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
Non-accelerated filer o
|
Accelerated filer o
Smaller reporting company x
|
|
PART I
|
||
|
ITEM 1
|
Business
|
3
|
|
ITEM 1A.
|
Risk Factors
|
35
|
|
ITEM 1B
|
Unresolved Staff Comments
|
44
|
|
ITEM 2.
|
Properties
|
45
|
|
ITEM 3.
|
Legal Proceedings
|
46
|
|
ITEM 4
|
Mine Safety Disclosures
|
47
|
|
PART II
|
||
|
ITEM 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer
|
|
|
Purchases of Equity Securities
|
48
|
|
|
ITEM 6.
|
Selected Financial Data
|
50
|
|
ITEM 7.
|
Management’s Discussion and Analysis of Financial Condition and of Results Operations
|
51
|
|
ITEM 7.A
|
Quantitative and Qualitative Disclosures about Market Risk
|
57
|
|
ITEM 8
|
Financial Statements
|
58
|
|
ITEM 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
59
|
|
ITEM 9A.
|
Controls and Procedures
|
59
|
|
ITEM 9B.
|
Other Information
|
60
|
|
PART III
|
||
|
ITEM 10.
|
Directors, Executive Officers, and Corporate Governance
|
61
|
|
ITEM 11.
|
Executive Compensation
|
65
|
|
ITEM 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related
|
|
|
Stockholder Matters
|
71
|
|
|
ITEM 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
72
|
|
ITEM 14.
|
Principal Accounting Fees and Services
|
73
|
|
PART IV
|
||
|
ITEM 15.
|
Exhibits, Financial Statement Schedules
|
74
|
|
SIGNATURES
|
||
|
Report Signatures
|
|
76
|
|
APPENDIX
|
||
|
Financial Statements
|
|
77
|
| CERTIFICATIONS | ||
|
Exhibit 31
|
Management certifications
|
|
|
Exhibit 32
|
Sarbanes-Oxley Act
|
|
|
Front End Engineering Design (FEED) Study
|
$
|
250,000
|
||
|
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
|
$
|
13,500,000
|
|
Category
|
Value
|
|
|
Average price / tonne of concentrate
|
US$1,867
|
|
|
Post-tax: NPV (10% Discount Cash Flow)(1)(2)
|
US$389,797,113
|
|
|
Post-tax: IRR (1)(2)
|
31.2%
|
|
|
Payback (2)
|
4.84 years
|
|
|
Category
|
Value
|
|
Average price / tonne of concentrate
|
US$1,867
|
|
Post-tax: NPV (10% Discount Cash Flow)(1)(2)
|
25.6%
|
|
NPV @ 10% Discounted Cash Flow
|
US$168,138,467
|
|
Payback (2)
|
5.84 years
|
|
Category
|
Value
|
|
|
Capital cost (“CAPEX”)
|
US$149.9 million
|
|
|
Design Development Allowance (to cover potential quantity and rate changes during detailed design and execution)
|
US$13.8 million
|
|
|
Owners Contingency
|
US$24.6 million
|
|
|
On-site Operating Costs (“OPEX”) per tonne of concentrate, (year 3 onward)
|
US$353
|
|
|
Transportation per tonne of concentrate (from mine site to Madagascar Port year 3 onward)
|
US$182
|
|
|
Transportation per tonne of concentrate (from Madagascar Port to European Customer Port from year 3 onward)
|
US$155
|
|
|
Average annual production of concentrate
|
53,017 tonnes
|
|
|
Life of Mine
|
26 years
|
|
|
Graphite concentrate sale price (US$/tonne at Start Up - 2017)
|
US$1,689 per tonne
|
|
|
Average Head Grade
|
7.04%
|
|
|
Average ore mined per annum over Life of Mine
|
856,701 tonnes
|
|
|
Average stripping ratio
|
0.81:1
|
|
|
Average carbon recovery
|
87.80%
|
|
|
|
|
|
|
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 plant and 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
|
|
|
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 |
|
Category
|
Value
|
|
Average price / tonne of concentrate
|
US$1,867
|
|
Internal Rate of Return (“IRR”) - Project Equity
|
25.6%
|
|
NPV @ 8% Discounted Cash Flow
|
US$223,903,960
|
|
NPV @ 10% Discounted Cash Flow
|
US$168,138,467
|
|
NPV @ 12% Discounted Cash Flow
|
US$126,029,578
|
|
Project Payback Period
|
5.84 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$1, moving in line with purchasing power parity |
| 1. | Requirement that all voids / excavations be backfilled without exception. |
| 2. | Inaccurate landownership data. |
| 3. | The unit costs of moving product are high. |
| 4. | Project NPV and IRR lower than the PEA |
| 5. | Theft during construction & operation (diesel, cable, etc.) |
| 6. | No off take agreements signed yet or formal product specifications received. |
| 7. | The current execution strategy calls for contracts to be placed before permits are granted. |
| 8. | The project has modelled the diesel price at 0.8 US$ / litre. |
| 9. | ESIA review timeframes could extend past the planned project start date - indications are 6-9 months for ESIA 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: |
| i. | Maximizing coarse flake recovery |
| ii. | Maximizing product carbon grade |
| iii. | 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 varies 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. Thiswill 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 to include 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 beexcavated from the Return Water Dam (“ RWD ”). It is proposed that all the material excavated from the RWD is utilized 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 utilized as fill material, or if this material can 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 water balance 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 is commissioned. 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 be updated accordingly. |
| · | GCS recommends the installation of a suitable weather station at or as near as possible to the proposed project 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 utilize 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 sensitize 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. kilometers 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 be from 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 relevant within the 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 optimize the design with regard to technical, environmental and economic considerations, whilst taking due cognizance 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, 2016
|
||||
|
First quarter ended September 30, 2015
|
$0.09
|
$0.03
|
$0.11
|
$0.04
|
|
Second quarter ended December 31, 2015
|
$0.09
|
$0.02
|
$0.12
|
$0.03
|
|
Third quarter ended March 31, 2016
|
$0.07
|
$0.05
|
$0.10
|
$0.07
|
|
Fourth quarter ended June 30, 2016
|
$0.10
|
$0.05
|
$0.13
|
$0.07
|
|
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
|
|
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
|
41,965,000
|
$0.18
|
1,035,000
|
|
Equity compensation plans not approved by security holders
|
--
|
--
|
--
|
| · | On October 7, 2015, the Company closed a non-brokered private placement offering of 14,200,000 units (the “Units”) at a price of $0.04 (CAD$0.05) per Unit, representing gross proceeds of $530,673 (CAD$710,000). Insiders subscribed for a total of $50,000CAD as part of this Offering. Each Unit is comprised of one (1) common share and one-half (0.5) of one (1) common share purchase warrant (a “Warrant”), each Warrant entitling the holder thereof to acquire one (1) additional common share at a price of $0.07 per share until October 6, 2017. The use of proceeds was the advancement of the Molo graphite project in Madagascar and working capital. |
| · | On February 4, 2016, the Company closed a private placement offering of 6,437,900 units (the “Units”) at a price of $0.05 (CAD$0.07) per unit, representing aggregate gross proceeds of $328,977 (CAD$450,653). Each Unit consisted of one common share of the Company and one common share purchase warrant (a “Warrant”). Each Warrant entitles the holder to purchase one common share at a price of $0.11 per common share until February 4, 2018. The use of proceeds was the advancement of the Molo graphite project in Madagascar and working capital. |
| · | On April 11, 2016, the Company closed a private placement offering of 3,207,857 units (the “Units”) at a price of $0.05 (CAD$0.07) per unit, representing aggregate gross proceeds of $172,638 (CAD$224,550). Each Unit consisted of one common share of the Company and one common share purchase warrant (a “Warrant”). Each Warrant entitles the holder to purchase one common share at a price of $0.11 per common share until April 11, 2018. |
| · | On May 17, 2016, the Company closed a private placement offering of 11,150,000 common shares at a price of $0.07 (CAD$0.09) per unit, representing aggregate gross proceeds of $772,500 (CAD$1,003,500). |
| · | On August 18, 2016, the Company closed a private placement offering of 96,064,286 common shares at a price of $0.05 (CAD$0.07) per unit, representing aggregate gross proceeds of $5,177,865 (CAD$6,724,500). |
|
Front End Engineering Design (FEED) Study
|
$
|
250,000
|
||
|
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
|
$
|
13,500,000
|
|
Year ended June 30,
2016
|
Year ended June 30,
2015
|
|||||||
|
Revenues
|
$
|
-
|
$
|
-
|
||||
|
Expenses
|
||||||||
|
Mineral exploration expense (notes 6, 7 and 15)
|
812,477
|
4,551,286
|
||||||
|
Professional and consulting fees (note 7)
|
811,704
|
629,817
|
||||||
|
General and administrative (note 7)
|
279,097
|
863,124
|
||||||
|
Stock‑based compensation (notes 7)
|
331,491
|
627,264
|
||||||
|
Depreciation (note 5)
|
56,602
|
47,872
|
||||||
|
Interest (note 9)
|
11,371
|
-
|
||||||
|
Foreign currency translation loss (gain)
|
106,036
|
208,194
|
||||||
|
Total expenses
|
2,408,778
|
6,927,557
|
||||||
|
Net Loss From Operations
|
(2,408,778
|
)
|
(6,927,557
|
)
|
||||
|
Other Income (Expenses)
|
||||||||
|
Investment income
|
623
|
10,111
|
||||||
|
Reduction of flow-through premium (note 8)
|
-
|
37,145
|
||||||
|
Reduction (increase) of flow-through provision (note 16)
|
-
|
(190,087
|
)
|
|||||
|
Gain on legal settlement (note 16)
|
59,556
|
-
|
||||||
|
Gain (loss) on sale of marketable securities
|
(18,916
|
)
|
12,278
|
|||||
|
Change in value of warrant liability (note 13)
|
733,802
|
985,300
|
||||||
|
Net Loss
|
$
|
(1,633,713
|
)
|
$
|
(6,072,810
|
)
|
||
|
Unrealized gain (loss) from marketable securities
|
-
|
(816
|
)
|
|||||
|
Realized gain (loss) from marketable securities
in net loss
|
4,323
|
(12,278
|
)
|
|||||
|
Comprehensive Loss
|
$
|
(1,629,390
|
)
|
$
|
(6,085,904
|
)
|
||
| · | Mineral exploration costs decreased significantly as the company shifts from exploration stage to the development of the Molo graphite project situated in Madagascar. |
| · | Stock-based compensation and the general and administrative costs decreased as a result of a reduction of employees, consultants and administrative costs as compared to the previous period. |
|
June 30, 2016
|
June 30, 2015
|
|||||||
|
Assets
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
544,813
|
$
|
779,118
|
||||
|
Marketable securities (note 4)
|
-
|
7,615
|
||||||
|
Amounts receivable
|
13,955
|
49,484
|
||||||
|
Prepaid expenses
|
11,545
|
16,032
|
||||||
|
Loan to related party (note 7)
|
-
|
76,450
|
||||||
|
Total current assets
|
570,313
|
928,699
|
||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable (note 7)
|
$
|
215,392
|
$
|
95,580
|
||||
|
Accrued liabilities
|
24,743
|
283,952
|
||||||
|
Contingency provision (note 16)
|
182,742
|
190,087
|
||||||
|
Warrant liability (note 13)
|
111,049
|
844,851
|
||||||
|
Total current liabilities
|
$
|
533,926
|
$
|
1,414,470
|
||||
|
Net Working Capital Position
|
$
|
36,387
|
$
|
(485,771
|
)
|
|||
| · | 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 October 7, 2015, we closed a non-brokered private placement offering of 14,200,000 units (the “Units”) at a price of $0.04 (CAD$0.05) per Unit, representing gross proceeds of $530,673 (CAD$710,000). Insiders subscribed for a total of $50,000CAD as part of this Offering. Each Unit is comprised of one (1) common share and one-half (0.5) of one (1) common share purchase warrant (a “Warrant”), each Warrant entitling the holder thereof to acquire one (1) additional common share at a price of $0.07 per share until October 6, 2017. |
| · | On February 4, 2016, we closed a private placement offering of 6,437,900 units (the “Units”) at a price of $0.05 (CAD$0.07) per unit, representing aggregate gross proceeds of $328,977 (CAD$450,653). Each Unit consisted of one common share and one common share purchase warrant (a “Warrant”). Each Warrant entitles the holder to purchase one common share at a price of $0.11 per common share until February 4, 2018. |
| · | On April 11, 2016, we closed a private placement offering of 3,207,857 units (the “Units”) at a price of $0.05 (CAD$0.07) per unit, representing aggregate gross proceeds of $172,638 (CAD$224,550). Each Unit consisted of one common share and one common share purchase warrant (a “Warrant”). Each Warrant entitles the holder to purchase one common share at a price of $0.11 per common share until April 11, 2018. |
| · | On May 17, 2016, we closed a private placement offering of 11,150,000 common shares at a price of $0.07 (CAD$0.09) per unit, representing aggregate gross proceeds of $772,500 (CAD$1,003,500). |
| · | On August 18, 2016, we closed a private placement offering of 96,064,286 common shares at a price of $0.05 (CAD$0.07) per unit, representing aggregate gross proceeds of $5,177,865 (CAD$6,724,500). |
|
Name
|
Age
|
Position
|
|
Craig Scherba
|
44
|
President, Chief Executive Officer and Director
|
|
Marc Johnson
|
40
|
Chief Financial Officer
|
|
Robin Borley
|
48
|
Senior Vice President of Mine Development and Director
|
|
John Sanderson
|
81
|
Chairman and Director
|
|
Quentin Yarie
|
51
|
Director
|
|
Albert A. Thiess, Jr.
|
69
|
Director
|
|
Dean Comand
|
50
|
Director
|
|
Dalton Larson
|
76
|
Director
|
| 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 regulatedby theCommodity 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 orin 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 notlimited to, a temporary or permanent injunction, order of disgorgement or restitution, civil moneypenalty 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 businessentity; 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
&
Consulting
Fees
($) (1) |
Bonus
($)
|
Option Awards
($) (2) |
Stock
Awards
($)
|
Non-Equity
Incentive
Plans
($)
|
Change in
Pension Value &
Non-Qualified
Deferred
Compensation
($)
|
Other
Compensation
&
Severance
($) |
Total
($)
|
|
Craig Scherba
CEO, President and Director (A) |
2016
|
88,015
|
0
|
37,049
|
0
|
0
|
0
|
0
|
125,064
|
|
2015
|
57,300
|
0
|
45,613
|
0
|
0
|
0
|
0
|
102,913
|
|
|
2014
|
167,305
|
0
|
61,566
|
0
|
0
|
0
|
0
|
228,871
|
|
|
Marc Johnson
CFO (B)
|
2016
|
51,784
|
0
|
29,249
|
0
|
0
|
0
|
0
|
81,033
|
|
2015
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
2014
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
Robin Borley, SVP and Director (C)
|
2016
|
204,800
|
0
|
29,249
|
0
|
0
|
0
|
0
|
234,049
|
|
2015
|
187,200
|
0
|
17,430
|
0
|
0
|
0
|
0
|
204,630
|
|
|
2014
|
116,900
|
0
|
26,820
|
0
|
0
|
0
|
0
|
143,720
|
|
|
Brent Nykoliation, SVP (D)
|
2016
|
129,027
|
0
|
29,249
|
0
|
0
|
0
|
0
|
158,276
|
|
2015
|
115,726
|
0
|
57,941
|
0
|
0
|
0
|
0
|
173,667
|
|
|
2014
|
210,259
|
0
|
61,825
|
0
|
0
|
0
|
0
|
272,084
|
|
|
Richard E. Schler, Former CEO and Director (E)
|
2016
|
36,714
|
0
|
0
|
0
|
0
|
0
|
89,531
|
126,245
|
|
2015
|
149,123
|
0
|
120,866
|
0
|
0
|
0
|
0
|
269,989
|
|
|
2014
|
218,955
|
0
|
84,174
|
0
|
0
|
0
|
0
|
303,129
|
|
|
Peter Liabotis, Former CFO (F)
|
2016
|
26,609
|
0
|
0
|
0
|
0
|
0
|
35,516
|
62,125
|
|
2015
|
103,327
|
0
|
44,617
|
0
|
0
|
0
|
0
|
147,944
|
|
|
2014
|
210,055
|
0
|
58,755
|
0
|
0
|
0
|
0
|
268,810
|
| (A) | On July 30, 2015, Mr. Scherba became the Chief Executive Officer, replacing Mr. Schler. The Company does not have an employment agreement with Mr. Scherba. Mr. Scherba receives a salary of CAD$10,275 per month. |
| (B) | On October 23, 2015, Mr. Johnson became the Chief Financial Officer, replacing Mr. Liabotis. The Company has a management company agreement with Mr. Johnson, who receives consulting fees of CAD$8,000 per month. His contract is for an indefinite term with a 3-month termination notice, which is subject to certain change of control provisions. |
| (C) | The Company does not have an employment agreement with Mr. Borley. Mr. Borley receives consulting fees of USD $16,400 per month. |
| (D) | The Company does not have an employment agreement with Mr. Nykoliation. Mr. Nykoliation receives a salary of CAD$13,700 per month. |
| (E) | Mr. Schler resigned as Chief Executive Officer in July 2015 and received a severance. |
| (F) | Mr. Liabotis was replaced as Chief Financial Officer in October 2015 and awarded a severance. |
| (1) | These amounts include salary and/or consulting fees paid during the year. No bonuses have been paid. |
| (2) | 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 $nil. |
|
Name and Principal Position
|
Number of Securities
Underlying Unexercised
Options Exercisable
(#)
|
Number of Securities
Underlying Unexercised
Options Un-Exercisable
(#)
|
Equity Incentive
Plan Awards:
Number of Securities
Underlying Unexercised
Unearned Options
(#)
|
Option Exercise Price
($)
|
Value Realized
if Exercised
($)
(1)
|
Option Expiration Date
|
|
Craig Scherba
CEO, President and Director |
350,000
|
0
|
0
|
0.30
|
0
|
July 1, 2016
|
|
200,000
|
0
|
0
|
0.20
|
0
|
October 24, 2016
|
|
|
200,000
|
0
|
0
|
0.21
|
0
|
December 1, 2016
|
|
|
400,000
|
0
|
0
|
0.28
|
0
|
March 4, 2017
|
|
|
750,000
|
0
|
0
|
0.21
|
0
|
February 27, 2018
|
|
|
180,000
|
0
|
0
|
0.11
|
0
|
July 9, 2018
|
|
|
500,000
|
0
|
0
|
0.18
|
0
|
January 10, 2019
|
|
|
250,000
|
0
|
0
|
0.15
|
0
|
July 3, 2019
|
|
|
470,000
|
0
|
0
|
0.20
|
0
|
February 26, 2020
|
|
|
950,000
|
0
|
0
|
0.06
|
0
|
December 22, 2020
|
|
|
Marc Johnson
CFO
|
750,000
|
0
|
0
|
0.06
|
0
|
December 22, 2020
|
|
Robin Borley, SVP and Directo
|
125,000
|
0
|
0
|
0.28
|
0
|
March 4, 2017
|
|
75,000
|
0
|
0
|
0.21
|
0
|
February 27, 2018
|
|
|
300,000
|
0
|
0
|
0.18
|
0
|
January 10, 2019
|
|
|
350,000
|
0
|
0
|
0.20
|
0
|
February 26, 2020
|
|
|
750,000
|
0
|
0
|
0.06
|
0
|
December 22, 2020
|
|
|
Brent Nykoliation, SVP
|
450,000
|
0
|
0
|
0.30
|
0
|
July 1, 2016
|
|
200,000
|
0
|
0
|
0.20
|
0
|
October 24, 2016
|
|
|
200,000
|
0
|
0
|
0.21
|
0
|
December 1, 2016
|
|
|
350,000
|
0
|
0
|
0.28
|
0
|
March 4, 2017
|
|
|
700,000
|
0
|
0
|
0.21
|
0
|
February 27, 2018
|
|
|
175,000
|
0
|
0
|
0.11
|
0
|
July 9, 2018
|
|
|
75,000
|
0
|
0
|
0.15
|
0
|
July 19, 2018
|
|
|
400,000
|
0
|
0
|
0.18
|
0
|
January 10, 2019
|
|
|
400,000
|
0
|
0
|
0.15
|
0
|
July 3, 2019
|
|
|
450,000
|
0
|
0
|
0.20
|
0
|
February 26, 2020
|
|
|
750,000
|
0
|
0
|
0.06
|
0
|
December 22, 2020
|
|
|
Richard E. Schler, Former CEO and Director
|
600,000
|
0
|
0
|
0.30
|
0
|
July 1, 2016
|
|
675,000
|
0
|
0
|
0.29
|
0
|
July 13, 2016
|
|
|
225,000
|
0
|
0
|
0.20
|
0
|
October 24, 2016
|
|
|
200,000
|
0
|
0
|
0.21
|
0
|
December 1, 2016
|
|
|
1,340,000
|
0
|
0
|
0.28
|
0
|
March 4, 2017
|
|
|
650,000
|
0
|
0
|
0.21
|
0
|
February 27, 2018
|
|
|
170,000
|
0
|
0
|
0.11
|
0
|
July 9, 2018
|
|
|
200,000
|
0
|
0
|
0.15
|
0
|
July 19, 2018
|
|
|
475,000
|
0
|
0
|
0.18
|
0
|
January 10, 2019
|
|
|
1,100,000
|
0
|
0
|
0.15
|
0
|
July 3, 2019
|
|
|
465,000
|
0
|
0
|
0.20
|
0
|
February 26, 2020
|
|
|
Peter Liabotis, Former CFO
|
350,000
|
0
|
0
|
0.30
|
0
|
July 1, 2016
|
|
200,000
|
0
|
0
|
0.20
|
0
|
October 24, 2016
|
|
|
200,000
|
0
|
0
|
0.21
|
0
|
December 1, 2016
|
|
|
350,000
|
0
|
0
|
0.28
|
0
|
March 4, 2017
|
|
|
550,000
|
0
|
0
|
0.21
|
0
|
February 27, 2018
|
|
|
150,000
|
0
|
0
|
0.11
|
0
|
July 9, 2018
|
|
|
500,000
|
0
|
0
|
0.18
|
0
|
January 10, 2019
|
|
|
250,000
|
0
|
0
|
0.15
|
0
|
July 3, 2019
|
|
|
450,000
|
0
|
0
|
0.20
|
0
|
February 26, 2020
|
| (1) | Based on a closing price of $0.05 (CAD$0.065) on June 30, 2016 and presuming all options are exercised. |
|
Name and Principal Position
|
Salary
&
Consulting
Fees
($) (1) |
Bonus
($)
|
Option Awards
($) (2) |
Stock
Awards
($)
|
Non-Equity
Incentive Plans
($)
|
Change in
Pension Value
&
Non-Qualified
Deferred Compensation
($)
|
Other Compensation
&
Severance
($) |
Total
($)
|
|
John Sanderson,
Chairman (A)
|
0
|
0
|
33,149
|
0
|
0
|
0
|
0
|
33,149
|
|
V. Peter Harder,
Former Chairman (B)
|
0
|
0
|
33,149
|
0
|
0
|
0
|
0
|
33,149
|
|
Quentin Yarie,
Director
|
20,033
|
0
|
29,249
|
0
|
0
|
0
|
0
|
49,282
|
|
Albert A. Thiess, Jr.,
Director
|
0
|
0
|
29,249
|
0
|
0
|
0
|
0
|
29,249
|
|
Dean Comand,
Director
|
0
|
0
|
29,249
|
0
|
0
|
0
|
0
|
29,249
|
|
Dalton Larson,
Director
|
0
|
0
|
29,249
|
0
|
0
|
0
|
0
|
29,249
|
| (A) | Mr. Sanderson served as vice-chairman until his appointment as Chairman of the Board on March 23, 2016 upon the resignation of Mr. Harder. |
| (B) | Mr. Harder resigned as Chairman and Director on March 23, 2016. |
| (1) | These amounts include salary and/or consulting fees paid during the year. No bonuses have been paid. |
| (2) | 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 $nil. |
|
Name and Principal Position
|
Number of Securities
Underlying Unexercised
Options Exercisable
(#)
|
Number of Securities
Underlying Unexercised
Options Un-Exercisable
(#)
|
Equity Incentive
Plan Awards:
Number of Securities
Underlying Unexercised
Unearned Options
(#)
|
Option Exercise Price
($)
|
Value Realized
if
Exercised
($)
(1)
|
Option Expiration Date
|
|
John Sanderson,
Chairman
|
125,000
|
0
|
0
|
0.30
|
0
|
July 1, 2016
|
|
50,000
|
0
|
0
|
0.20
|
0
|
October 24, 2016
|
|
|
50,000
|
0
|
0
|
0.21
|
0
|
December 1, 2016
|
|
|
100,000
|
0
|
0
|
0.28
|
0
|
March 4, 2017
|
|
|
100,000
|
0
|
0
|
0.21
|
0
|
February 27, 2018
|
|
|
25,000
|
0
|
0
|
0.11
|
0
|
July 9, 2018
|
|
|
50,000
|
0
|
0
|
0.15
|
0
|
July 19, 2018
|
|
|
400,000
|
0
|
0
|
0.18
|
0
|
January 10, 2019
|
|
|
200,000
|
0
|
0
|
0.15
|
0
|
July 3, 2019
|
|
|
350,000
|
0
|
0
|
0.20
|
0
|
February 26, 2020
|
|
|
850,000
|
0
|
0
|
0.06
|
0
|
December 22, 2020
|
|
|
V. Peter Harder,
Former Chairman
|
225,000
|
0
|
0
|
0.30
|
0
|
July 1, 2016
|
|
25,000
|
0
|
0
|
0.20
|
0
|
October 24, 2016
|
|
|
75,000
|
0
|
0
|
0.21
|
0
|
December 1, 2016
|
|
|
100,000
|
0
|
0
|
0.28
|
0
|
March 4, 2017
|
|
|
275,000
|
0
|
0
|
0.21
|
0
|
February 27, 2018
|
|
|
25,000
|
0
|
0
|
0.11
|
0
|
July 9, 2018
|
|
|
250,000
|
0
|
0
|
0.15
|
0
|
October 9, 2018
|
|
|
250,000
|
0
|
0
|
0.18
|
0
|
January 10, 2019
|
|
|
250,000
|
0
|
0
|
0.15
|
0
|
July 3, 2019
|
|
|
300,000
|
0
|
0
|
0.20
|
0
|
February 26, 2020
|
|
|
850,000
|
0
|
0
|
0.06
|
0
|
December 22, 2020
|
|
|
Quentin Yarie,
Director
|
300,000
|
0
|
0
|
0.30
|
0
|
July 1, 2016
|
|
50,000
|
0
|
0
|
0.20
|
0
|
October 24, 2016
|
|
|
150,000
|
0
|
0
|
0.21
|
0
|
December 1, 2016
|
|
|
300,000
|
0
|
0
|
0.28
|
0
|
March 4, 2017
|
|
|
300,000
|
0
|
0
|
0.21
|
0
|
February 27, 2018
|
|
|
100,000
|
0
|
0
|
0.11
|
0
|
July 9, 2018
|
|
|
50,000
|
0
|
0
|
0.15
|
0
|
July 19, 2018
|
|
|
425,000
|
0
|
0
|
0.18
|
0
|
January 10, 2019
|
|
|
250,000
|
0
|
0
|
0.15
|
0
|
July 3, 2019
|
|
|
350,000
|
0
|
0
|
0.20
|
0
|
February 26, 2020
|
|
|
750,000
|
0
|
0
|
0.06
|
0
|
December 22, 2020
|
|
|
Albert A. Thiess, Jr.,
Director
|
180,000
|
0
|
0
|
0.23
|
0
|
May 23, 2017
|
|
100,000
|
0
|
0
|
0.21
|
0
|
February 27, 2018
|
|
|
25,000
|
0
|
0
|
0.11
|
0
|
July 9, 2018
|
|
|
125,000
|
0
|
0
|
0.18
|
0
|
January 10, 2019
|
|
|
195,000
|
0
|
0
|
0.20
|
0
|
February 26, 2020
|
|
|
750,000
|
0
|
0
|
0.06
|
0
|
December 22, 2020
|
|
|
Dean Comand,
Director
|
400,000
|
0
|
0
|
0.20
|
0
|
February 26, 2020
|
|
750,000
|
0
|
0
|
0.06
|
0
|
December 22, 2020
|
|
|
Dalton Larson,
Director
|
200,000
|
0
|
0
|
0.20
|
0
|
February 26, 2020
|
|
750,000
|
0
|
0
|
0.06
|
0
|
December 22, 2020
|
|
| (1) | Based on a closing price of $0.09 on June 30, 2015 and presuming all options are exercised. |
|
Plan Category
|
Number of securities to be issued upon exercise of outstanding options, and warrants
(#)
|
Weighted-average exercise price of outstanding options and warrants
($)
|
Number of securities remaining available for future under equity compensation plans (excluding securities reflected in column (a)
(#)
|
|
Equity compensation plans approved by security holders
|
41,965,000
|
$0.18
|
1,035,000
|
|
Equity compensation plans not approved by security holders
|
--
|
--
|
--
|
|
Group
|
Number of Securities
Underlying Unexercised
Options Exercisable
(#)
|
Option Grant
Date
|
Additional Consideration
to be
Received Upon Exercise
or
Material Conditions
required to
Exercise
|
Option Exercise Price
($)
|
Option Expiration Date
|
|
Current
Named Executive Officers (NEO)
as of
June 30, 2016
|
800,000
|
July 1, 2011
|
None
|
0.30
|
July 1, 2016
|
|
0
|
July 13, 2012
|
None
|
0.29
|
July 13, 2016
|
|
|
400,000
|
October 24, 2011
|
None
|
0.20
|
October 24, 2016
|
|
|
400,000
|
December 1, 2011
|
None
|
0.21
|
December 1, 2016
|
|
|
875,000
|
March 7, 2012
|
None
|
0.28
|
March 4, 2017
|
|
|
0
|
May 23, 2012
|
None
|
0.23
|
May 23, 2017
|
|
|
1,525,000
|
February 27, 2013
|
None
|
0.21
|
February 27, 2018
|
|
|
355,000
|
July 9, 2013
|
None
|
0.11
|
July 9, 2018
|
|
|
75,000
|
July 19, 2013
|
None
|
0.15
|
July 19, 2018
|
|
|
0
|
October 9, 2013
|
None
|
0.13
|
October 9, 2018
|
|
|
1,200,000
|
January 10, 2014
|
None
|
0.18
|
January 10, 2019
|
|
|
650,000
|
July 3, 2014
|
None
|
0.15
|
July 3, 2019
|
|
|
1,270,000
|
February 26, 2015
|
None
|
0.20
|
February 26, 2020
|
|
|
3,200,000
|
December 22, 2015
|
None
|
0.06
|
December 22, 2020
|
|
|
Total
|
10,750,000
|
||||
|
Current
Directors
as of
June 30, 2016
|
775,000
|
July 1, 2011
|
None
|
0.30
|
July 1, 2016
|
|
0
|
July 13, 2012
|
None
|
0.29
|
July 13, 2016
|
|
|
300,000
|
October 24, 2011
|
None
|
0.20
|
October 24, 2016
|
|
|
400,000
|
December 1, 2011
|
None
|
0.21
|
December 1, 2016
|
|
|
925,000
|
March 7, 2012
|
None
|
0.28
|
March 4, 2017
|
|
|
180,000
|
May 23, 2012
|
None
|
0.23
|
May 23, 2017
|
|
|
1,325,000
|
February 27, 2013
|
None
|
0.21
|
February 27, 2018
|
|
|
330,000
|
July 9, 2013
|
None
|
0.11
|
July 9, 2018
|
|
|
100,000
|
July 19, 2013
|
None
|
0.15
|
July 19, 2018
|
|
|
0
|
October 9, 2013
|
None
|
0.13
|
October 9, 2018
|
|
|
1,750,000
|
January 10, 2014
|
None
|
0.18
|
January 10, 2019
|
|
|
700,000
|
July 3, 2014
|
None
|
0.15
|
July 3, 2019
|
|
|
2,315,000
|
February 26, 2015
|
None
|
0.20
|
February 26, 2020
|
|
|
5,550,000
|
December 22, 2015
|
None
|
0.06
|
December 22, 2020
|
|
|
Total
|
14,650,000
|
||||
|
Current
Directors
that are not
Named Executive Officers (NEO)
as of
June 30, 2016
|
425,000
|
July 1, 2011
|
None
|
0.30
|
July 1, 2016
|
|
0
|
July 13, 2012
|
None
|
0.29
|
July 13, 2016
|
|
|
100,000
|
October 24, 2011
|
None
|
0.20
|
October 24, 2016
|
|
|
200,000
|
December 1, 2011
|
None
|
0.21
|
December 1, 2016
|
|
|
400,000
|
March 7, 2012
|
None
|
0.28
|
March 4, 2017
|
|
|
180,000
|
May 23, 2012
|
None
|
0.23
|
May 23, 2017
|
|
|
500,000
|
February 27, 2013
|
None
|
0.21
|
February 27, 2018
|
|
|
150,000
|
July 9, 2013
|
None
|
0.11
|
July 9, 2018
|
|
|
100,000
|
July 19, 2013
|
None
|
0.15
|
July 19, 2018
|
|
|
0
|
October 9, 2013
|
None
|
0.13
|
October 9, 2018
|
|
|
950,000
|
January 10, 2014
|
None
|
0.18
|
January 10, 2019
|
|
|
450,000
|
July 3, 2014
|
None
|
0.15
|
July 3, 2019
|
|
|
1,495,000
|
February 26, 2015
|
None
|
0.20
|
February 26, 2020
|
|
|
3,850,000
|
December 22, 2015
|
None
|
0.06
|
December 22, 2020
|
|
|
Total
|
8,800,000
|
||||
|
Group
|
Number of Securities
Underlying Unexercised
Options Exercisable
(#)
|
Option Grant
Date
|
Additional Consideration
to be
Received Upon Exercise
or
Material Conditions
required to
Exercise
|
Option Exercise Price
($)
|
Option Expiration Date
|
|
Current
Employees
that are not
Named Executive Officers (NEO)
as of
June 30, 2016
|
150,000
|
July 1, 2011
|
None
|
0.30
|
July 1, 2016
|
|
0
|
July 13, 2012
|
None
|
0.29
|
July 13, 2016
|
|
|
40,000
|
October 24, 2011
|
None
|
0.20
|
October 24, 2016
|
|
|
15,000
|
December 1, 2011
|
None
|
0.21
|
December 1, 2016
|
|
|
190,000
|
March 7, 2012
|
None
|
0.28
|
March 4, 2017
|
|
|
0
|
May 23, 2012
|
None
|
0.23
|
May 23, 2017
|
|
|
200,000
|
February 27, 2013
|
None
|
0.21
|
February 27, 2018
|
|
|
5,000
|
July 9, 2013
|
None
|
0.11
|
July 9, 2018
|
|
|
75,000
|
July 19, 2013
|
None
|
0.15
|
July 19, 2018
|
|
|
0
|
October 9, 2013
|
None
|
0.13
|
October 9, 2018
|
|
|
350,000
|
January 10, 2014
|
None
|
0.18
|
January 10, 2019
|
|
|
375,000
|
July 3, 2014
|
None
|
0.15
|
July 3, 2019
|
|
|
150,000
|
February 26, 2015
|
None
|
0.20
|
February 26, 2020
|
|
|
0
|
December 22, 2015
|
None
|
0.06
|
December 22, 2020
|
|
|
Total
|
1,550,000
|
||||
|
All Outstanding Options
as of
June 30, 2016
|
3,300,000
|
July 1, 2011
|
None
|
0.30
|
July 1, 2016
|
|
1,650,000
|
July 13, 2012
|
None
|
0.29
|
July 13, 2016
|
|
|
1,640,000
|
October 24, 2011
|
None
|
0.20
|
October 24, 2016
|
|
|
1,785,000
|
December 1, 2011
|
None
|
0.21
|
December 1, 2016
|
|
|
4,900,000
|
March 7, 2012
|
None
|
0.28
|
March 4, 2017
|
|
|
180,000
|
May 23, 2012
|
None
|
0.23
|
May 23, 2017
|
|
|
4,900,000
|
February 27, 2013
|
None
|
0.21
|
February 27, 2018
|
|
|
1,080,000
|
July 9, 2013
|
None
|
0.11
|
July 9, 2018
|
|
|
675,000
|
July 19, 2013
|
None
|
0.15
|
July 19, 2018
|
|
|
250,000
|
October 9, 2013
|
None
|
0.13
|
October 9, 2018
|
|
|
4,400,000
|
January 10, 2014
|
None
|
0.18
|
January 10, 2019
|
|
|
4,275,000
|
July 3, 2014
|
None
|
0.15
|
July 3, 2019
|
|
|
4,430,000
|
February 26, 2015
|
None
|
0.20
|
February 26, 2020
|
|
|
8,500,000
|
December 22, 2015
|
None
|
0.06
|
December 22, 2020
|
|
|
Total
|
41,965,000
|
||||
| · | 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 most recent closing price prior to the granting of the stock options. |
| · | There are no cashless or other provisions aside from the right for the holder of the stock option to exercise. |
|
Name, Principal Position and Address
|
Common Shares
Owned
(#)
|
Common Share
Purchase Warrants
(#)
|
Common Share
Stock Purchase
Options
(#)
|
Number of
Common Shares
Beneficially Owned
(#)
|
Percentage of
Common Shares
Beneficially Owned
(%)
|
|
Goodman & Company, Investment Counsel Inc.,
(4)
2100-1 Adelaide Street East, Ontario, Canada
|
89,231,000
|
0
|
0
|
89,231,000
|
15.8%
|
|
VR Capital Group Ltd.,
Dubai International Financial Centre, Gate Village 4, Suite 402, Dubai, UAE
|
40,509,520
|
1,667,000
(1)
|
0
|
42,176,520
|
7.5%
|
|
JP Morgan & Co.,
(5)
270 Park Avenue, New York, NY 10017
|
25,178,410
|
0
|
0
|
25,178,410
|
4.5%
|
|
Craig Scherba,
CEO, President & Director
1480 Willowdown Road, Oakville, ON, Canada
|
0
|
0
|
4,250,000
|
4,250,000
|
0.7%
|
|
Marc Johnson,
CFO
59 East Liberty Street, Toronto, ON, Canada
|
0
|
0
|
750,000
|
750,000
|
0.1%
|
|
Brent Nykoliation,
SVP Corporate Development
161 Fallingbrook Road, Toronto, ON, Canada
|
0
|
0
|
4,150,000
|
4,150,000
|
0.7%
|
|
John Sanderson,
Chairman of the Board & Director
1721-27
th
Street, West Vancouver, BC, Canada
|
0
|
0
|
2,300,000
|
2,300,000
|
0.4%
|
|
Robin Borley,
SVP Mine Development & Director
Waterfall Country Estate, Gauteng, South Africa
|
0
|
2,787,857
(2)
|
1,600,000
|
4,387,857
|
0.8%
|
|
Quentin Yarie,
Director
196 McAllister Road, North York, ON, Canada
|
0
|
0
|
3,025,000
|
3,025,000
|
0.5%
|
|
Albert A. Thiess, Jr.,
Director
8 Lawson’s Pond Court, Bluffton, SC, USA
|
70,000
|
0
|
1,375,000
|
1,445,000
|
0.2%
|
|
Dean Comand,
Director
131 Garden Avenue, Ancaster, ON, Canada
|
0
|
0
|
1,150,000
|
1,150,000
|
0.2%
|
|
Dalton Larson,
Director
3629 Canterbury Drive, Surrey, BC , Canada
|
0
|
100,000
(3)
|
950,000
|
1,050,000
|
0.2%
|
|
All Directors and
Named Executive Officers as a group
|
70,000
|
2,887,857
|
19,550,000
|
22,507,857
|
4.0%
|
| (1) | These warrants expire May 4, 2018 and have an exercise price of $0.14. |
| (2) | These warrants expire April 11, 2018 and have an exercise price of $0.11. |
| (3) | These warrants expire January 31, 2017 and have an exercise price of $0.18. |
| (4) | The control person is Brett Whalen, Vice President and Portfolio Manager. |
| (5) | The control person is Neil Gregson, Portfolio Manager, Natural Resources Fund, J.P. Morgan Asset Management. |
| a) | The Company incurred $68,293 in general and administrative costs (June 30, 2015: $98,595) from a public company related by common management, Red Pine Exploration Inc. (TSX.V: "RPX"). During the year the Company forgave the $68,293 in general and administrative costs as a result of a cost settlement agreement between the Companies. The accounts payable balance for general and administrative costs due to RPX was $nil at the end of the year (June 30, 2015: $24,048). |
| b) | The Company incurred $556,982 in mineral exploration, management and consulting fees paid or accrued directly to directors and officers or to companies under their control (June 30, 2015: $629,204). The accounts payable balance for these expenditures was $42,000 at the end of the year (June 30, 2015: $nil). |
| c) | The Company incurred $125,047 in severance costs paid or accrued directly to former officers. The accounts payable balance for these costs was $34,010 at the end of the year (June 30, 2015: $46,292). |
| d) | The Company incurred $nil in mineral exploration from a mining and engineering firm for which one of the Company’s Director services as a senior officer and director (June 30, 2015: $1,927,797), which is included in mineral exploration expenses. |
| e) | The Company granted 7,900,000 common stock purchase options to directors and officers of the Company (June 30, 2015: 6,680,000). These common stock purchase options were valued at $308,092 using the Black-Scholes option pricing model (June 30, 2015: $438,035), which is included in stock-based compensation. |
| f) | The Company received a principal repayment of $76,450 (June 30, 2015: $nil) during the year from MacDonald Mines Exploration Ltd. (TSXV: BMK), a company related by way of common management, for an outstanding loan. |
| 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 | 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) |
| 3.4 | 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) |
| 31.1 | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act. (filed herein) |
| 31.2 | Certification of Principal Financial & Accounting Officer Pursuant to Section 302 of the Sarbanes-Oxley Act. (filed herein) |
| 32.1 | Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act. (filed herein) |
| 32.2 | Certification of Chief Accounting Officer Pursuant to Section 906 of the Sarbanes-Oxley Act. (filed herein) |
|
|
Chartered Professional Accountants
Licensed Public Accountants
|
|
|
June 30, 2016
|
June 30, 2015
|
||||||
|
Assets
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
544,813
|
779,118
|
||||||
|
Marketable securities (note 4)
|
-
|
7,615
|
||||||
|
Amounts receivable
|
13,955
|
49,484
|
||||||
|
Prepaid expenses
|
11,545
|
16,032
|
||||||
|
Loan to related party (note 7)
|
-
|
76,450
|
||||||
|
Total current assets
|
570,313
|
928,699
|
||||||
|
Equipment (note 5)
|
21,911
|
78,513
|
||||||
|
|
||||||||
|
Total Assets
|
592,224
|
1,007,212
|
||||||
|
Liabilities and Stockholders' Deficiency
|
||||||||
|
Liabilities
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable (note 7)
|
215,391
|
95,580
|
||||||
|
Accrued liabilities
|
24,743
|
283,952
|
||||||
|
Contingency provision (note 16)
|
182,742
|
190,087
|
||||||
|
Warrant liability (note 13)
|
111,049
|
844,851
|
||||||
|
|
||||||||
|
Total Liabilities
|
533,925
|
1,414,470
|
||||||
|
Stockholders' Equity (Deficiency)
|
||||||||
|
Common stock
|
364,932
|
309,385
|
||||||
|
650,000,000 shares authorized, $0.001 par value, 364,931,425 issued and outstanding (June 30, 2015: 309,384,670) (note 10)
|
||||||||
|
Additional paid‑in capital (note 10)
|
93,654,114
|
91,614,714
|
||||||
|
Accumulated comprehensive loss
|
-
|
(4,323
|
)
|
|||||
|
Accumulated deficit
|
(93,960,747
|
)
|
(92,327,034
|
)
|
||||
|
|
||||||||
|
Total Stockholders' Equity (Deficiency)
|
58,299
|
(407,258
|
)
|
|||||
|
|
||||||||
|
Total Liabilities and Stockholders' Equity (Deficiency)
|
592,224
|
1,007,212
|
|
Year ended June 30,
2016
|
Year ended June 30,
2015
|
|||||||
|
Revenues
|
$
|
-
|
$
|
-
|
||||
|
Expenses
|
||||||||
|
Mineral exploration expense (notes 6, 7 and 15)
|
812,477
|
4,551,286
|
||||||
|
Professional and consulting fees (note 7)
|
811,704
|
629,817
|
||||||
|
General and administrative (note 7)
|
279,097
|
863,124
|
||||||
|
Stock‑based compensation (notes 7)
|
331,491
|
627,264
|
||||||
|
Depreciation (note 5)
|
56,602
|
47,872
|
||||||
|
Interest (note 9)
|
11,371
|
-
|
||||||
|
Foreign currency translation loss (gain)
|
106,036
|
208,194
|
||||||
|
Total expenses
|
2,408,778
|
6,927,557
|
||||||
|
Net Loss From Operations
|
(2,408,778
|
)
|
(6,927,557
|
)
|
||||
|
Other Income (Expenses)
|
||||||||
|
Investment income
|
623
|
10,111
|
||||||
|
Reduction of flow-through premium (note 8)
|
-
|
37,145
|
||||||
|
Reduction (increase) of flow-through provision (note 16)
|
-
|
(190,087
|
)
|
|||||
|
Gain on legal settlement (note 16)
|
59,556
|
-
|
||||||
|
Gain (loss) on sale of marketable securities (note 4)
|
(18,916
|
)
|
12,278
|
|||||
|
Change in value of warrant liability (note 13)
|
733,802
|
985,300
|
||||||
|
Net Loss
|
$
|
(1,633,713
|
)
|
$
|
(6,072,810
|
)
|
||
|
Unrealized gain (loss) from marketable securities
|
-
|
(816
|
)
|
|||||
|
Realized gain (loss) from marketable securities
in net loss
|
4,323
|
(12,278
|
)
|
|||||
|
Comprehensive Loss
|
$
|
(1,629,390
|
)
|
$
|
(6,085,904
|
)
|
||
|
Loss per share – basic and diluted
|
$
|
(0.00
|
)
|
$
|
(0.02
|
)
|
||
|
Weighted average shares outstanding (note 14)
|
343,243,652
|
294,044,398
|
||||||
|
Year ended
June 30, 2016
|
Year ended
June 30, 2015
|
|||||||
|
Operating Activities
|
||||||||
|
Net loss
|
$
|
(1,633,713
|
)
|
$
|
(6,072,810
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation
|
56,602
|
47,872
|
||||||
|
Stock‑based compensation
|
331,491
|
627,264
|
||||||
|
Gain (loss) on sale of marketable securities
|
8,068
|
(12,278
|
)
|
|||||
|
Change in value of warrant derivative liability
|
(733,802
|
)
|
(985,300
|
)
|
||||
|
Impairment of related party loan
|
-
|
53,603
|
||||||
|
Non-cash mineral property payments
|
-
|
100,000
|
||||||
|
Reduction of flow-through premium liability
|
-
|
(37,145
|
)
|
|||||
|
Change in operating assets and liabilities:
|
||||||||
|
Accounts receivable and prepaid expenses
|
40,016
|
365,080
|
||||||
|
Accounts payable and accrued liabilities
|
(139,398
|
)
|
(1,247,005
|
)
|
||||
|
Contingency provision
|
(7,345
|
)
|
-
|
|||||
|
Net cash used in operating activities
|
(2,078,081
|
)
|
(7,160,719
|
)
|
||||
|
Investing Activities
|
||||||||
|
Loan to related party
|
76,450
|
(35,541
|
)
|
|||||
|
Proceeds from sale of marketable securities
|
3,870
|
61,847
|
||||||
|
Net cash provided by investing activities
|
80,320
|
26,306
|
||||||
|
Financing Activities
|
||||||||
|
Proceeds from issuance of common stock, net of issue costs
|
1,763,456
|
6,591,097
|
||||||
|
Exercise of warrants
|
-
|
72,051
|
||||||
|
Net cash provided by financing activities
|
1,763,456
|
6,663,148
|
||||||
|
Cash and Cash Equivalents
|
||||||||
|
Net decrease in cash and cash equivalents
|
(234,305
|
)
|
(471,265
|
)
|
||||
|
Cash and cash equivalents ‑ beginning of year
|
779,118
|
1,250,383
|
||||||
|
Cash and cash equivalents ‑ end of year
|
$
|
544,813
|
$
|
779,118
|
||||
|
Supplemental Disclosures:
|
||||||||
|
Issuance of common stock for mineral properties
|
-
|
$
|
100,000
|
|||||
|
Interest Received
|
$
|
11,371
|
$
|
1,000
|
||||
|
Shares
#
|
Common Stock
$
|
Additional Paid-In
Capital
$
|
Accumulated Comprehensive Income (Loss)
$
|
Accumulated Deficit
$
|
Total
$
|
|||||||||||||||||||
|
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 loss 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
|
)
|
|||||||||||||||
|
Private placement of common shares subscribed
|
14,200,000
|
14,200
|
516,473
|
-
|
-
|
530,673
|
||||||||||||||||||
|
Private placement of common shares subscribed
|
6,437,900
|
6,438
|
322,539
|
-
|
-
|
328,977
|
||||||||||||||||||
|
Private placement of common shares subscribed
|
3,207,857
|
3,208
|
169,425
|
-
|
-
|
172,633
|
||||||||||||||||||
|
Private placement of common shares subscribed
|
11,150,000
|
11,150
|
771,580
|
-
|
-
|
782,730
|
||||||||||||||||||
|
Cost of issue of private placement of common shares subscribed
|
-
|
-
|
(51,557
|
)
|
-
|
-
|
(51,557
|
)
|
||||||||||||||||
|
Conversion of Special Warrants into common shares
|
20,550,998
|
20,551
|
(20,551
|
)
|
-
|
-
|
-
|
|||||||||||||||||
|
Stock‑based compensation
|
-
|
-
|
331,491
|
-
|
-
|
331,491
|
||||||||||||||||||
|
Loss on marketable securities
|
-
|
-
|
-
|
(3,745
|
)
|
-
|
(3,745
|
)
|
||||||||||||||||
|
Reclassified loss to profit or loss
|
-
|
-
|
-
|
8,068
|
-
|
8,068
|
||||||||||||||||||
|
Net loss for the year
|
-
|
-
|
-
|
-
|
(1,633,713
|
)
|
(1,633,713
|
)
|
||||||||||||||||
|
Balance ‑ June 30, 2016
|
364,931,425
|
364,932
|
93,654,114
|
-
|
(93,960,747
|
)
|
58,299
|
|||||||||||||||||
| · | 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. |
| · | "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. |
| · | “Leases” (ASU 2016-02) was issued during February 2016. This update will require organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases. The new guidance will also require additional disclosure about the amount, timing and uncertainty of cash flows arising from leases. This guidance is effective for annual and interim periods beginning after December 15, 2018. |
| · | “Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting” (ASU 2016-09) was issued in March 2016. This new standard provided guidance for the simplification of several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. This standard is effective for annual periods beginning after December 15, 2016. |
|
Equipment
Cost
$
|
Accumulated
Depreciation
$
|
Net Book
Value
$
|
||||||||||
|
Balance June 30, 2014
|
195,561
|
69,176
|
126,385
|
|||||||||
|
Add: Depreciation
|
47,872
|
|||||||||||
|
Balance June 30, 2015
|
195,561
|
117,048
|
78,513
|
|||||||||
|
Add: Depreciation
|
56,602
|
|||||||||||
|
Balance June 30, 2016
|
195,561
|
173,650
|
21,911
|
|||||||||
| a) | The Company incurred $68,293 in general and administrative costs (June 30, 2015: $98,595) from a public company related by common management, Red Pine Exploration Inc. (TSX.V: "RPX"). During the year the Company forgave the $68,293 in general and administrative costs as a result of a cost settlement agreement between the Companies. The accounts payable balance for general and administrative costs due to RPX was $nil at the end of the year (June 30, 2015: $24,048). |
| b) | The Company incurred $556,982 in mineral exploration, management and consulting fees paid or accrued directly to directors and officers or to companies under their control (June 30, 2015: $629,204). The accounts payable balance for these expenditures was $42,000 at the end of the year (June 30, 2015: $nil). |
| c) | The Company incurred $125,047 in severance costs paid or accrued directly to former officers. The accounts payable balance for these costs was $34,010 at the end of the year (June 30, 2015: $46,292). |
| d) | The Company incurred $nil in mineral exploration from a mining and engineering firm for which one of the Company’s Director services as a senior officer and director (June 30, 2015: $1,927,797), which is included in mineral exploration expenses. |
| e) | The Company granted 7,900,000 common stock purchase options to directors and officers of the Company (June 30, 2015: 6,680,000). These common stock purchase options were valued at $308,092 using the Black-Scholes option pricing model (June 30, 2015: $438,035), which is included in stock-based compensation. |
| f) | The Company received a principal repayment of $76,450 (June 30, 2015: $nil) during the year from MacDonald Mines Exploration Ltd. (TSXV: BMK), a company related by way of common management, for an outstanding loan. |
|
June 30,
2016
$
|
June 30,
2015
$
|
|||||||
|
Deferred premium, beginning of year
|
-
|
37,145
|
||||||
|
Recognition of deferred premium on issuance of flow-through shares
|
-
|
-
|
||||||
|
Reduction of deferred premium as CEEs are incurred
|
-
|
(37,145
|
)
|
|||||
|
Deferred premium, end of year
|
-
|
-
|
||||||
| (a) | On July 31, 2015, a total of 20,550,998 special common share purchase warrants with no exercise price were converted into one common share and one half one common share purchase warrants with an exercise price of $0.14 and an expiry date of May 4, 2018 (see also note 12). As a result, a total of 20,550,998 common shares and 10,275,499 common share purchase warrants were issued. |
| (b) | On October 7, 2015, the Company closed a private placement offering of 14,200,000 units (the “Units”) at a price of $0.04 (CAD$0.05) per unit, representing aggregate gross proceeds of $530,673 (CAD$710,000). Each Unit consisted of one common share of the Company and one half of one common share purchase warrant (each whole common share purchase warrant, a “Warrant”). Each Warrant entitles the holder to purchase one common share at a price of $0.07 per common share until October 6, 2017. |
| (c) | On February 4, 2016, the Company closed a private placement offering of 6,437,900 units (the “Units”) at a price of $0.05 (CAD$0.07) per unit, representing aggregate gross proceeds of $328,977 (CAD$450,653). Each Unit consisted of one common share of the Company and one common share purchase warrant (a “Warrant”). Each Warrant entitles the holder to purchase one common share at a price of $0.11 per common share until February 4, 2018. |
| (d) | On April 11, 2016, the Company closed a private placement offering of 3,207,857 units (the “Units”) at a price of $0.05 (CAD$0.07) per unit, representing aggregate gross proceeds of $172,633 (CAD$224,550). Each Unit consisted of one common share of the Company and one common share purchase warrant (a “Warrant”). Each Warrant entitles the holder to purchase one common share at a price of $0.11 per common share until April 11, 2018. |
| (e) | On May 17, 2016, the Company closed a private placement offering of 11,150,000 common shares at a price of $0.07 (CAD$0.09) for aggregate gross proceeds of $782,730 (CAD$1,003,500). |
| (g) | 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. |
| (h) | 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. |
| (i) | 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. |
| (j) | 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. |
| (k) | 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 6). |
|
Grant
Date
|
Expiration
Date
|
Notes
|
Exercise Price
|
Number of Options
|
||||||
|
July 1, 2011
|
July 1, 2016
|
$
|
0.30
|
3,300,000
|
||||||
|
July 13, 2012
|
July 13, 2016
|
$
|
0.29
|
1,650,000
|
||||||
|
October 24, 2011
|
October 24, 2016
|
$
|
0.20
|
1,640,000
|
||||||
|
December 1, 2011
|
December 1, 2016
|
$
|
0.21
|
1,785,000
|
||||||
|
March 7, 2012
|
March 4, 2017
|
$
|
0.28
|
4,900,000
|
||||||
|
May 23, 2012
|
May 23, 2017
|
$
|
0.23
|
180,000
|
||||||
|
February 27, 2013
|
February 27, 2018
|
$
|
0.21
|
4,900,000
|
||||||
|
July 9, 2013
|
July 9, 2018
|
$
|
0.11
|
1,080,000
|
||||||
|
September 19, 2013
|
July 19, 2018
|
$
|
0.15
|
675,000
|
||||||
|
October 9, 2013
|
October 9, 2018
|
$
|
0.13
|
250,000
|
||||||
|
January 10, 2014
|
January 10, 2019
|
$
|
0.18
|
4,400,000
|
||||||
|
July 3, 2014
|
July 3, 2019
|
$
|
0.15
|
4,275,000
|
||||||
|
February 26, 2015
|
February 26, 2020
|
$
|
0.20
|
4,430,000
|
||||||
|
December 22, 2015
|
December 22, 2020
|
(a)
|
$
|
0.06
|
8,500,000
|
|||||
|
Total Outstanding
|
41,965,000
|
|||||||||
| (a) | On December 22, 2015, the Company issued 8,500,000 stock options at an exercise price of $0.06 and an expiry date of December 22, 2020. The stock options were valued at $331,491 using the Black-Scholes pricing model with the following assumptions: risk free rate – 0.74%; expected volatility – 91%; dividend yield – NIL; and expected life – 5 years. These stock options vested on the grant date. |
|
Weighted-Average
Exercise Price ($)
|
Number of
Stock Options
|
|||||||
|
Outstanding as of June 30, 2014
|
0.23
|
28,470,000
|
||||||
|
Granted
|
0.17
|
9,280,000
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Expired
|
0.21
|
(2,385,000
|
)
|
|||||
|
Outstanding as of June 30, 2015
|
0.22
|
35,365,000
|
||||||
|
Granted
|
0.06
|
8,500,000
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Expired
|
0.23
|
(1,900,000
|
)
|
|||||
|
Outstanding as of June 30, 2016
|
0.18
|
41,965,000
|
||||||
|
Issued
Date
|
Expiration
Date
|
Notes
|
Exercise
Price
|
Number of
Warrants
|
||||||
|
September 26, 2014
|
September 26, 2016
|
$
|
0.14
|
1,928,571
|
||||||
|
November 15, 2012
|
November 15, 2016
|
(a)
|
$
|
0.18
|
2,903,571
|
|||||
|
December 30, 2014
|
December 30, 2016
|
$
|
0.12
|
147,000
|
||||||
|
January 14, 2014
|
January 14, 2017
|
(b)
|
$
|
0.14
|
29,152,033
|
|||||
|
January 31, 2014
|
January 31, 2017
|
(b)
|
$
|
0.14
|
590,000
|
|||||
|
October 7, 2015
|
October 6, 2017
|
(c)
|
$
|
0.07
|
7,100,000
|
|||||
|
July 31, 2015
|
May 4, 2018
|
(d)
|
$
|
0.14
|
10,275,499
|
|||||
|
February 4, 2016
|
February 4, 2018
|
(e)
|
$
|
0.11
|
6,437,900
|
|||||
|
April 11, 2016
|
April 11, 2018
|
(f)
|
$
|
0.11
|
3,207,857
|
|||||
|
June 23, 2014
|
April 15, 2019
|
$
|
0.14
|
3,500,000
|
||||||
|
Total Outstanding
|
65,242,431
|
|||||||||
| (a) | On December 24, 2013, the Company re‑priced and extended the term of the common share purchase warrants from an original expiry date of November 15, 2015 with an exercise price of $0.23 to November 15, 2016 with an exercise price of $0.18. |
| (b) | These warrants were issued at a $0.18 CAD exercise price (see note 13). |
| (c) | These warrants were issued on October 7, 2015 as part of a private placement (see note 10). |
| (d) | These warrants were issued on July 31, 2015 as part of the conversion of special common share purchase warrants (see note 10). |
| (e) | These warrants were issued on February 4, 2016 as part of a private placement (see note 10). |
| (f) | These warrants were issued on April 11, 2016 as part of a private placement (see note 10). |
|
Weighted-Average
Exercise Price ($)
|
Number of
Warrants
|
|||||||
|
Outstanding as of June 30, 2014
|
0.16
|
*
|
42,555,729
|
|||||
|
Issued
|
0.01
|
22,626,569
|
||||||
|
Exercised
|
0.11
|
*
|
(571,353
|
)
|
||||
|
Expired
|
0.19
|
*
|
(992,028
|
)
|
||||
|
Outstanding as of June 30, 2015
|
0.10
|
*
|
63,618,917
|
|||||
|
Issued
|
0.11
|
27,021,256
|
||||||
|
Exercised
|
-
|
(20,550,998
|
)
|
|||||
|
Expired
|
0.12
|
*
|
(4,846,744
|
)
|
||||
|
Outstanding as of June 30, 2016
|
0.13
|
*
|
65,242,431
|
|||||
|
Year Ended
June 30, 2016
|
Year Ended
June 30, 2015
|
|||||||
|
Exercise price
|
$
|
0.14
|
$
|
0.14
|
||||
|
Risk free rate
|
0.50
|
%
|
1.53
|
%
|
||||
|
Expected volatility
|
88
|
%
|
93.7
|
%
|
||||
|
Expected dividend yield
|
Nil
|
Nil
|
||||||
|
Expected life (in years)
|
0.55
|
1.48
|
||||||
|
Beginning balance, derivative warrant liability
|
$
|
844,851
|
$
|
1,830,151
|
||||
|
Gain on change in fair value of derivative warrant liability
|
(733,802
|
)
|
(985,300
|
)
|
||||
|
Ending balance, derivative warrant liability
|
$
|
111,049
|
$
|
844,851
|
||||
|
Mineral Exploration Expense
|
Madagascar
$
|
Canada
$
|
Total
$
|
|||||||||
|
Year ended June 30, 2016
|
747,315
|
65,162
|
812,477
|
|||||||||
|
Year ended June 30, 2015
|
2,852,214
|
1,699,072
|
4,551,286
|
|||||||||
|
Cash and Equivalents
|
Madagascar
$
|
Canada
$
|
Total
$
|
|||||||||
|
As of June 30, 2016
|
29,239
|
515,574
|
544,813
|
|||||||||
|
As of June 30, 2015
|
65,299
|
713,819
|
779,118
|
|||||||||
| (a) | During fiscal 2014, the Company issued 17,889,215 flow-through shares to eligible Canadian taxpayer subscribers with contractual commitments for the Company to incur $3,812,642 in eligible Canadian Exploration Expenditures (“CEEs”) by December 31, 2014 as per the provision of the Income Tax Act of Canada. The CEEs were renounced as a tax credit to the flow-through share subscribers on December 31, 2013. As at December 31, 2014, the Company had unfulfilled CEE obligations. During the year ended June 30, 2015, the Company recorded a contingent provision for the Part XII.6 taxes and related penalties for the indemnification liability to subscribers for taxes and penalties related to the CEE renunciation shortfall of $190,087. During the year ended June 30, 2016, the Company adjusted the provision due to foreign exchange fluctuations to $182,742. |
| (b) | During fiscal 2016, the Company reached a legal settlement with a shareholder relating to potential “short-swing” profits under Section 16(b) of the Securities Exchange Act of 1934 in connection with purchases and sales of Company securities. As a result of the settlement, the Company recorded a gain of $59,556. |
|
June 30,
2016
|
June 30,
2015
|
|||||||
|
Net Loss
|
(1,633,713
|
)
|
(6,072,810
|
)
|
||||
|
Statutory rate
|
35.00
|
%
|
35.00
|
%
|
||||
|
Expected income tax recovery
|
(571,800
|
)
|
(2,125,480
|
)
|
||||
|
Tax rate changes and other adjustments
|
(703,720
|
)
|
352,480
|
|||||
|
Stock based compensation
|
116,020
|
219,540
|
||||||
|
Change in tax benefits not recognized
|
1,415,360
|
1,208,360
|
||||||
|
Non-deductible expenses
|
(255,860
|
)
|
345,100
|
|||||
|
Income tax recovery
|
-
|
-
|
||||||
|
June 30,
2016
|
June 30,
2015
|
|||||||
|
Property, plant and equipment
|
29,230
|
-
|
||||||
|
Non-capital losses – United States
|
7,562,070
|
8,855,130
|
||||||
|
Exploration expenditures
|
11,259,980
|
8,300,770
|
||||||
|
Other deductible temporary differences
|
6,890
|
141,860
|
||||||
|
18,858,170
|
17,297,760
|
|||||||
|
Less: valuation allowance
|
(18,858,170
|
)
|
(17,297,760
|
)
|
||||
|
Net deferred tax liabilities
|
-
|
-
|
||||||
|
Expiration Year
|
Tax Loss
$
|
|||
|
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
|
4,944,850
|
|||
|
2036
|
4,655,730
|
|||
|
32,171,390
|
||||
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 |
|---|