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.
|
Nevada
|
86-0947048
|
|
|
(State of incorporation)
|
(I.R.S. Employer Identification No.)
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller Reporting Company
x
|
|
|
|
Page
|
|
|
|
|
||
|
Glossary of Mining Terms
|
3
|
||
|
|
|
||
|
PART I
|
|
|
|
|
|
Item 1
|
Business
|
6
|
|
|
Item 1A
|
Risk Factors
|
8
|
|
|
Item 1B
|
Unresolved Staff Comments
|
10
|
|
|
Item 2
|
Properties
|
10
|
|
|
Item 3
|
Legal Proceedings
|
24
|
|
|
Item 4
|
Mine Safety Disclosures
|
24
|
|
|
|
|
|
|
|
PART II
|
|
|
|
|
Item 5
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
24
|
|
|
Item 6
|
Selected Financial Data
|
25
|
|
|
Item 7
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
26
|
|
|
Item 7A
|
Quantitative and Qualitative Disclosures About Market Risk
|
27
|
|
|
Item 8
|
Financial Statements and Supplementary Data
|
27
|
|
|
Item 9
|
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
|
27
|
|
|
Item 9A
|
Controls and Procedures
|
28
|
|
|
Item 9B
|
Other Information
|
29
|
|
|
|
|
|
|
|
PART III
|
|
|
|
|
Item 10
|
Directors, Executive Officers and Corporate Governance
|
29
|
|
|
Item 11
|
Executive Compensation
|
30
|
|
|
Item 12
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
32
|
|
|
Item 13
|
Certain Relationships and Related Transactions, and Director Independence
|
32
|
|
|
Item 14
|
Principal Accountant Fees and Services
|
32
|
|
|
|
|
|
|
|
PART IV
|
|
|
|
|
Item 15
|
Exhibits, Financial Statement Schedules
|
33
|
|
|
|
|
|
|
|
SIGNATURES
|
|
|
|
Hole ID
|
From (m)
|
To (m)
|
Int. (m)
|
Au (gpt)
|
Ag (gpt)
|
Au Eq. (gpt)*
|
|
AR-57
|
105.16
|
166.12
|
60.96
|
0.41
|
5.87
|
0.56
|
|
including
|
152.4
|
161.54
|
9.14
|
1.11
|
13.3
|
1.44
|
|
AR-58
|
54.86
|
74.68
|
19.82
|
1.35
|
14.08
|
1.71
|
|
including
|
59.44
|
71.63
|
12.19
|
2.06
|
19.68
|
2.55
|
|
AR-59
|
112.78
|
167.64
|
54.86
|
0.53
|
6.98
|
0.70
|
|
including
|
112.78
|
123.44
|
10.66
|
1.13
|
14.73
|
1.49
|
|
AR-60
|
79.25
|
158.5
|
79.25
|
0.45
|
3.77
|
0.55
|
|
including
|
140.21
|
150.88
|
10.67
|
1.67
|
8.8
|
1.89
|
|
AR-61
|
115.82
|
182.88
|
67.06
|
0.45
|
3.94
|
0.54
|
|
including
|
128.02
|
129.54
|
1.52
|
5.86
|
61.3
|
7.39
|
|
including
|
163.07
|
172.21
|
9.14
|
0.72
|
8.16
|
0.93
|
|
AR-62
|
100.58
|
172.21
|
71.63
|
0.83
|
11.16
|
1.11
|
|
including
|
109.74
|
117.35
|
7.61
|
3.42
|
47.89
|
4.62
|
|
including
|
109.74
|
143.26
|
33.52
|
1.27
|
18.28
|
1.73
|
|
AR-63
|
7.62
|
82.3
|
74.68
|
0.36
|
5.27
|
0.49
|
|
including
|
7.62
|
18.29
|
10.67
|
0.82
|
9.01
|
1.04
|
|
AR-64
|
131.06
|
175.26
|
44.2
|
0.71
|
8.69
|
0.92
|
|
including
|
143.26
|
173.74
|
30.48
|
0.94
|
10.84
|
1.21
|
|
AR-66
|
150.89
|
184.4
|
33.51
|
1.25
|
30.17
|
2.01
|
|
including
|
163.08
|
173.74
|
10.66
|
2.89
|
67.89
|
4.58
|
|
AR-67R
|
80.77
|
126.49
|
45.72
|
1.47
|
20.0
|
1.97
|
|
including
|
105.16
|
114.3
|
9.14
|
4.43
|
52.4
|
5.74
|
|
AR-68R
|
83.82
|
134.11
|
50.29
|
1.24
|
13
|
1.57
|
|
including
|
108.2
|
126.49
|
18.29
|
1.81
|
18.3
|
2.27
|
|
AR-78R
|
47.24
|
80.77
|
33.53
|
1.12
|
22.9
|
1.69
|
|
including
|
64.01
|
73.15
|
9.14
|
2.83
|
52
|
4.13
|
|
AR-79R
|
111.25
|
176.78
|
65.53
|
0.25
|
4.7
|
0.37
|
|
AR-80R
|
60.96
|
70.1
|
9.14
|
0.83
|
10.8
|
1.1
|
|
AR-82R
|
149.35
|
172.21
|
22.86
|
0.39
|
4.9
|
0.51
|
|
Hole ID
|
Interval
|
Grade
AuEq
|
From
|
To
|
Au
|
Ag
|
|
(m)
|
(gpt)
|
(m)
|
(m)
|
(gpt)
|
(gpt)
|
|
|
AR-141C
|
42.06
|
0.71
|
0
|
42.06
|
0.65
|
2.2
|
|
9.14
|
1.42
|
2.44
|
11.58
|
1.35
|
2.9
|
|
|
52.27
|
0.57
|
62.94
|
115.21
|
0.44
|
5.0
|
|
|
1.52
|
2.67
|
87.78
|
89.31
|
2.46
|
8.3
|
|
|
AR-144C
|
17.07
|
1.03
|
0
|
17.07
|
0.91
|
4.9
|
|
1.37
|
5.09
|
2.44
|
3.81
|
4.45
|
25.3
|
|
|
43.28
|
0.68
|
35.36
|
78.64
|
0.55
|
5.1
|
|
|
0.76
|
0.99
|
151.18
|
151.94
|
0.66
|
13.2
|
|
|
AR-146C
|
12.19
|
0.39
|
7.32
|
19.51
|
0.32
|
3.0
|
|
1.52
|
2.05
|
53.04
|
54.56
|
2.03
|
0.8
|
|
|
AR-150C
|
13.56
|
0.39
|
93.12
|
106.68
|
0.23
|
6.5
|
|
43.89
|
0.42
|
126.49
|
170.38
|
0.33
|
3.8
|
|
|
35.36
|
0.57
|
178.00
|
213.36
|
0.44
|
5.2
|
|
|
AR-155C
|
15.54
|
0.37
|
15.85
|
31.39
|
0.29
|
3.0
|
|
AR-159C
|
9.14
|
1.02
|
0
|
9.14
|
0.44
|
23.5
|
|
1.52
|
3.11
|
0
|
1.52
|
0.56
|
101.9
|
|
|
30.18
|
0.39
|
21.34
|
51.51
|
0.27
|
4.9
|
|
|
15.54
|
1.04
|
74.37
|
89.92
|
0.71
|
13.2
|
|
Underground Sampling Area
|
Interval
|
Grade
AuEq
|
From
|
To
|
Au
|
Ag
|
|
(m)
|
(gpt)
|
(m)
|
(m)
|
(gpt)
|
(gpt)
|
|
|
South X-Cut off Main Drift Sta 30' W
|
6.10
|
1.98
|
1.52
|
7.62
|
1.83
|
6.4
|
|
North X-Cut off Main Drift Sta 40' W
|
13.72
|
1.92
|
1.52
|
15.24
|
1.64
|
11.2
|
|
4.57
|
2.51
|
1.52
|
6.10
|
2.28
|
9.0
|
|
|
1.52
|
6.03
|
9.14
|
10.67
|
5.29
|
29.4
|
|
|
North X-Cut off Main Drift Sta 60' W
|
7.62
|
1.28
|
1.52
|
9.14
|
0.98
|
12.1
|
|
North X-Cut off Main Drift Sta 150' W
|
12.19
|
1.73
|
1.52
|
13.72
|
1.49
|
9.5
|
|
1.52
|
4.43
|
6.10
|
7.62
|
3.69
|
29.7
|
|
|
North X-Cut off Main Drift Sta 200' W
|
1.52
|
2.14
|
9.14
|
10.67
|
1.88
|
10.3
|
|
Sub-Drift East from Office X-Cut at Sta 260' N
|
4.57
|
2.79
|
1.52
|
6.10
|
2.40
|
15.5
|
|
Sub-Drift East from Office X-Cut at Sta 275' N
|
3.05
|
1.39
|
1.52
|
4.57
|
1.24
|
6.0
|
|
·
|
Additional resource definition drill program currently underway to increase resources adjacent to proposed pits and for data use in mine design and planning.
|
|
·
|
Low strip ratio in initial mining areas possible.
|
|
·
|
Amenable to low cost, heap leach, open pit mining.
|
|
·
|
Major stockwork vein system outcropping at surface for 5,000 feet.
|
|
·
|
Metallurgical test-work underway.
|
|
·
|
3 Phase Mine Development Plan to include:
|
|
o
|
Application for Aquifer Protection Permit for 90,000 tonne Pilot Phase I quarry/leach pad will be submitted to Arizona Department of Environmental Quality (DEQ) by month end.
|
|
o
|
Phase II production target, 5,000 tpd.
|
|
o
|
Phase III production target 10,000 tpd.
|
|
Financial Quarter
|
Bid Price Information *
|
||
|
Year
|
Quarter
|
High Bid Price
|
Low Bid Price
|
|
2013
|
Fourth Quarter
|
$0.15
|
$0.07
|
|
Third Quarter
|
$0.24
|
$0.13
|
|
|
Second Quarter
|
$0.25
|
$0.11
|
|
|
First Quarter
|
$0.20
|
$0.03
|
|
|
2012
|
Fourth Quarter
|
$0.07
|
$0.04
|
|
Third Quarter
|
$0.06
|
$0.04
|
|
|
Second Quarter
|
$0.10
|
$0.03
|
|
|
First Quarter
|
$0.14
|
$0.07
|
|
|
Equity compensation plans not approved by stockholders – as of May 31, 2013
|
||||||||
|
Plan Category
|
|
Number of securities to be
issued upon exercise of
outstanding options, warrants and rights
|
|
Weighted average exercise
price of outstanding options,
warrants and rights
|
|
Number of securities
remaining available for
future issuance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003 Stock Option Plan*
|
|
700,000
|
|
|
$0.10
|
|
0
|
|
|
2005 Stock Option Plan*
|
|
300,000
|
|
|
$0.20
|
|
1,700,000
|
|
|
2012 Stock Option Plan
|
0
|
0
|
3,780,000
|
|||||
|
Share Purchase Warrants
|
|
0
|
|
|
N/A
|
|
N/A
|
|
|
·
|
$250,000 for operating expenses, including working capital and general, legal, accounting and administrative expenses associated with reporting requirements under the Securities Exchange Act of 1934.
|
|
Name
|
Position Held with the Company
|
Age
|
Date First Appointed
|
|
Robert Coale
|
President, Chief Executive Officer, Secretary Treasurer, and Director
|
73
|
Oct. 13, 2005(1)
|
|
Jared Beebe
|
Director
|
62
|
September 5, 2008
|
|
Dennis Lance
|
Director
|
68
|
February 1, 2010( 2)
|
|
Karl Boltz
|
Vice President, Business Development and Director
|
50
|
July 9, 2012
|
|
SUMMARY COMPENSATION TABLE
|
|||||||||
|
Name and principal position
(a)
|
Year
(b)
|
Salary ($)
(c)
|
Bonus ($)
(d)
|
Stock Awards ($)
(e)
|
Option Awards ($)
(f)
|
Non-Equity Incentive Plan Compensation ($)
(g)
|
Nonqualified Deferred Compensation Earnings ($)
(h)
|
All Other Compensation ($)
(i)
|
Total ($)
(j)
|
|
Robert Coale(2)
|
2012
|
20,854
|
0
|
0
|
0
|
0
|
0
|
0
|
20,854
|
|
|
2013
|
10,088
|
0
|
0
|
0
|
0
|
0
|
0
|
10,088
|
|
OUTSTANDING EQUITY AWARDS AT FISCAL YEAR-END
|
|||||||||
|
OPTION AWARDS
|
STOCK AWARDS
|
||||||||
|
Name
(a)
|
Number of Securities Underlying Unexercised Options
(#)
Exercisable
(b)
|
Number of Securities Underlying Unexercised Options
(#)
Unexer-
cisable
(c)
|
Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options
(#)
(d)
|
Option Exer-
cise Price
($)
(e)
|
Option Expira-
tion Date
(f)
|
Number of Shares or Units of Stock That Have Not Vested
(#)
(g)
|
Mark-
et Value of Shares or Units of Stock That Have Not Vested
($)
(h)
|
Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested
(#)
(i)
|
Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested
(#)
(j)
|
|
Robert Coale
|
200,000(1)
|
0
|
0
|
0.25
|
March 10, 2016
|
0
|
0
|
0
|
0
|
|
Name
|
Fees earned or paid in cash($)
|
Stock Awards ($)
|
Option Awards ($)
|
Non-Equity Incentive Plan Compensation ($)
|
Nonqualified Deferred Compensation Earnings ($)
|
All Other Compensation ($)
|
Total ($)
|
|
Robert Coale
(1)
|
10,088
|
0
|
200,000
(2)
|
0
|
0
|
0
|
0
|
|
Jared Beebe
(3)
|
6,000
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Dennis Lance
(4)
|
2,500
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Karl Boltz
(5)
|
12,150
|
0
|
800,000
(6)
|
0
|
0
|
0
|
0
|
|
(1)
|
Mr. Coale was originally appointed as a Director on June 23, 2003. On September 12, 2008 Mr. Coale resigned as an officer of the Company but remained a Director. Subsequently, on October 18, 2010, Mr. Coale was reappointed as the Company’s President, Chief Executive Officer, Secretary and Treasurer.
|
|
(2)
|
On March 10, 2006, Mr. Coale was granted the right to purchase 200,000 common shares at an exercise price of $0.25 per option pursuant to the 2005 Stock Option Plan. The $0.25 options vest in equal installments of 33,333 commencing September 10, 2006 and ending March 10, 2009 and had a fair market value at issuance of $41,839. These options have fully vested.
|
|
(3)
|
Mr. Beebe was appointed on September 5, 2008.
|
|
(4)
|
Mr. Lance resigned as Director on October 25, 2012.
|
|
(5)
|
Mr. Boltz was appointed on July 9, 2012.
|
|
(6)
|
On July 9, 2012, the Company Board of Directors appointed Mr. Karl J. Boltz as a member of the Board of Directors and the Vice President of Business Development. Pursuant to this appointment, the Company entered into Stock Option Agreements with Mr. Boltz issuing him (i) 800,000 stock options to purchase one share of common stock at a price of $0.10; (ii) 800,000 stock options to purchase one share of common stock at a price of $0.20; and (iii) 800,000 stock options to purchase one share of common stock at a price of $0.30 until July 9, 2022. On May 31, 2013, 1,600,000 options granted to this Director under the 2005 Plan were cancelled. For the year ended May 31, 2013, the Company recognized $8,393 (2012 - $nil) in stock option compensation expense relating to this agreement. For further details of this agreement, see Note 6 – Stock Options in the Notes to the Consolidated Financial Statements.
|
|
Name of Beneficial Owner
|
|
Amount and Nature of Beneficial Ownership
|
|
Percentage
of Class
|
|
|
Robert D. Coale
|
|
6,300,000
|
(1)
|
21.7%
|
|
|
Jared Beebe
|
|
-
|
|
-
|
|
|
Dennis Lance (2)
|
|
-
|
|
-
|
|
|
Karl Boltz
|
|
800,000(3)
|
|
2.8%
|
|
|
Directors and Officers as a Group (3 individuals)
|
|
7
,
1
00,000
|
|
24
.
5%
|
|
|
(1)
|
Includes 200,000 options pursuant to the 2005 Plan to purchase common stock at a purchase price of $0.25 per share.
|
|
(2)
|
Mr. Lance resigned effective October 25, 2012.
|
|
(3)
|
Includes 700,000 options pursuant to the 2003 Plan and 100,000 options pursuant to the 2005 Plan to purchase common stock at a purchase price of $0.10 per share.
|
|
|
|
Fiscal year ending
May 31, 2013
|
|
|
Fiscal year ending
May 31, 2012
|
|
||
|
Audit Fees
|
|
$
|
20,034
|
|
|
$
|
29,671
|
|
|
Audit Related Fees
|
|
NIL
|
|
|
NIL
|
|
||
|
Tax Fees
|
|
NIL
|
|
|
NIL
|
|
||
|
All Other Fees
|
|
NIL
|
|
|
NIL
|
|
||
|
EXHIBIT
NUMBER
|
DESCRIPTION
|
|
3.1
|
Articles of Incorporation of Registrant. (1)
|
|
3.2
|
Registrant’s Restated Articles of Incorporation. (2)
|
|
3.3
|
By-Laws of Registrant. (1)
|
|
4.1
|
Specimen common stock certificate. (1)
|
|
4.2
|
Form of Class A Warrant. (3)
|
|
4.3
|
Form of Class B Warrant. (3)
|
|
4.4
|
Form of Class C Warrant. (3)
|
|
4.5
|
Form of Class D Warrant. (3)
|
|
4.6
|
Warrant Agreement – July 2003 private placement. (3)
|
|
4.7
|
Form of Class A-1 Warrant. (6)
|
|
4.8
|
Form of Class B-1 Warrant. (6)
|
|
4.9
|
Form of Class C-1 Warrant. (6)
|
|
4.10
|
Form of Class D-1 Warrant. (6)
|
|
4.11
|
Warrant Agreement – November 2003 private placement. (8)
|
|
10.1
|
Property Option Agreement dated as of July 25, 2003 between MinQuest Inc. and Patriot Gold Corporation. (9)
|
|
10.2
|
2003 Stock Option Plan (4)
|
|
10.3
|
Agreement dated as of September 2, 2003 by and between Patriot Gold Corp. and Bruce Johnstone. (5)
|
|
10.5
|
Agreement dated January 22, 2004 executed by Bruce Johnstone with respect to registration rights. (8)
|
|
10.6
|
Letter of Intent dated November 13, 2003 between Patriot Gold Corp. and Ms. Barbara Williams. (9)
|
|
10.7
|
Purchase Contract dated February 19, 2004 between the Company, the parties identified therein as the Seller and First American Title Insurance Company of Yavapai County, as escrow agent. (7)
|
|
10.8
|
Binding Letter Agreement, dated March 4, 2004, by and between the Company and MinQuest, Inc. (8)
|
|
10.9
|
Agreement with Shareholder.com (10)
|
|
10.10
|
2005 Stock Option Plan (11)
|
|
10.11
|
Buy-Back Option Agreement, dated March 10, 2006, between the Company and Robert Coale (12)
|
|
10.12
|
Buy-Back Option Agreement, dated March 10, 2006, between the Company and Robert Sibthorpe (12)
|
|
10.13
|
Redemption Agreement, dated March 10, 2006, between the Company and Ronald C. Blomkamp (12)
|
|
10.14
|
Letter Agreement, dated July 24, 2007, between MinQuest Inc. and the Company (13)
|
|
10.15
|
Assignment and Assumption Agreement dated January 29, 2008 between the Company and American Goldrush Corp. (14)
|
|
10.19
|
Assignment and Assumption Agreement dated May 30, 2008 between the Company and American Goldfields Inc. (16)
|
|
10.20
|
Bruner Property Option Agreement, dated April 1, 2009 between the Company and American International Ventures Inc. (17)
|
|
10.21
|
Resource Report for Moss Mine Gold Property(18)
|
|
10.22
|
2012 Stock Option Plan (19)
|
|
31
|
Rule 13a-14(a)/15d14(a) Certifications (attached hereto)
|
|
32
|
Section 1350 Certifications (attached hereto)
|
|
Contents
|
|
Page
|
|
|
|
|
|
|
|
Report of Independent Registered Public Accountants
|
|
F - 1
|
|
|
|
|
|
|
|
Consolidated Balance Sheets
|
|
|
|
|
|
May 31, 2013 and 2012
|
|
F - 2
|
|
|
|
|
|
|
Consolidated Statements of Operations for the
|
|
|
|
|
|
Years Ended May 31, 2013 and 2012 and the Cumulative Period
|
|
|
|
|
June 1, 2000 (Inception of Exploration State) to May 31, 2013
|
|
F - 3
|
|
|
|
|
|
|
Consolidated Statement of Stockholders’ Equity
|
|
|
|
|
|
Since November 30, 1998 (Inception) to May 31, 2013
|
|
F - 4
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the
|
|
|
|
|
|
Years Ended May 31, 2013 and 2012 and the Cumulative Period
|
|
|
|
|
June 1, 2000 (Inception of Exploration State) to May 31, 2013
|
|
F – 13
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements
|
|
F - 14
|
|
|
||||
|
ROBISON, HILL & CO.
|
Certified Public Accountants
|
|||
|
A PROFESSIONAL CORPORATION
|
||||
|
DAVID O. SEAL, CPA
|
||||
|
W. DALE WESTENSKOW, CPA
|
||||
|
BARRY D. LOVELESS, CPA
|
||||
|
STEPHEN M. HALLEY, CPA
|
|
May 31,
|
May 31,
|
|||||||
|
2013
|
2012
|
|||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash
|
$ | 46,895 | $ | 201,918 | ||||
|
Prepaid expenses
|
25,033 | 10,524 | ||||||
|
Total current assets
|
71,928 | 212,442 | ||||||
|
Reclamation Deposits (Note 4)
|
14,155 | 14,155 | ||||||
|
Total assets
|
$ | 86,083 | $ | 226,597 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable and accrued liabilities
|
$ | 2,040 | $ | 36,062 | ||||
|
Accounts payable - related party
|
- | 1,388 | ||||||
|
Total current liabilities
|
2,040 | 37,450 | ||||||
|
Stockholders' equity
|
||||||||
|
Preferred stock, par value $.001
|
||||||||
|
authorized 20,000,000 shares,
|
||||||||
|
no shares issued or outstanding
|
||||||||
|
at May 31, 2013 and 2012
|
- | - | ||||||
|
Common stock, par value $.001
|
||||||||
|
authorized 100,000,000 shares;
|
||||||||
|
issued and outstanding shares: 28,976,147 at
|
||||||||
|
May 31, 2013 and 26,224,400 at May 31, 2012
|
28,976 | 26,224 | ||||||
|
Additional paid-in capital
|
26,607,804 | 26,381,625 | ||||||
|
Currency translation adjustment
|
(16,361 | ) | (16,361 | ) | ||||
|
Deficit accumulated since inception of exploration state
|
(26,495,294 | ) | (26,161,259 | ) | ||||
|
Retained deficit
|
(41,082 | ) | (41,082 | ) | ||||
|
Total stockholders' equity
|
84,043 | 189,147 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 86,083 | $ | 226,597 | ||||
|
Cumulative
|
||||||||||||
|
Since
|
||||||||||||
|
June 1, 2000
|
||||||||||||
|
Inception of
|
||||||||||||
|
For the Years Ended May 31,
|
Exploration
|
|||||||||||
|
2013
|
2012
|
State
|
||||||||||
|
Revenues
|
$ | - | $ | - | $ | - | ||||||
|
Cost of revenues
|
- | - | - | |||||||||
|
Gross margin
|
- | - | - | |||||||||
|
Expenses
|
||||||||||||
|
Mineral costs
|
22,205 | 59,846 | 3,857,225 | |||||||||
|
General and administrative
|
311,926 | 419,924 | 23,597,915 | |||||||||
|
Net loss from operations
|
(334,131 | ) | (479,770 | ) | (27,455,140 | ) | ||||||
|
Other income / (expense)
|
||||||||||||
|
Interest
|
- | 186 | 455,282 | |||||||||
|
Currency exchange
|
96 | (103 | ) | 4,564 | ||||||||
|
Sale of mineral rights
|
- | - | 500,000 | |||||||||
|
Net other income (expense)
|
96 | 83 | 959,846 | |||||||||
|
Net loss
|
$ | (334,035 | ) | $ | (479,687 | ) | $ | (26,495,294 | ) | |||
|
Earnings per share - basic and diluted
|
||||||||||||
|
Income (loss) per share
|
(0.01 | ) | (0.02 | ) | ||||||||
|
Weighted average shares outstanding
|
27,787,265 | 26,224,400 | ||||||||||
|
Deficit
|
||||||||||||||||||||||||||||||
|
Cumulative
|
Accumulated
|
|||||||||||||||||||||||||||||
|
Subscription
|
Currency
|
During
|
||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid-In
|
Stock
|
Translation
|
Retained
|
Exploration
|
||||||||||||||||||||||||
|
|
Shares
|
Par Value
|
Shares
|
Par Value
|
Capital
|
Receivable
|
Adjustment
|
Deficit
|
State
|
|||||||||||||||||||||
|
Balance at November 30, 1998
|
||||||||||||||||||||||||||||||
|
(inception)
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||
|
November 30, 1998 Issuance of
|
||||||||||||||||||||||||||||||
|
Stock for services and payment
|
||||||||||||||||||||||||||||||
|
of accounts payable
|
—
|
—
|
1,000,000
|
1,000
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
April 1, 1999 Issuance of Stock
|
||||||||||||||||||||||||||||||
|
for cash pursuant to private
|
||||||||||||||||||||||||||||||
|
placement
|
—
|
—
|
1,004,000
|
1,004
|
49,196
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(38,305
|
)
|
—
|
||||||||||||||||||||
|
Currency Translation Adjustment
|
—
|
—
|
—
|
—
|
—
|
—
|
(15,996
|
)
|
—
|
—
|
||||||||||||||||||||
|
—
|
||||||||||||||||||||||||||||||
|
Balance at May 31, 1999
|
—
|
—
|
2,004,000
|
2,004
|
49,196
|
—
|
(15,996
|
)
|
(38,305
|
)
|
—
|
|||||||||||||||||||
|
Retroactive Adjustment for 1:7.6
|
||||||||||||||||||||||||||||||
|
Stock Split June 17, 2003
|
—
|
—
|
13,226,400
|
13,226
|
(13,226
|
)
|
—
|
—
|
—
|
—
|
||||||||||||||||||||
|
Restated Balance May 31, 1999
|
—
|
—
|
15,230,400
|
15,230
|
35,970
|
—
|
(15,996
|
)
|
(38,305
|
)
|
—
|
|||||||||||||||||||
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(2,777
|
)
|
—
|
||||||||||||||||||||
|
Currency Translation Adjustment
|
—
|
—
|
—
|
—
|
—
|
—
|
(489
|
)
|
—
|
—
|
||||||||||||||||||||
|
Balance at May 31, 2000
|
—
|
—
|
15,230,400
|
15,230
|
35,970
|
—
|
(16,485
|
)
|
(41,082
|
)
|
—
|
|||||||||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||||
|
Cumulative
|
Accumulated
|
|||||||||||||||||||||||||||||
|
Subscription
|
Currency
|
During
|
||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid-In
|
Stock
|
Translation
|
Retained
|
Exploration
|
||||||||||||||||||||||||
|
|
Shares
|
Par Value
|
Shares
|
Par Value
|
Capital
|
Receivable
|
Adjustment
|
Deficit
|
State
|
|||||||||||||||||||||
|
Balance at May 31, 2000
|
—
|
—
|
15,230,400
|
15,230
|
35,970
|
—
|
(16,485
|
)
|
(41,082
|
)
|
—
|
|||||||||||||||||||
|
Contributed Capital
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
3,788
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(3,811
|
)
|
||||||||||||||||||||
|
Currency Translation Adjustment
|
—
|
—
|
—
|
—
|
—
|
—
|
172
|
—
|
—
|
|||||||||||||||||||||
|
Balance at May 31, 2001
|
—
|
—
|
15,230,400
|
15,230
|
39,758
|
—
|
(16,313
|
)
|
(41,082
|
)
|
(3,811
|
)
|
||||||||||||||||||
|
Contributed Capital
|
—
|
—
|
—
|
—
|
2,080
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(2,630
|
)
|
||||||||||||||||||||
|
Currency Translation Adjustment
|
—
|
—
|
—
|
—
|
—
|
—
|
(48
|
)
|
—
|
—
|
||||||||||||||||||||
|
Balance at May 31, 2002
|
—
|
—
|
15,230,400
|
15,230
|
41,838
|
—
|
(16,361
|
)
|
(41,082
|
)
|
(6,441
|
)
|
||||||||||||||||||
|
Contributed Capital
|
—
|
—
|
—
|
—
|
3,972
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(11,215
|
)
|
||||||||||||||||||||
|
Balance at May 31, 2003
|
—
|
—
|
15,230,400
|
15,230
|
45,810
|
—
|
(16,361
|
)
|
(41,082
|
)
|
(17,656
|
)
|
||||||||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||||||
|
Cumulative
|
Accumulated
|
|||||||||||||||||||||||||||||||
|
Subscription
|
Currency
|
During
|
||||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid-In
|
Stock
|
Translation
|
Retained
|
Exploration
|
||||||||||||||||||||||||||
|
|
Shares
|
Par Value
|
Shares
|
Par Value
|
Capital
|
Receivable
|
Adjustment
|
Deficit
|
State
|
|||||||||||||||||||||||
|
Balance at May 31, 2003
|
—
|
—
|
15,230,400
|
15,230
|
45,810
|
—
|
(16,361
|
)
|
(41,082
|
)
|
(17,656
|
)
|
||||||||||||||||||||
|
June 11, 2003 Issuances of
Preferred Shares for Services
|
13,500,000
|
13,500
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
|
Shares from Former Officer/
|
||||||||||||||||||||||||||||||||
|
Directors
|
—
|
$
|
—
|
(5,320,000
|
)
|
$
|
(5,320
|
)
|
$
|
5,320
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||
|
July 25, 2003, Shares and
|
||||||||||||||||||||||||||||||||
|
Warrants Issued for Cash
|
—
|
—
|
350,000
|
350
|
367,150
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
|
July, 2003 Compensation from
|
||||||||||||||||||||||||||||||||
|
Issuance of Stock Options
|
||||||||||||||||||||||||||||||||
|
Below Fair Market Value
|
—
|
—
|
—
|
—
|
235,354
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
|
September 2, 2003, Preferred
|
||||||||||||||||||||||||||||||||
|
Shares Converted to Common
|
(13,500,000
|
)
|
(13,500
|
)
|
13,500,000
|
13,500
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
September 12, 2003, Stock
|
||||||||||||||||||||||||||||||||
|
Options Exercised
|
—
|
—
|
200,000
|
200
|
9,800
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
|
September 17, 2003, Stock
|
||||||||||||||||||||||||||||||||
|
Options Exercised
|
—
|
—
|
930,000
|
930
|
45,570
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
|
September 22, 2003, Stock
|
||||||||||||||||||||||||||||||||
|
Options Exercised
|
—
|
—
|
525,000
|
525
|
25,725
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
|
September 23, 2003, Stock
|
||||||||||||||||||||||||||||||||
|
Options Exercised
|
—
|
—
|
105,000
|
105
|
8,895
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||||
|
Cumulative
|
Accumulated
|
|||||||||||||||||||||||||||||
|
Subscription
|
Currency
|
During
|
||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid-In
|
Stock
|
Translation
|
Retained
|
Exploration
|
||||||||||||||||||||||||
|
|
Shares
|
Par Value
|
Shares
|
Par Value
|
Capital
|
Receivable
|
Adjustment
|
Deficit
|
State
|
|||||||||||||||||||||
|
September 26, 2003, Stock
|
||||||||||||||||||||||||||||||
|
Options Exercised
|
—
|
$
|
—
|
465,000
|
$
|
465
|
$
|
602,785
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||
|
September, 2003 Compensation
|
||||||||||||||||||||||||||||||
|
From Issuance of Stock
|
||||||||||||||||||||||||||||||
|
Options Below Fair Market
|
||||||||||||||||||||||||||||||
|
Value
|
—
|
—
|
—
|
—
|
1,458,240
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
October 1, 2003, Stock Options
|
||||||||||||||||||||||||||||||
|
Exercised
|
—
|
—
|
5,000
|
5
|
3,995
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
October 15, 2003, Stock
|
||||||||||||||||||||||||||||||
|
Options Exercised
|
—
|
—
|
625,000
|
625
|
900,625
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
November 12, 2003, Stock
|
||||||||||||||||||||||||||||||
|
Options Exercised
|
—
|
—
|
220,000
|
220
|
109,780
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
November 27, 2003, Common
|
||||||||||||||||||||||||||||||
|
Stock and Warrants Issued for
|
||||||||||||||||||||||||||||||
|
Cash
|
—
|
—
|
864,000
|
864
|
1,079,136
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||||
|
Cumulative
|
Accumulated
|
|||||||||||||||||||||||||||||
|
Subscription
|
Currency
|
During
|
||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid-In
|
Stock
|
Translation
|
Retained
|
Exploration
|
||||||||||||||||||||||||
|
|
Shares
|
Par Value
|
Shares
|
Par Value
|
Capital
|
Receivable
|
Adjustment
|
Deficit
|
State
|
|||||||||||||||||||||
|
November 2003, Compensation
|
||||||||||||||||||||||||||||||
|
From Issuance of Stock
|
||||||||||||||||||||||||||||||
|
Options Below Fair Market
|
||||||||||||||||||||||||||||||
|
Value
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
290,818
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||
|
December 2, 2003 Stock
|
||||||||||||||||||||||||||||||
|
Options Exercised
|
—
|
—
|
5,000
|
5
|
3,995
|
(4,000
|
)
|
—
|
—
|
—
|
||||||||||||||||||||
|
December 22, 2003, Stock
|
||||||||||||||||||||||||||||||
|
Options Exercised
|
—
|
—
|
20,000
|
20
|
20,580
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
December 2003, Compensation
|
||||||||||||||||||||||||||||||
|
From Issuance of Stock
|
||||||||||||||||||||||||||||||
|
Options Below Fair Market
|
||||||||||||||||||||||||||||||
|
Value
|
—
|
—
|
—
|
—
|
346,412
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
January 2, 2004, Stock Options
|
||||||||||||||||||||||||||||||
|
Exercised
|
—
|
—
|
220,000
|
220
|
164,780
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
January 24, 2004, Capital
|
||||||||||||||||||||||||||||||
|
Contributed for Director
|
||||||||||||||||||||||||||||||
|
Compensation
|
—
|
—
|
—
|
—
|
16,254,000
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
February 2004, Compensation
|
||||||||||||||||||||||||||||||
|
From Issuance of Stock
|
||||||||||||||||||||||||||||||
|
Options Below Fair Market
|
||||||||||||||||||||||||||||||
|
Value
|
—
|
—
|
—
|
—
|
1,949,522
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Deficit
|
|||||||||||||||||||||||||||||||
|
Cumulative
|
Accumulated
|
||||||||||||||||||||||||||||||
|
Subscription
|
Currency
|
During
|
|||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid-In
|
Stock
|
Translation
|
Retained
|
Exploration
|
|||||||||||||||||||||||||
|
|
Shares
|
Par Value
|
Shares
|
Par Value
|
Capital
|
Receivable
|
Adjustment
|
Deficit
|
State
|
||||||||||||||||||||||
|
March 2004, Compensation
|
|||||||||||||||||||||||||||||||
|
From Issuance of Stock
|
|||||||||||||||||||||||||||||||
|
Options Below Fair Market
|
|||||||||||||||||||||||||||||||
|
Value
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
612,030
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|||||||||||||||
|
March 5, 2004, Stock Options
|
|||||||||||||||||||||||||||||||
|
Exercised
|
—
|
—
|
1,285,000
|
1,285
|
1,761,215
|
(1,597,500
|
)
|
—
|
—
|
—
|
|||||||||||||||||||||
|
April 2, 2004, Stock Options
|
|||||||||||||||||||||||||||||||
|
Exercised
|
—
|
—
|
50,000
|
50
|
74,950
|
(75,000
|
)
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(21,625,478
|
)
|
|||||||||||||||||||||
|
Balance May 31, 2004
|
—
|
—
|
29,279,400
|
29,279
|
26,376,487
|
(1,676,500
|
)
|
(16,361
|
)
|
(41,082
|
)
|
(21,643,134
|
)
|
||||||||||||||||||
|
Cash from Subscription
|
|||||||||||||||||||||||||||||||
|
Receivable
|
—
|
—
|
—
|
—
|
—
|
1,597,500
|
—
|
—
|
—
|
||||||||||||||||||||||
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(1,093,485
|
)
|
|||||||||||||||||||||
|
Balance May 31, 2005
|
—
|
—
|
29,279,400
|
29,279
|
26,376,487
|
(79,000
|
)
|
(16,361
|
)
|
(41,082
|
)
|
(22,736,619
|
)
|
||||||||||||||||||
|
March 2006, Redemption of
|
|||||||||||||||||||||||||||||||
|
3,000,000 common shares
|
—
|
—
|
(3,000,000
|
)
|
(3,000
|
)
|
(27,000
|
)
|
—
|
—
|
—
|
—
|
|||||||||||||||||||
|
March 2006, Compensation
|
|||||||||||||||||||||||||||||||
|
From the Issuance of Stock
|
|||||||||||||||||||||||||||||||
|
Options at Fair Market Value.
|
—
|
—
|
—
|
—
|
86,483
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(290,042
|
)
|
|||||||||||||||||||||
|
Balance May 31, 2006
|
—
|
$
|
—
|
26,279,400
|
$
|
26,279
|
$
|
26,435,970
|
$
|
(79,000
|
)
|
$
|
(16,361
|
)
|
$
|
(41,082
|
)
|
$
|
(23,026,661
|
)
|
|||||||||||
|
Deficit
|
|||||||||||||||||||||||||||||||
|
Cumulative
|
Accumulated
|
||||||||||||||||||||||||||||||
|
Subscription
|
Currency
|
During
|
|||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid-In
|
Stock
|
Translation
|
Retained
|
Exploration
|
|||||||||||||||||||||||||
|
|
Shares
|
Par Value
|
Shares
|
Par Value
|
Capital
|
Receivable
|
Adjustment
|
Deficit
|
State
|
||||||||||||||||||||||
|
Balance May 31, 2006
|
—
|
$
|
—
|
26,279,400
|
$
|
26,279
|
$
|
26,435,970
|
$
|
(79,000
|
)
|
$
|
(16,361
|
)
|
$
|
(41,082
|
)
|
$
|
(23,026,661
|
)
|
|||||||||||
|
January 12, 2007, Cancellation
|
|||||||||||||||||||||||||||||||
|
Of 55,000 common shares
|
—
|
$
|
—
|
(55,000
|
)
|
$
|
(55
|
)
|
$
|
(78,945
|
)
|
$
|
79,000
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||
|
Compensation From the
|
|||||||||||||||||||||||||||||||
|
Revaluation of Stock
|
|||||||||||||||||||||||||||||||
|
Options Granted in Prior Years
|
—
|
—
|
—
|
—
|
26,611
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(295,288
|
)
|
|||||||||||||||||||||
|
Balance May 31, 2007
|
—
|
$
|
—
|
26,224,400
|
$
|
26,224
|
$
|
26,383,636
|
$
|
—
|
$
|
(16,361
|
)
|
$
|
(41,082
|
)
|
$
|
(23,321,949
|
)
|
||||||||||||
|
Compensation From the
|
|||||||||||||||||||||||||||||||
|
Revaluation of Stock
|
|||||||||||||||||||||||||||||||
|
Options Granted in Prior Years
|
—
|
—
|
—
|
—
|
(973)
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(1,211,237
|
)
|
|||||||||||||||||||||
|
Balance May 31, 2008
|
—
|
$
|
—
|
26,224,400
|
$
|
26,224
|
$
|
26,382,663
|
$
|
—
|
$
|
(16,361
|
)
|
$
|
(41,082
|
)
|
$
|
(24,533,186
|
)
|
||||||||||||
|
Compensation From the
|
|||||||||||||||||||||||||||||||
|
Revaluation of Stock
|
|||||||||||||||||||||||||||||||
|
Options Granted in Prior Years
|
—
|
—
|
—
|
—
|
(1,038)
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(673,168
|
)
|
|||||||||||||||||||||
|
Balance May 31, 2009
|
—
|
$
|
—
|
26,224,400
|
$
|
26,224
|
$
|
26,381,625
|
$
|
—
|
$
|
(16,361
|
)
|
$
|
(41,082
|
)
|
$
|
(25,206,354
|
)
|
||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||||||||||
|
Cumulative
|
Accumulated
|
|||||||||||||||||||||||||||||||||||
|
Subscription
|
Currency
|
During
|
||||||||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid-In
|
Stock
|
Translation
|
Retained
|
Exploration
|
||||||||||||||||||||||||||||||
|
|
Shares
|
Par Value
|
Shares
|
Par Value
|
Capital
|
Receivable
|
Adjustment
|
Deficit
|
State
|
|||||||||||||||||||||||||||
|
Balance May 31, 2009
|
- | $ | - | 26,224,400 | $ | 26,224 | $ | 26,381,625 | $ | - | $ | (16,361 | ) | $ | (41,082 | ) | $ | (25,206,354 | ) | |||||||||||||||||
|
Net Loss
|
- | - | - | - | - | - | - | - | (549,477 | ) | ||||||||||||||||||||||||||
|
Balance May 31, 2010
|
- | - | 26,224,400 | 26,224 | 26,381,625 | - | (16,361 | ) | (41,082 | ) | (25,755,831 | ) | ||||||||||||||||||||||||
|
Net Loss
|
- | - | - | - | - | - | - | - | 74,259 | |||||||||||||||||||||||||||
|
Balance May 31, 2011
|
- | - | 26,224,400 | 26,224 | 26,381,625 | - | (16,361 | ) | (41,082 | ) | (25,681,572 | ) | ||||||||||||||||||||||||
|
Net Income
|
- | - | - | - | - | - | - | - | (479,687 | ) | ||||||||||||||||||||||||||
|
Balance May 31, 2012
|
- | $ | - | 26,224,400 | $ | 26,224 | $ | 26,381,625 | $ | - | $ | (16,361 | ) | $ | (41,082 | ) | $ | (26,161,259 | ) | |||||||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||||||||||
|
Cumulative
|
Accumulated
|
|||||||||||||||||||||||||||||||||||
|
Subscription
|
Currency
|
During
|
||||||||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid-In
|
Stock
|
Translation
|
Retained
|
Exploration
|
||||||||||||||||||||||||||||||
|
|
Shares
|
Par Value
|
Shares
|
Par Value
|
Capital
|
Receivable
|
Adjustment
|
Deficit
|
State
|
|||||||||||||||||||||||||||
|
Private placement, common share issuances for cash at $0.05 per unit on August 9, 2012
|
- | - | 500,000 | 500 | 24,500 | - | - | - | - | |||||||||||||||||||||||||||
|
Private placement, common share issuances for cash at $0.06 per unit on September 6, 2012
|
- | - | 1,000,000 | 1,000 | 59,000 | - | - | - | - | |||||||||||||||||||||||||||
|
Private placement, common share issuances for cash at $0.14 per unit on December 27, 2012
|
- | - | 357,143 | 357 | 49,643 | - | - | - | - | |||||||||||||||||||||||||||
|
Private placement, common share issuances for cash at $0.18 per unit on January 7, 2013
|
- | - | 138,889 | 139 | 24,861 | - | - | - | - | |||||||||||||||||||||||||||
|
Private placement, common share issuances for cash at $0.14 per unit on February 8, 2013
|
- | - | 178,572 | 179 | 24,821 | - | - | - | - | |||||||||||||||||||||||||||
|
Private placement, common share issuances for cash at $0.07 per unit on March 25, 2013
|
- | - | 357,143 | 357 | 24,643 | - | - | - | - | |||||||||||||||||||||||||||
|
Stock-based compensation
|
- | - | 9,331 | - | - | - | - | |||||||||||||||||||||||||||||
|
Exercise of common stock options
|
- | - | 220,000 | 220 | 9,380 | - | - | - | - | |||||||||||||||||||||||||||
|
Net Income
|
- | - | - | - | - | - | - | - | (334,035 | ) | ||||||||||||||||||||||||||
|
Balance May 31, 2013
|
- | $ | - | 28,976,147 | $ | 28,976 | $ | 26,607,804 | $ | - | $ | (16,361 | ) | $ | (41,082 | ) | $ | (26,495,294 | ) | |||||||||||||||||
|
Cumulative
|
||||||||||||
|
Since
|
||||||||||||
|
June 1, 2000
|
||||||||||||
|
For the Twelve Months Ended
|
Inception of
|
|||||||||||
|
May 31,
|
Exploration
|
|||||||||||
|
2013
|
2012
|
State
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
|
Net Loss
|
$ | (334,035 | ) | $ | (479,687 | ) | $ | (26,495,294 | ) | |||
|
Adjustments to Reconcile Net Loss to Net
|
||||||||||||
|
Cash Used in Operating Activities:
|
||||||||||||
|
Compensation Expense of Stock Options
|
9,331 | - | 5,012,815 | |||||||||
|
Common Stock Issued for Services
|
- | - | 16,267,500 | |||||||||
|
Depreciation
|
- | - | 4,193 | |||||||||
|
Change in Operating Assets and Liabilities:
|
||||||||||||
|
(Increase) Decrease in Prepaid Expenses
|
(14,509 | ) | (5,504 | ) | (25,033 | ) | ||||||
|
Increase (Decrease) in Accounts Payable
|
||||||||||||
|
including related party
|
(35,410 | ) | 26,331 | (4,203 | ) | |||||||
|
Net cash flows from operating activities
|
(374,623 | ) | (458,860 | ) | (5,240,022 | ) | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
|
Purchase of Office Equipment
|
- | - | (4,193 | ) | ||||||||
|
Reclamation Deposit
|
- | - | (14,155 | ) | ||||||||
|
Net cash flows from investing activities
|
- | - | (18,348 | ) | ||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
|
Proceeds from Sale of Common Stock
|
219,600 | - | 5,325,425 | |||||||||
|
Redemption of Common Shares
|
- | - | (30,000 | ) | ||||||||
|
Proceeds from Contributed Capital
|
- | - | 9,840 | |||||||||
|
Net cash flows from financing activities
|
219,600 | - | 5,305,265 | |||||||||
|
Net (Decrease) Increase in
|
||||||||||||
|
Cash and Cash Equivalents
|
(155,023 | ) | (458,860 | ) | 46,895 | |||||||
|
Cash and Cash Equivalents
|
||||||||||||
|
at Beginning of Period
|
201,918 | 660,778 | - | |||||||||
|
Cash and Cash Equivalents
|
||||||||||||
|
at End of Period
|
$ | 46,895 | $ | 201,918 | $ | 46,895 | ||||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||||||
|
Cash paid during the period for:
|
||||||||||||
|
Interest
|
$ | - | $ | - | $ | - | ||||||
|
Income taxes
|
$ | - | $ | - | $ | - | ||||||
|
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING
AND FINANCING ACTIVITIES:
|
||||||||||||
|
Settlement of Subscription Receivable
by the cancellation of Common Stock
|
$ | - | $ | - | $ | 79,000 | ||||||
|
2013
|
|
|
Weighted average risk-free interest rate
|
0.22%
|
|
Expected life in years
|
10 Years
|
|
Weighted Avg Expected volatility
|
110.4%
|
|
Expected dividend yield
|
$0
|
|
Options Outstanding
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Life (Years)
|
Aggregate Intrinsic Value
|
|||||||||||||
|
Balance, May 31, 2012
|
300,000 | $ | 0.18 | 1.06 | $ | 0 | ||||||||||
|
Option granted
|
2,520,000 | 0.19 | ||||||||||||||
|
Options cancelled
|
(1,600,000 | ) | 0.25 | |||||||||||||
|
Options exercised
|
(220,000 | ) | 0.04 | |||||||||||||
|
Balance May 31, 2013
|
1,000,000 | $ | 0.13 | 7.8 | $ | 0 | ||||||||||
|
Exercisable at May 31, 2013
|
1,000,000 | |||||||||||||||
|
Class A
|
Class B
|
Class C
|
Class D
|
Total
|
||||||||||||||||
|
May 31, 2011
|
864,000 | 864,000 | 864,000 | 864,000 | 3,456,000 | |||||||||||||||
|
Issued
|
- | - | - | - | - | |||||||||||||||
|
Canceled / expired / exercised
|
- | - | - | - | - | |||||||||||||||
|
May 31, 2012
|
864,000 | 864,000 | 864,000 | 864,000 | 3,456,000 | |||||||||||||||
|
Issued
|
2,531,747 | 1,000,000 | 1,000,000 | - | 4,531,747 | |||||||||||||||
|
Canceled / expired / exercised
|
- | - | - | - | - | |||||||||||||||
|
May 31, 2013
|
3,395,747 | 1,864,000 | 1,864,000 | 864,000 | 7,987,747 | |||||||||||||||
|
Warrant Class
|
Outstanding
|
Exercisable
|
Weighted Avg Exercise Price
|
Exercise Period
|
||||||||||
| A, B, C, D | 2,176,000 | 2,176,000 | $ | 1.48 |
November 27, 2004 - November 27, 2013
|
|||||||||
| A, B, C, D | 1,280,000 | 1,280,000 | $ | 1.48 |
November 27, 2004 - November 27, 2015
|
|||||||||
| A | 1,000,000 | 1,000,000 | $ | 0.10 |
March 6, 2013 - March 6, 2023
|
|||||||||
| B, C | 2,000,000 | - | $ | 0.16 |
September 6, 2013 - March 6, 2024
|
|||||||||
| A | 1,531,747 | - | $ | 0.15 |
August 9, 2013 - March 25, 2018
|
|||||||||
| 7,987,747 | 4,456,000 | |||||||||||||
|
2013
|
2012
|
|||||||
|
Loss carry-forwards
|
$ | 3,434,000 | $ | 3,282,000 | ||||
|
Less: Valuation allowance
|
-3,434,000 | -3,282,000 | ||||||
|
Deferred tax asset recognized
|
$ | - | $ | - | ||||
|
2013
|
2012
|
|||||||
|
Computed “expected” tax benefit (liability)
|
$ | 113,572 | $ | 163,094 | ||||
|
Permanent differences
|
(2,265 | ) | (6,114 | ) | ||||
|
Depreciation & amortization
|
42,500 | 43,635 | ||||||
|
Other
|
(1,807 | ) | (615 | ) | ||||
|
Change in Valuation Allowance
|
(152,000 | ) | (200,000 | ) | ||||
|
Income tax provision
|
$ | - | $ | - | ||||
|
United States (a)
|
2010 – Present
|
|
·
|
On June 25, 2013, the Company closed a private placement for 2,000,000 units at $0.05 per unit for a total offering price of $100,000. Each unit consists one Class A Warrant, one Class B Warrant and one Class C Warrant. The Class A Warrants are exercisable beginning on June 25, 2014 for a period of ten years at an exercise price of $0.10 per warrants. The Class B Warrants are exercisable beginning on June 25, 2014 for a period of ten years at an exercise price of $0.12 per warrant. The Class C Warrants are exercisable beginning on June 25, 2016 for a period of 10 years at an exercise price of $0.15 per warrants.
|
|
PATRIOT GOLD CORP.
|
|
|
|
|
|
Dated:
August 29, 2013
|
By: /s/ Robert Coale
|
|
|
Name: Robert Coale
|
|
|
Title: President
|
|
SIGNATURE
|
TITLE
|
|
DATE
|
|
|
|
|
|
|
/s/ Robert Coale
Robert Coale
|
Director
|
|
August 29, 2013
|
|
|
|
|
|
|
/s/ Jared Beebe
Jared Beebe
|
Director
|
|
August 29, 2013
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|