontario, Canada
(12) (15)
|
10,560,000
|
2.6%
|
|
All directors and executive officers as a group (11 persons)
|
33,091,000
|
8.0%
|
|
*
|
Mr. Schler was appointed Chief Executive Officer on September 19, 2013.
|
|
**
|
After year end, on July 30, 2015, Mr. Scherba became the Chief Executive Officer, replacing Mr. Schler who has resigned as an officer and director of the Company.
|
|
***
|
Mr. Borley was appointed Senior Vice President of Mine Development and a Director on December 1, 2013.
|
|
a)
|
The Company incurred a total of $98,595 (June 30, 2014: $112,200) in office administration and rent expense from a public company related by common management, Red Pine Exploration Inc (TSX.V: "RPX")..
(Source: www.sedi.ca as of September 18, 2015)
.
|
|
Name
|
Title at Energizer
|
Title at Red Pine
|
Shares Held in RPX
|
% Ownership of RPX
|
|
Richard Schler
|
Former CEO and Former Director
|
Former CEO and Former Director
|
1,458,200
|
2.1%
|
|
Craig Scherba
|
Director, CEO & President
|
SVP - Chief Geologist
|
318,000
|
0.7%
|
|
Peter Liabotis
|
CFO
|
CFO
|
454,000
|
0.5%
|
|
Brent Nykoliation
|
Senior VP
|
Director
|
374,190
|
0.7%
|
|
Total
|
2,604,390
|
3.8%
|
|
b)
|
6,680,000 (June 30, 2014: 5,370,000) stock options were issued to related parties during the period with exercise prices between $0.15 and $0.20 (June 30, 2014: between $0.11 and $0.18). These stock options were valued at $438,035 (June 30, 2014: $513,364) using the Black-Scholes pricing model and were issued to directors and officers of the Company and included in stock-based compensation.
|
|
Date of Grant
|
03-Jul-14
|
26-Feb-15
|
|
|
Expiry Date
|
03-Jul-19
|
26-Feb-20
|
|
|
Exercise Price
|
$0.150
|
$0.200
|
TOTAL
|
|
Richard Schler
|
1,100,000
|
465,000
|
1,565,000
|
|
Brent Nykoliation
|
400,000
|
450,000
|
850,000
|
|
Craig Scherba
|
250,000
|
470,000
|
720,000
|
|
Peter Liabotis
|
250,000
|
450,000
|
700,000
|
|
Quentin Yarie
|
250,000
|
350,000
|
600,000
|
|
Peter Harder
|
250,000
|
300,000
|
550,000
|
|
John Sanderson
|
200,000
|
350,000
|
550,000
|
|
Robin Borley
|
-
|
350,000
|
350,000
|
|
Albert Thiess
|
-
|
195,000
|
195,000
|
|
Dean Comand
|
-
|
400,000
|
400,000
|
|
Dalton Larson
|
-
|
200,000
|
200,000
|
|
Totals
|
2,700,000
|
3,980,000
|
6,680,000
|
|
c)
|
The Company incurred $629,204 (June 30, 2014: $1,190,585) in mineral exploration, administrative, management and consulting fees to directors and officers and paid or accrued directly to directors and officers or companies under their control.
|
|
d)
|
The Company incurred $1,927,797 (June 30, 2014: $1,533,953) in charges from a mining and engineering firm for which one of the Company's directors serves as a senior officer and a director which was included in mineral exploration expense.
|
|
e)
|
During the year ended June 30, 2014, and subsequently revised during the year ended June 30, 2015, the Company entered into an agreement to option a 75% interest in the Sagar Property to Honey Badger Exploration Inc. (TSX-V: "TUF"), a public company related by common management. For a further explanation of the transaction refer to Note 7 of our Consolidated Financial Statements.
|
|
a)
|
Related party balances of $Nil (June 30, 2014: $54,764) were included in amounts receivable and prepaid expenses and $24,048 (June 30, 2014: $33,019) related to rent, was included in accounts payable and accrued liabilities.
|
|
b)
|
The Company advanced a short-term loan to MacDonald Mines Exploration Ltd. (TSX-V: "BMK"), a company related by way of common management, totaling $120,238 (June 30, 2014: $46,366). This loan is interest bearing at a rate of 5%. No amounts have been paid back up to June 30, 2015. Accrued interest due totaled $3,863 (June 30, 2014: $142) as at June 30, 2015, and is included in the balance. A $53,603 (June 30, 2014: $Nil) impairment charge was recorded against this loan as of June 30, 2015. The Company's short-term loan amounts with RPX of $24,964 and TUF of $23,182 which existed as of June 30, 2014 were repaid during the year.
|
|
c)
|
Of the $Nil (June 30, 2014: $1,533,007) in charges from a mining and engineering firm for which one of the Company's former directors serves as a senior officer and director. $Nil (June 30, 2014: $633,418) is included in accounts payable and accrued liabilities.
|
|
d)
|
$46,292 (June 30, 2014: $264,922) was included within accounts payable and accrued liabilities as a committed amount due to the former Chief Executive Officer of the Company.
|
|
3.1
|
Articles of Incorporation of Uranium Star Corp. (now known as Energizer Resources Inc.) (Incorporated by reference to Exhibit 3.1 to the registrant’s current report on Form 8-K as filed with the SEC on May 20, 2008)
|
|
3.2
|
Articles of Amendment to Articles of Incorporation of Uranium Star Corp. changing its name to Energizer Resources Inc. (Incorporated by reference to Exhibit 3.1 to the registrant’s current report on Form 8-K filed with the SEC on July 16, 2010)
|
|
3.3
|
Articles of Amendment to Articles of Incorporation of Energizer Resources Inc. (Incorporated by reference to Exhibit 3.3 to the registrant
’
s registration statement on Form S-1/A filed with the SEC on July 29, 2015)
|
|
3.4
|
Amended and Restated By-Laws of Energizer Resources Inc. (Incorporated by reference to Exhibit 3.2 to the registrant’s current report on Form 8-K as filed with the SEC on July 16, 2010)
|
|
3.5
|
Amendment to the By-Laws of Energizer Resources Inc. (Incorporated by reference to the registrant’s current report on Form 8-K as filed with the SEC on October 16, 2013)
|
|
4.1
|
Amended and Restated 2006 Stock Option Plan of Energizer Resources, Inc. (as of February 2009) (Incorporated by reference to Exhibit 4.1 to the registrant's Form S-8 registration statement as filed with the SEC on February 19, 2010)
|
|
4.2
|
Form of broker Subscription Agreement for Units (Canadian and Offshore Subscribers) (Incorporated by reference to Exhibit 4.1 to the registrant’s current report on Form 8-K as filed with the SEC on March 19, 2010)
|
|
4.3
|
Form of standard Subscription Agreement for Units (Canadian and Offshore Subscribers) (Incorporated by reference to Exhibit 4.2 to the registrant’s current report on Form 8-K as filed with the SEC on March 19, 2010)
|
|
4.4
|
Form of Warrant to Purchase common shares (Incorporated by reference to Exhibit 4.3 to the registrant’s current report on Form 8-K as filed with the SEC on March 19, 2010)
|
|
4.5
|
Form of Class A broker warrant to Purchase common shares (Incorporated by reference to Exhibit 4.4 to the registrant’s current report on Form 8-K as filed with the SEC on March 19, 2010)
|
|
4.6
|
Form of Class B broker warrant to Purchase common shares (Incorporated by reference to Exhibit 4.5 to the registrant’s current report on Form 8-K as filed with the SEC on March 19, 2010)
|
|
4.7
|
Agency Agreement, dated March 15, 2010, between Energizer Resources, Clarus Securities Inc. and Byron Securities Limited (Incorporated by reference to Exhibit 4.6 to the registrant’s current report on Form 8-K filed with the SEC on March 19, 2010)
|
|
4.8
|
Form of Warrant relating to private placement completed during November 2012.
|
|
4.9
|
Agency Agreement relating to private placement completed during November 2012.
|
|
4.10.
|
Amended and Restated Stock Option Plan of Energizer Resources, Inc. (Incorporated by reference to the registrant’s current report on Form 8-K as filed with the SEC on October 16, 2013)
|
|
10.1
|
Property Agreement effective May 14, 2004 between Thornton J. Donaldson and Thornton J. Donaldson, Trustee for Yukon Resources Corp. (Incorporated by reference to Exhibit 10.1 to the registrant's Form SB-2 registration statement as filed with the SEC on September 14, 2004)
|
|
10.2
|
Letter of Intent dated March 10, 2006 with Apofas Ltd. (Incorporated by reference to Exhibit 99.1 to the registrant's current report on Form 8-K as filed with the SEC on March 13, 2006)
|
|
10.3
|
Letter agreement effective May 12, 2006 between Yukon Resources Corp. and Virginia Mines Inc. (Incorporated by reference to Exhibit 99.1 to the registrant's current report on Form 8-K filed as with the SEC on May 9, 2006)
|
|
10.4
|
Joint Venture Agreement dated August 22, 2007 between Uranium Star Corp. & Madagascar Minerals and Resources Sarl (Incorporated by reference to Exhibit 10.1 to the registrant's Form 8-K as filed with SEC on September 11, 2007)
|
|
10.5
|
Share Purchase Agreement between Madagascar Minerals and Resources Sarl and THB Venture Limited (a subsidiary of Energizer Resources Inc.) dated July 9, 2009 (Incorporated by reference to Exhibit 10.5 to the registrant’s Form 10-K/A as filed on April 8, 2013)
|
|
10.6
|
Joint Venture Agreement between Malagasy Minerals Limited and Energizer Resources Inc. dated December 14, 2011 (Incorporated by reference to Exhibit 10.6 to the registrant’s Form 10-K/A as filed on April 8, 2013).
|
|
10.7
|
Agreement to Purchase Interest In Claims between Honey Badger Exploration Inc. and Energizer Resources Inc. dated February 28, 2014.(Incorporated by reference to Exhibit 10.7 to the registrant’s Form 10-Q as filed on May 14, 2014).
|
|
10.8
|
Sale and Purchase Agreement between Malagasy Minerals Limited and Energizer Resources Inc. dated April 16, 2014 (Incorporated by reference to Exhibit 10.8 to the registrant’s Form 10-Q as filed on May 14, 2014).
|
|
10.9
|
ERG Project Minerals Rights Agreement between Malagasy Minerals Limited and Energizer Resources Inc. dated April 16, 2014 (Incorporated by reference to Exhibit 10.9 to the registrant’s Form 10-Q as filed on May 14, 2014).
|
|
10.10
|
Green Giant Project Joint Venture Agreement between Malagasy Minerals Limited and Energizer Resources Inc. dated April 16, 2014 (Incorporated by reference to Exhibit 10.9 to the registrant’s Form 10-Q as filed on May 14, 2014).
|
|
21
|
Subsidiaries of the Registrant (Incorporated by reference to Exhibit 21.1 to the registrant’s annual report on Form 10-K filed with the SEC on September 21, 2009)
|
|
23.2
|
Consent of DLA Projects (pty) Limited
|
|
99.1
|
Canadian National Instrument 43-101 Technical Report Update for Green Giant Property, Fotadrevo, Province of Toliara, Madagascar (Incorporated by reference to Exhibit 99.1 to the registrant's report on Form 8-K filed with SEC on July 9, 2010)
|
| ENERGIZER RESOURCES INC. | ||
| Dated: September 28, 2015 | ||
| By: | /s/ Craig Scherba | |
| Name: Craig Scherba | ||
| Title: President, Chief Executive Officer and Director | ||
| Dated: September 28, 2015 | ||
| By: | /s/ Peter Liabotis | |
| Name: Peter Liabotis | ||
| Title: Chief Financial Officer (Principal Accounting Officer) | ||
|
Signatures
|
Title
|
Date
|
||
|
/s/ Craig Scherba
|
President & Chief Executive Officer, Director
|
September 28, 2015
|
||
|
Craig Scherba
|
||||
|
/s/ V. Peter Harder
|
Chairman of the Board, Director
|
September 28, 2015
|
||
|
V. Peter Harder
|
||||
|
/s/ John Sanderson
|
Vice-Chairman, Director
|
September 28, 2015
|
||
|
John Sanderson
|
||||
|
/s/ Robin Borley
|
SVP, Mine Development, Director
|
September 28, 2015
|
||
|
Robin Borley
|
||||
|
/s/ Peter Liabotis
|
Chief Financial Officer (Principal Financial and Accounting Officer)
|
September 28, 2015
|
||
|
Peter Liabotis
|
||||
|
/s/ Quentin Yarie
|
Director
|
September 28, 2015
|
||
|
Quentin Yarie.
|
||||
|
/s/ Albert A. Thiess, Jr.
|
Director
|
September 28, 2015
|
||
|
Albert A. Thiess, Jr.
|
||||
|
/s/ Dean Comand
|
Director
|
September 28, 2015
|
||
|
Dean Comand
|
||||
|
/s/ Dalton Larson
|
Director
|
September 28, 2015
|
||
| Dalton Larson |
|
|||
| Chartered Professional Accountants | |||
|
Licensed Public Accountants
|
|
June 30, 2015
|
June 30, 2014
|
|||||||
|
Assets
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 779,118 | $ | 1,250,383 | ||||
|
Amounts receivable and prepaid expenses (note 5)
|
65,516 | 430,596 | ||||||
|
Loan to related parties (note 5)
|
76,450 | 94,512 | ||||||
|
Marketable securities (note 4)
|
7,615 | 70,277 | ||||||
|
Total current assets
|
928,699 | 1,845,768 | ||||||
|
Equipment (note 6)
|
78,513 | 126,385 | ||||||
|
Total assets
|
$ | 1,007,212 | $ | 1,972,153 | ||||
|
Liabilities and Stockholders' Equity
|
||||||||
|
Liabilities
|
||||||||
|
Accounts payable and accrued liabilities (notes 5 and 16)
|
$ | 569,619 | $ | 1,816,623 | ||||
|
Deferred premium on flow-through shares (note 8)
|
- | 37,145 | ||||||
|
Warrant liability (note 11)
|
844,851 | 1,830,151 | ||||||
|
Total liabilities
|
1,414,470 | 3,683,919 | ||||||
|
Stockholders' Deficiency
|
||||||||
|
Common stock, 650,000,000 shares authorized, $0.001 par value,
|
||||||||
|
309,384,670 issued and outstanding (June 30, 2014 -
|
||||||||
|
268,627,603) (note 9)
|
309,385 | 268,627 | ||||||
|
Additional paid-in capital (note 9)
|
91,614,714 | 84,265,060 | ||||||
|
Accumulated comprehensive (loss) / income
|
(4,323 | ) | 8,771 | |||||
|
Accumulated deficit
|
(92,327,034 | ) | (86,254,224 | ) | ||||
|
Total stockholders' deficiency
|
(407,258 | ) | (1,711,766 | ) | ||||
|
Total liabilities and stockholders' deficiency
|
$ | 1,007,212 | $ | 1,972,153 | ||||
|
Year Ended
|
Year Ended
|
|||||||
|
June 30, 2015
|
June 30, 2014
|
|||||||
|
Revenues
|
$ | - | $ | - | ||||
|
Expenses
|
||||||||
|
Mineral exploration expense (notes 5, 7 and 14)
|
4,551,286 | 7,343,541 | ||||||
|
Stock-based compensation (notes 5, 9 and 10)
|
627,264 | 681,419 | ||||||
|
General and administrative (note 5)
|
863,124 | 1,357,682 | ||||||
|
Professional and consulting fees (note 5)
|
629,817 | 1,765,769 | ||||||
|
Depreciation (note 6)
|
47,872 | 44,446 | ||||||
|
Foreign currency translation loss
|
208,194 | 60,076 | ||||||
|
Total expenses
|
6,927,557 | 11,252,933 | ||||||
|
Net loss from operations
|
(6,927,557 | ) | (11,252,933 | ) | ||||
|
Other Income / (Expenses)
|
||||||||
|
Investment income
|
10,111 | 96,092 | ||||||
|
Sale of flow-through tax benefits (note 8)
|
37,145 | 63,393 | ||||||
|
Impairment of marketable securities (note 4)
|
- | (63,849 | ) | |||||
|
Gain on sale of marketable securities (note 4)
|
12,278 | - | ||||||
|
Tax indemnity (note 16)
|
(147,845 | ) | - | |||||
|
|
(42,242 | ) | - | |||||
|
Change in fair value of warrant liability (note 11)
|
985,300 | (23,286 | ) | |||||
|
Net Loss
|
(6,072,810 | ) | (11,180,583 | ) | ||||
|
Unrealized (loss) / gain in marketable securities
|
(816 | ) | 7,771 | |||||
|
Recognition of other than temporary loss (note 4)
|
- | 63,849 | ||||||
|
Realized gains included in net loss (note 4)
|
(12,278 | ) | - | |||||
|
Comprehensive loss
|
$ | (6,085,904 | ) | $ | (11,108,963 | ) | ||
|
Loss per share - basic and diluted
(note 13)
|
$ | (0.02 | ) | $ | (0.05 | ) | ||
|
Weighted average shares outstanding -
|
||||||||
|
basic and diluted
(note 13)
|
294,044,398 | 225,907,700 | ||||||
|
Year Ended
|
Year Ended
|
|||||||
|
June 30, 2015
|
June 30, 2014
|
|||||||
|
Operating Activities
|
||||||||
|
Net loss
|
$ | (6,072,810 | ) | $ | (11,180,583 | ) | ||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation
|
47,872 | 44,446 | ||||||
|
Gain on sale of marketable securities
|
(12,278 | ) | (4,545 | ) | ||||
|
Change in fair value of warrant liability
|
(985,300 | ) | 23,286 | |||||
|
Impairment of related party loan
|
53,603 | - | ||||||
|
Non-cash amounts within mineral properties expense
|
100,000 | 1,110,101 | ||||||
|
Stock-based compensation
|
627,264 | 681,419 | ||||||
|
Impairment of marketable securities
|
- | 63,849 | ||||||
|
Sale of flow-through tax benefits
|
(37,145 | ) | (63,393 | ) | ||||
|
Change in operating assets and liabilities:
|
||||||||
|
Amounts receivable and prepaid expenses
|
365,080 | (221,076 | ) | |||||
|
Accounts payable and accrued liabilities
|
(1,247,005 | ) | 1,013,493 | |||||
|
Net cash used in operating activities
|
(7,160,719 | ) | (8,533,003 | ) | ||||
|
Financing Activities
|
||||||||
|
Proceeds from issuance of common stock, net of costs
|
6,591,097 | 9,559,926 | ||||||
|
Exercise of warrants
|
72,051 | - | ||||||
|
Net cash provided by financing activities
|
6,663,148 | 9,559,926 | ||||||
|
Investing Activities
|
||||||||
|
Mineral property acquisition costs
|
- | (463,774 | ) | |||||
|
Purchase of equipment
|
- | (132,014 | ) | |||||
|
Loan to related party
|
(35,541 | ) | 42,487 | |||||
|
Purchases of marketable securities, net of sales
|
- | (103,763 | ) | |||||
|
Proceeds on sale of marketable securities
|
61,847 | 55,424 | ||||||
|
Net cash provided by (used in) investing activities
|
26,306 | (601,640 | ) | |||||
|
(Decrease) / increase in cash and cash equivalents
|
(471,265 | ) | 425,283 | |||||
|
Cash and cash equivalents - beginning of year
|
1,250,383 | 825,100 | ||||||
|
Cash and cash equivalents - end of year
|
$ | 779,118 | $ | 1,250,383 | ||||
|
Non-cash investing and financing activities:
|
||||||||
|
Issuance of common stock for mineral properties
|
$ | 100,000 | $ | 645,950 | ||||
|
Supplemental Disclosures:
|
||||||||
|
Interest received
|
$ | 1,000 | $ | 8,327 | ||||
|
|
Shares
#
|
Amount
$
|
Additional
Paid-In Capital
$
|
Accumulated Comprehensive Income (loss)
$
|
Accumulated
Deficit
$
|
Total
$
|
||||||||||||||||||
|
Balance - June 30, 2013
|
175,604,320 | 175,604 | 75,378,192 | (62,849 | ) | (75,073,641 | ) | 417,306 | ||||||||||||||||
|
Private placement of common shares subscribed
|
90,523,283 | 90,523 | 10,337,961 | - | - | 10,428,484 | ||||||||||||||||||
|
Cost of issue
|
- | - | (868,558 | ) | - | - | (868,558 | ) | ||||||||||||||||
|
Fair value of warrant liability
|
- | - | (1,806,866 | ) | - | - | (1,806,866 | ) | ||||||||||||||||
|
Issuance of common stock and warrants for mineral property
|
2,500,000 | 2,500 | 643,450 | - | - | 645,950 | ||||||||||||||||||
|
Stock-based compensation
|
- | - | 681,419 | - | - | 681,419 | ||||||||||||||||||
|
Deferred flow-through premium
|
- | - | (100,538 | ) | - | - | (100,538 | ) | ||||||||||||||||
|
Other than temporary loss on marketable securities
|
- | - | - | 63,849 | - | 63,849 | ||||||||||||||||||
|
Accumulated comprehensive loss
|
- | - | - | 7,771 | - | 7,771 | ||||||||||||||||||
|
Net loss for the year
|
- | - | - | - | (11,180,583 | ) | (11,180,583 | ) | ||||||||||||||||
|
Balance - June 30, 2014
|
268,627,603 | 268,627 | 84,265,060 | 8,771 | (86,254,224 | ) | (1,711,766 | ) | ||||||||||||||||
|
Private placement of common shares subscribed
|
39,185,714 | 39,186 | 5,348,814 | - | - | 5,388,000 | ||||||||||||||||||
|
Cost of issue of private placement of common shares subscribed
|
- | - | (440,923 | ) | - | - | (440,923 | ) | ||||||||||||||||
|
Private placement of special warrants subscribed
|
- | - | 2,019,947 | - | - | 2,019,947 | ||||||||||||||||||
|
Cost of issue of private placement of special warrants subscribed
|
- | - | (375,927 | ) | - | - | (375,927 | ) | ||||||||||||||||
|
Issuance of common stock for mineral property
|
1,000,000 | 1,000 | 99,000 | - | - | 100,000 | ||||||||||||||||||
|
Stock-based compensation
|
- | - | 627,264 | - | - | 627,264 | ||||||||||||||||||
|
Issuance of shares to exercise warrants
|
571,353 | 572 | 71,479 | - | - | 72,051 | ||||||||||||||||||
|
Realized gain on marketable securities
|
- | - | - | (12,278 | ) | - | (12,278 | ) | ||||||||||||||||
|
Accumulated comprehensive loss
|
- | - | - | (816 | ) | - | (816 | ) | ||||||||||||||||
|
Net loss for the year
|
- | - | - | - | (6,072,810 | ) | (6,072,810 | ) | ||||||||||||||||
|
Balance - June 30, 2015
|
309,384,670 | 309,385 | 91,614,714 | (4,323 | ) | (92,327,034 | ) | (407,258 | ) | |||||||||||||||
|
1.
|
Nature of Operations and Going Concern
|
|
2.
|
Significant Accounting Policies
|
|
2.
|
Significant Accounting Policies - continued
|
|
2.
|
Significant Accounting Policies - continued
|
|
·
|
Level 1 - Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 includes marketable securities such as listed equities and U.S. government treasury securities.
|
|
·
|
Level 2 - Pricing inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. Level 2 includes those financial instruments that are valued using industry-standard models or other valuation methodologies. These models consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, current market and contractual prices for the underlying instruments as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace. Instruments in this category include the warrant liability.
|
|
·
|
Level 3 - Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management's best estimate of fair value from the perspective of a market participant. Level 3 instruments include those that may be more structured or otherwise tailored to customers' needs. At each balance sheet date, the Company performs an analysis of all instruments subject to ASC Topic - 820 and includes in Level 3 all of those whose fair value is based on significant unobservable inputs.
|
|
3.
|
Newly Adopted & Recent Accounting Pronouncements Potentially Affecting The Company
|
|
·
|
"Income Taxes (ASC Topic 740): Presentation of an Unrecognized Tax Benefit when a Net Operating Loss Carry-forward, a Similar Tax Loss, or a Tax Credit Carry-forward Exists" ("ASU 2013-11") was issued during July 2013. FASB issued guidance on how to present an unrecognized tax benefit. The guidance is effective for annual periods beginning after December 15, 2013 for public companies. The Company has adopted this pronouncement.
|
|
·
|
"Presentation of Financial Statements Going Concern (ASC Topic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern ("ASU 2014-15") was issued during August 2014. FASB issued guidance on how to account for and disclose going concern risks. This guidance is effective for annual periods beginning after December 15, 2016.
|
|
4.
|
Marketable Securities
|
|
5.
|
Related Party Transactions and Balances
|
|
a)
|
The Company incurred $98,595 (June 30, 2014: $112,200), in rent, included in general and administrative expenses, from a public company related by common management, Red Pine Exploration Inc. (TSX.V: "RPX").
|
|
b)
|
6,680,000 (June 30, 2014: 5,370,000) stock options were issued to related parties during the period with an exercise price between $0.15 and $0.20 (June 30, 2014: between $0.11 and $0.18). These stock options were valued at $438,035 (June 30, 2014: $513,364) using the Black-Scholes pricing model and were issued to directors and officers of the Company and included in stock-based compensation (Note 10).
|
|
c)
|
The Company incurred $629,204 (June 30, 2014: $1,190,585) in expenses to directors, officers or entities in their control.
|
|
d)
|
The Company incurred $1,927,797 (June 30, 2014: $1,533,953) in charges from a mining and engineering firm, DRA Minerals, for which one of the Company's former directors serves as a senior officer and a director which was included in mineral exploration expense.
|
|
e)
|
During the year ended June 30, 2014, and subsequently revised during the year ended June 30, 2015, the Company entered into an agreement to option a 75% interest in the Sagar Property to Honey Badger Exploration Inc. (TSX-V: "TUF"), a public company related by common management (see Note 7).
|
|
a)
|
Related party balances of $Nil (June 30, 2014: $54,764) were included in amounts receivable and prepaid expenses and $24,048 (June 30, 2014: $33,019) related to rent, was included in accounts payable and accrued liabilities.
|
|
b)
|
The Company advanced a short-term loan to MacDonald Mines Exploration Ltd. (TSX-V: "BMK"), a company related by way of common management, totaling $120,238 (June 30, 2014: $46,366). This loan is interest bearing at a rate of 5%. No amounts have been paid back up to June 30, 2015. Accrued interest due totalled $3,863 (June 30, 2014: $142) as at June 30, 2015, and is included in the balance. A $53,603 (June 30, 2014: $Nil) impairment charge was recorded against this loan as of June 30, 2015. The Company's short-term loan amounts with RPX of $24,964 and TUF of $23,182 which existed as of June 30, 2014 were repaid during the year.
|
|
c)
|
Of the $Nil (June 30, 2014: $1,533,007) in charges from a mining and engineering firm for which one of the Company's former directors serves as a senior officer and director. $Nil (June 30, 2014: $633,418) is included in accounts payable and accrued liabilities.
|
|
d)
|
$46,292 (June 30, 2014: $264,922) was included within accounts payable and accrued liabilities as a committed amount due to the former Chief Executive Officer of the Company.
|
|
6.
|
Equipment
|
| Cost |
Accumulated
Depreciation |
June 30, 2015
Net Book Value
|
June 30, 2014
Net Book Value |
|||||||||||||
| Exploration equipment | $ | 195,561 | $ | 117,048 | $ | 78,513 | $ | 126,385 | ||||||||
|
7.
|
Mineral Properties
|
|
8.
|
Deferred Premium on Flow-Through Shares
|
|
Jun 30, 2015
|
Jun 30, 2014
|
|||||||
|
Deferred premium on flow-through shares, beginning of year
|
$ | 37,145 | $ | - | ||||
|
Recognized on issuance of flow-through shares
|
- | 100,538 | ||||||
|
Recorded to consolidated statement of operations and comprehensive loss
|
(37,145 | ) | (63,393 | ) | ||||
|
Deferred premium on flow-through shares, end of year
|
$ | - | $ | 37,145 | ||||
|
9.
|
Common Stock and Additional Paid-in Capital
|
|
a)
|
On July 9, 2013, the Company issued 1,255,000 stock options to directors, officers and consultants at an exercise price of $0.11. The stock options were valued at $117,594 using the Black-Scholes pricing model with the following assumptions: risk free interest rate - 1.25%; expected volatility - 128%; dividend yield - NIL; and expected life - 5 years. These stock options vested on the grant date.
|
|
b)
|
Between July 26, 2013 and August 1, 2013, the Company closed a private placement raising $2,043,452. The Company issued 16,950,001 common stock at prices at $0.12 and $0.121 per share. The Company paid a fee of $120,674 and issued 402,000 compensation warrants at an exercise price of $0.10 and 150,000 compensation warrants at an exercise price of $0.12. Each compensation warrant expires one year from the date of issue.
|
|
c)
|
On September 19, 2013, the Company issued 750,000 stock options to directors, officers and consultants at an exercise price of $0.15. The stock options were valued at $96,675 using the Black-Scholes pricing model with the following assumptions: risk free interest rate - 1.25%; expected volatility - 127%; dividend yield - NIL; and expected life - 5 years. These stock options vested on the grant date.
|
|
d)
|
On October 9, 2013, the Company issued 250,000 stock options to a director of the Company at an exercise of $0.13 and an expiry date of October 9, 2018. The stock options were valued at $27,550 using the Black-Scholes pricing model with the following assumptions: risk free interest rate - 1.25%; expected volatility - 126%; dividend yield - NIL; and expected life - 5 years. These stock options vested on the grant date.
|
|
e)
|
On December 18, 2013 the Company closed a private placement raising a total of $1,479,024. The Company issued 11,189,215 common shares at a price of $0.13. The Company paid fees of $98,176 and issued 671,353 compensation warrants at an exercise price of $0.11. Each compensation warrant expires eighteen months from the date of issue.
|
|
f)
|
On January 10, 2014, the Company issued 4,625,000 stock options to directors and officers of the Company at an exercise of $0.18 and an expiry date of January 10, 2019. The stock options were valued at $413,475 using the Black-Scholes pricing model with the following assumptions: risk free interest rate - 1.50%; expected volatility - 110%; dividend yield - NIL; and expected life - 5 years. These stock options vested on the grant date.
|
|
9.
|
Common Stock and Additional Paid-in Capital - continued
|
|
g)
|
On January 15, 2014 and January 31, 2014, the Company closed a private placement raising a total of $6,906,008. The Company issued 62,384,067 common shares at a price of $0.111 and 31,192,033 common share purchase warrants with an exercise price of $0.14. Of the 31,192,033 common share purchase warrants, 29,152,033 expire on January 14, 2017, 1,450,000 expire on June 14, 2015 and 590,000 expire on January 31, 2017. The Company paid fees, including commissions, legal fees and Toronto Stock Exchange ("TSX") fees of $649,707 and issued 3,396,744 compensation warrants at an exercise price of $0.11. Each compensation warrant expires eighteen months from the date of issue.
|
|
h)
|
On February 6, 2014, the Company issued 250,000 stock options to a consultant of the Company at an exercise of $0.18 and an expiry date of February 6, 2019. The stock options were valued at $26,125 using the Black-Scholes pricing model with the following assumptions: risk free interest rate - 1.50%; expected volatility - 107%; dividend yield - NIL; and expected life - 5 years. These stock options vested on the grant date.
|
|
i)
|
On June 23, 2014, the Company issued 2,500,000 shares of common stock to Malagasy valued at $0.13 per share for total consideration of $325,000 and 3,500,000 common share purchase warrants valued at $320,950 using the Black-Scholes pricing model, with an exercise price of $0.14 and an expiry date of April 15, 2019 for the remaining 25% interest in the Molo Graphite Property. The Black-Scholes assumptions used were as follows: risk free interest rate - 1.53%; expected volatility - 105%; dividend yield - NIL; and expected life - 5 years.
|
|
j)
|
On July 3, 2014, the Company issued 4,800,000 stock options to directors and officers of the Company at an exercise of $0.15 and an expiry date of July 3, 2019. The stock options were valued at $404,160 using the Black-Scholes pricing model with the following assumptions: risk free interest rate - 1.50%; expected volatility - 97%; dividend yield - NIL; and expected life - 5 years. These stock options vested on the grant date.
|
|
k)
|
On September 18, 2014 a total of 571,353 broker common share purchase warrants were exercised at $0.11 per share for proceeds of $72,051.
|
|
l)
|
On September 26, 2014 the Company closed a private placement raising a total of $4,800,000. The Company issued 34,285,714 common shares at a price of $0.14. The Company paid fees, including commissions, legal fees and TSX fees of $413,225 and issued 1,928,571 compensation common share purchase warrants at an exercise price of $0.14 and an expiry date of September 26, 2016.
|
|
m)
|
On December 16, 2014 the authorized capital of the Company was increased from an aggregate of four hundred fifty million (450,000,000) shares to six hundred fifty million (650,000,000) shares, par value of $0.001 per share, of which 640,000,000 will be deemed common shares and the remaining 10,000,000 will be deemed eligible to be divisible into classes, series and types as designated by the board of directors.
|
|
n)
|
On December 30, 2014 the Company closed a private placement raising a total of $588,000. The Company issued 4,900,000 common shares at a price of $0.12. The Company paid fees, including commissions, legal fees and TSX fees of $27,698 and issued 147,000 compensation common share purchase warrants at an exercise price of $0.12 and an expiry date of December 30, 2016.
|
|
o)
|
On February 26, 2015, the Company issued 4,480,000 stock options to directors and officers of the Company at an exercise of $0.20 and an expiry date of February 26, 2020. The stock options were valued at $223,104 using the Black-Scholes pricing model with the following assumptions: risk free interest rate - 0.94%; expected volatility - 89%; dividend yield - NIL; and expected life - 5 years. These stock options vested on the grant date.
|
|
9.
|
Common Stock and Additional Paid-in Capital – continued
|
|
p)
|
On May 4, 2015 the Company closed a private placement offering (the “Offering”) of 20,550,998 special warrants (“Special Warrants”) at a price of CAD$0.12 per Special Warrant, representing aggregate gross proceeds of $2,019,947 (CAD$2,466,120). Each Special Warrant entitles the holder, for no additional consideration, to acquire one unit (“Unit”) of the Company, with each Unit comprised of one common share of the Company and one-half of one common share purchase warrant ("Warrant"). Each full Warrant entitles the holder to purchase one common share at a price of US$0.14 per common share until May 4, 2018. The Company paid fees, including commissions, legal fees and TSX fees of $375,927. On July 31, 2015, each of these Special Warrants were converted into one common share and one half one common share purchase warrant with an exercise price of $0.14 and an expiry date of May 4, 2018.
|
|
q)
|
On May 20, 2015, the Company issued 1,000,000 shares of common stock at $0.10 per share valued at $100,000 as consideration for the Sale and Purchase Agreement and a Mineral Rights Agreements with Malagasy (note 7).
|
|
10.
|
Stock Options
|
|
Number of
Stock Options
|
Weighted-Average
Exercise Price ($)
|
|||||||
|
Outstanding and exercisable, June 30, 2013
|
27,140,000 | 0.28 | ||||||
|
Issued
|
7,130,000 | 0.16 | ||||||
|
Expired
|
(5,600,000 | ) | 0.39 | |||||
|
Cancelled
|
(200,000 | ) | 0.26 | |||||
|
Outstanding and exercisable, June 30, 2014
|
28,470,000 | 0.23 | ||||||
|
Issued
|
9,280,000 | 0.17 | ||||||
|
Cancelled
|
(2,385,000 | ) | 0.21 | |||||
|
Outstanding and exercisable, June 30, 2015
|
35,365,000 | 0.22 | ||||||
|
10.
|
Stock Options - continued
|
|
Exercise
Price ($)
|
Number of
Stock Options
|
Expiry
Date
|
|||||
| 0.3 | 3,600,000 |
July 1, 2016
|
|||||
| 0.29 | 1,650,000 |
July 13, 2016
|
|||||
| 0.2 | 1,640,000 |
October 24, 2016
|
|||||
| 0.21 | 1,910,000 |
December 1, 2016
|
|||||
| 0.28 | 5,400,000 |
March 7, 2017
|
|||||
| 0.23 | 180,000 |
May 23, 2017
|
|||||
| 0.21 | 5,250,000 |
February 27, 2018
|
|||||
| 0.11 | 1,080,000 |
July 9, 2018
|
|||||
| 0.15 | 675,000 |
September 19, 2018
|
|||||
| 0.13 | 250,000 |
October 9, 2018
|
|||||
| 0.18 | 4,450,000 |
January 10, 2019
|
|||||
| 0.18 | 250,000 |
February 6, 2019
|
|||||
| 0.15 | 4,550,000 |
July 3, 2019
|
|||||
| 0.2 | 4,480,000 |
February 26, 2020
|
|||||
| 35,365,000 | |||||||
|
11.
|
Warrants
|
|
Number
of Warrants
|
Weighted‑Average
Exercise Price ($)
|
|||||||
|
Outstanding and exercisable, June 30, 2013
|
3,513,599 | 0.46 | ||||||
|
Issued
|
39,312,130 | 0.16 | * | |||||
|
Expired
|
(270,000 | ) | 0.19 | |||||
|
Outstanding and exercisable, June 30, 2014
|
42,555,729 | 0.16 | * | |||||
|
Issued
|
22,626,569 | 0.01 | ||||||
|
Exercised
|
(571,353 | ) | 0.11 | * | ||||
|
Expired
|
(992,028 | ) | 0.19 | * | ||||
|
Outstanding and exercisable, June 30, 2015
|
63,618,917 | 0.1 | * | |||||
|
11.
|
Warrants - continued
|
|
Exercise
Price ($)
|
Number of
Warrants
|
Expiry
Date
|
||||
| 0.11 |
(b)
|
3,396,744 |
July 14, 2015
|
|||
| 0.14 |
(c)
|
1,450,000 |
July 14, 2015
|
|||
| - |
(d)
|
20,550,998 |
November 5, 2015
|
|||
| 0.14 | 1,928,571 |
September 26, 2016
|
||||
| 0.18 |
(a)
|
2,903,571 |
November 15, 2016
|
|||
| 0.12 | 147,000 |
December 30, 2016
|
||||
| 0.14 |
(c)
|
29,152,033 |
January 14, 2017
|
|||
| 0.14 |
(c)
|
590,000 |
January 31, 2017
|
|||
| 0.14 | 3,500,000 |
April 15, 2019
|
||||
| 63,618,917 |
|
June 30, 2015
|
June 30, 2014
|
|||||||
|
Exercise price
|
$ | 0.14 | $ | 0.13 | ||||
|
Risk free rate
|
1.53 | % | 1.19 | % | ||||
|
Expected volatility
|
93.70 | % | 88 | % | ||||
|
Expected dividend yield
|
Nil
|
Nil
|
||||||
|
Expected life (in years)
|
1.48 | 2.48 | ||||||
|
June 30, 2015
|
June 30, 2014
|
|||||||
|
Beginning balance, derivative warrant liability
|
$ | 1,830,151 | $ | - | ||||
|
Origination of derivative warrant liability January 2014
|
- | 1,806,865 | ||||||
|
(Gain)/Loss on change in fair value of derivative warrant liability
|
(985,300 | ) | 23,286 | |||||
|
|
||||||||
|
Ending balance, derivative warrants liability
|
$ | 844,851 | $ | 1,830,151 | ||||
|
12.
|
Income Taxes
|
|
June 30, 2015
|
June 30, 2014
|
|||||||
|
Net loss
|
$ | (6,072,810 | ) | $ | (11,180,583 | ) | ||
|
Rate
|
35.00 | % | 35.00 | % | ||||
|
Expected income tax recovery
|
(2,125,480 | ) | $ | (3,913,200 | ) | |||
|
Tax rate changes and other adjustments
|
352,480 | (798,420 | ) | |||||
| Stock‑based compensation | 219,540 | 238,500 | ||||||
|
Change in tax benefits not recognized
|
1,208,360 | 4,480,270 | ||||||
|
Non‑deductible expenses
|
345,100 | (7,150 | ) | |||||
| Income tax recovery reflected in the Consolidated Statements of Operations and Comprehensive Loss | $ | $ | - | |||||
|
The Company's income tax (recovery) is allocated as follows:
|
||||||||
|
Current tax expense
|
$ | - | $ | - | ||||
|
Future tax recovery
|
- | - | ||||||
| $ | $ | - | ||||||
| June 30, 2015 | June 30, 2014 | |||||||
| Future Income Tax Assets | ||||||||
| Non-capital losses - United States | $ | 8,855,130 | $ | 8,786,110 | ||||
| Exploration expenditures | 8,300,770 | 7,813,100 | ||||||
| Other deductible temporary differences | 141,860 | 10,900 | ||||||
| 17,297,760 | 16,610,110 | |||||||
| Less: valuation allowance | (17,297,760 | ) | (16,610,110 | ) | ||||
| Net future income tax assets | $ | - | $ | - | ||||
|
12
|
Income Taxes - continued
|
| 2025 | $ | 4,130 | ||
| 2026 | 29,460 | |||
| 2027 | 283,870 | |||
| 2028 | 909,180 | |||
| 2029 | 341,250 | |||
| 2030 | 3,435,600 | |||
| 2031 | 3,998,670 | |||
| 2032 | 5,264,970 | |||
| 2033 | 4,660,880 | |||
| 2034 | 3,642,800 | |||
| 2035 | 2,729,570 | |||
| $ | 25,300,380 |
|
13.
|
Loss Per Share
|
|
14.
|
Segmented Reporting
|
| For the year ended June 30, 2015 | Madagascar | Canada | Total | |||||||||
| Mineral exploration expense | $ | 2,852,214 | $ | 1,699,072 | $ | 4,551,286 | ||||||
| For the year ended June 30, 2014 | Madagascar | Canada | Total | |||||||||
| Mineral exploration expense | $ | 5,039,517 | $ | 2,304,024 | $ | 7,343,541 | ||||||
|
15.
|
Contingency
|
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 |
|---|