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.
|
|
TABLE
OF CONTENTS
|
|
||
|
|
Page
|
|||
|
PART
I
|
|
9
|
||
|
|
|
|
||
|
ITEM
1.
|
IDENTITY OF
DIRECTORS, SENIOR MANAGEMENT AND ADVISERS
|
9
|
||
|
|
|
|
||
|
ITEM
2
|
OFFER
STATISTICS AND EXPECTED TIMETABLE
|
9
|
||
|
|
|
|
||
|
ITEM
3.
|
KEY
INFORMATION
|
9
|
||
|
|
|
|
||
|
|
A. Selected
Financial Data
|
9
|
||
|
|
B. Capitalization
and Indebtedness
|
9
|
||
|
|
C. Reasons
for the Offer and Use of Proceeds
|
9
|
||
|
|
D. Risk
Factors
|
9
|
||
|
|
|
|
||
|
ITEM
4.
|
INFORMATION ON THE
COMPANY
|
19
|
||
|
|
|
|
||
|
|
A. History
and Development of the Company
|
19
|
||
|
|
B. Business
Overview
|
26
|
||
|
|
C. Organizational
Structure
|
30
|
||
|
|
D. Property,
Plants and Equipment
|
30
|
||
|
|
|
|
||
|
|
ITEM
4A. UNRESOLVED
STAFF COMMENTS
|
67
|
||
|
|
|
|
||
|
ITEM
5.
|
OPERATING AND
FINANCIAL REVIEW AND PROSPECTS
|
67
|
||
|
|
|
|
||
|
|
A. Operating
Results
|
67
|
||
|
|
B. Liquidity
and Capital Resources
|
70
|
||
|
|
C. Research
and Development, Patents and Licenses, etc.
|
74
|
||
|
|
D. Trend
Information
|
74
|
||
|
|
E. Off-Balance
Sheet Arrangements
|
74
|
||
|
|
F. Tabular
Disclosure of Contractual Obligations
|
75
|
||
|
|
G. Safe
Harbor
|
75
|
||
|
|
|
|
||
|
ITEM
6.
|
DIRECTORS, SENIOR
MANAGEMENT AND EMPLOYEES
|
75
|
||
|
|
|
|
||
|
|
A. Directors
and Senior Management
|
75
|
||
|
|
B. Compensation
|
82
|
||
|
|
C. Board
Practices
|
84
|
||
|
|
D. Employees
|
86
|
||
|
|
E. Share
Ownership
|
87
|
||
|
|
|
|
||
|
ITEM
7.
|
MAJOR
SHAREHOLDERS AND RELATED PARTY TRANSACTIONS
|
88
|
||
|
|
|
|
||
|
|
A. Major
Shareholders
|
88
|
||
|
|
B. Related
Party Transactions
|
89
|
||
|
|
C. Interests
of Experts and Counsel
|
89
|
||
|
|
|
|
||
|
ITEM
8.
|
FINANCIAL
INFORMATION
|
90
|
||
|
|
|
|
||
|
|
A. Consolidated
Statements and Other Financial Information
|
90
|
||
|
|
B. Significant
Changes
|
91
|
||
|
|
|
|
||
|
ITEM
9.
|
THE
OFFER AND LISTING
|
91
|
||
|
|
|
|
||
|
|
A. Offer
and Listing Details
|
91
|
||
|
|
B. Plan
of Distribution
|
91
|
||
|
|
C. Markets
|
91
|
||
|
|
D. Selling
Shareholders
|
92
|
||
|
|
E. Dilution
|
92
|
||
|
|
F. Expenses
of the Issuer
|
92
|
||
|
|
i
|
|
||
|
|
|
|
|
ITEM
10.
|
ADDITIONAL
INFORMATION
|
92
|
|
|
|
|
|
|
A. Share
Capital
|
92
|
|
|
B. Memorandum
and Articles of Association
|
92
|
|
|
C. Material
Contracts
|
95
|
|
|
D. Exchange
Controls
|
95
|
|
|
E. Taxation
|
95
|
|
|
F. Dividends
and Paying Agents
|
102
|
|
|
G. Statement
by Experts
|
102
|
|
|
H. Documents
on Display
|
102
|
|
|
I. Subsidiary
Information
|
102
|
|
|
|
|
|
ITEM
11.
|
QUANTITATIVE AND
QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
103
|
|
|
|
|
|
ITEM
12.
|
DESCRIPTION OF
SECURITIES OTHER THAN EQUITY SECURITIES
|
104
|
|
|
|
|
|
|
A. -
C.
|
104
|
|
|
D. American
Depository Receipts
|
104
|
|
PART
II
|
|
|
|
|
|
|
|
ITEM
13.
|
DEFAULTS, DIVIDEND
ARREARAGES AND DELINQUENCIES
|
105
|
|
|
|
|
|
ITEM
14.
|
MATERIAL
MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF
PROCEEDS
|
105
|
|
|
|
|
|
ITEM
15.
|
CONTROLS AND
PROCEDURES
|
105
|
|
|
|
|
|
|
A. Disclosure
Controls and Procedures
|
105
|
|
|
B. Management's
Annual Report on Internal Control Over Financial
Reporting
|
105
|
|
|
C. Attestation
Report of the Registered Public Accounting Firm
|
105
|
|
|
D. Changes
in Internal Control Over Financial Reporting
|
106
|
|
|
|
|
|
ITEM
16.
|
[RESERVED]
|
106
|
|
|
|
|
|
|
ITEM
16A. AUDIT
COMMITTEE FINANCIAL EXPERT
|
106
|
|
|
ITEM
16B. CODE
OF ETHICS
|
106
|
|
|
ITEM
16C. PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
106
|
|
|
ITEM
16D. EXEMPTIONS
FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES
|
107
|
|
|
ITEM
16E. PURCHASES
OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED
PURCHASERS
|
107
|
|
|
ITEM
16F. CHANGE
IN REGISTRANT’S CERTIFYING ACCOUNTANT
|
107
|
|
|
ITEM
16G. CORPORATE
GOVERNANCE
|
107
|
|
|
ITEM
16H. MINE
SAFETY DISCLOSURE
|
107
|
|
|
|
|
|
PART
III
|
|
|
|
|
|
|
|
ITEM
17.
|
FINANCIAL
STATEMENTS
|
108
|
|
|
|
|
|
ITEM
18.
|
FINANCIAL
STATEMENTS
|
108
|
|
|
|
|
|
ITEM
19.
|
EXHIBITS
|
108
|
|
|
ii
|
|
|
To Convert Imperial Measurement Units
|
To
Metric Measurement Units
|
Multiply
by
|
|
Acres
|
Hectares
|
0.4047
|
|
Feet
|
Meters
|
0.3048
|
|
Miles
|
Kilometers
|
1.6093
|
|
Tons
(short)
|
Tonnes
|
0.9072
|
|
Gallons
|
Liters
|
3.785
|
|
Ounces
(troy)
|
Grams
|
31.103
|
|
Ounces
(troy) per ton (short)
|
Grams
per tonne
|
34.286
|
|
Ag
|
silver
|
|
Au
|
gold
|
|
Fe
|
iron
|
|
ft
|
feet
|
|
g/t
|
Grams
per tonne
|
|
lb.
|
pound
(2,000 lbs. to 1 ton, 2,204.6 lbs. to 1 tonne)
|
|
Indicated Coal
Resource
|
That
part of a Coal Resource for which quantity or quality, densities,
shape, and physical characteristics can be estimated with a level
of confidence sufficient to allow the appropriate application of
technical and economic parameters to support mine planning and
evaluation of the economic viability of the deposit. The estimate
is based on detailed and reliable exploration and testing
information gathered through appropriate techniques from locations
such as outcrops, trenches, pits, workings and drill holes that are
spaced closely enough for geological and quality continuity to be
reasonably assumed.
|
|
Indicated Mineral
Resources
|
That
part of a Mineral Resource for which tonnage, densities, shape,
physical characteristics, grade and mineral content can be
estimated with a reasonable level of confidence. It is based on
exploration, sampling and testing information gathered through
appropriate techniques from locations such as outcrops, trenches,
pits, workings and drill holes. The locations are too widely or
inappropriately spaced to confirm geological and/or grade
continuity but are spaced closely enough for continuity to be
assumed.
|
|
Inferred
Coal
Resource
|
That
part of a Coal Resource for which quantity and quality can be
estimated on the basis of geological evidence and limited sampling
and reasonably assumed, but not verified, geological and quality
continuity. The estimate is based on limited information and
sampling, gathered through appropriate techniques from locations
such as outcrops, trenches, pits, workings, and drill
holes.
|
|
Inferred Mineral Resource
|
Inferred Mineral Resource is the part of a mineral resource for
which tonnage, grade and mineral content can be estimated with
a low level of confidence. It is inferred from geological evidence
and assumed but not verified geological or grade
continuity.
|
|
m
|
meters
|
|
Measured Mineral
Resource
|
That
part of a Mineral Resource for which tonnage, densities, shape,
physical characteristics, grade and mineral content can be
estimated with a high level of confidence. It is based on detailed
and reliable exploration, sampling and testing information gathered
through appropriate techniques from locations such as outcrops,
trenches, pits, workings and drill holes. The locations are spaced
closely enough to confirm geological and grade
continuity.
|
|
Ni
43-101
|
Canadian National
Instrument 43-101 Standards of Disclosure for Mineral
Projects.
|
|
oz.
|
troy
ounce (12 oz. to 1 pound)
|
|
Preliminary
Economic Assessment
|
A
preliminary assessment study (the “PEA”) which includes
an economic analysis of the potential viability of a material
resource prior to the completion of a prefeasibility study. Based
on the Society for Mining, Metallurgy and Exploration (SME) study
types a PEA (also known as a conceptual or scoping study used to
support a NI 43-101 Technical Report is within +/-35% degree of
accuracy.
|
|
Preliminary
Feasibility
Study
(PFS)
|
A
comprehensive study of the viability of a project that has advanced
to a stage where the mining method and pit configuration has been
established and an effective method of coal processing has been
determined, and includes a financial analysis based on reasonable
assumptions of technical, engineering, legal, operating, economic,
social, and environmental factors, and the evaluation of other
relevant factors which are sufficient for a Qualified Person (QP),
acting reasonably, to determine if all or part of a Resource can be
classified as a Reserve (CIM Standards). Based on the SME study
types a PFS used to support a NI 43-101 Technical Report is within
+/-25% degree of accuracy.
|
|
Qualified
Person
Or
QP
|
An
individual who is an engineer or geoscientist with at least five
years of experience in mineral exploration, mine development or
operation, or mineral project assessment, or any combination of
these; has experience relevant to the subject matter of the mineral
project and the technical report; and is a member or licensee in
good standing of a professional association recognized under Nl
43-101 (CIM Standards).
|
|
Ti
|
Titanium
|
|
V
|
Vanadium
|
|
Statement
of Operations
|
2019
|
2018
|
2017
|
2016
|
|
Revenue
|
$
—
|
$
—
|
$
—
|
$
—
|
|
Net income
(loss)
|
17,513,854
|
(18,184,468
)
|
(18,592,981
)
|
(2,007,305
)
|
|
Comprehensive
income (loss)
|
17,513,854
|
(18,196,628
)
|
(18,580,821
)
|
(2,007,305
)
|
|
Basic net (loss)
income per share
|
0.17
|
(0.23
)
|
(0.33
)
|
(0.05
)
|
|
Diluted net (loss)
income per share
|
0.17
|
(0.23
)
|
(0.33
)
|
(0.05
)
|
|
Balance
Sheet Data
|
2019
|
2018
|
2017
|
2016
|
|
Total
Asset
|
$
27,448,088
|
$
9,264,205
|
$
18,368,843
|
$
27,828,109
|
|
Share
Capital
|
$
181,129,012
|
$
173,819,546
|
$
165,862,805
|
$
156,529,025
|
|
Number of Shares
(as adjusted to reflect changes in capital)
|
121,299,508
|
95,316,127
|
74,721,790
|
48,076,530
|
|
Total
liabilities
|
$
2,740,000
|
$
10,023,943
|
$
9,681,322
|
$
11,032,616
|
|
Total
shareholders’ equity
|
$
24,708,088
|
$
(759,738
)
|
$
8,687,521
|
$
16,795,493
|
|
Subsidiary
|
Mining
Properties and Projects
|
|
Nevada
Vanadium LLC.
(formerly “Vanadium Gibellini Company
LLC.”)
|
● Has
claimed 209 lode mining claims that comprise a portion of the
Gibellini Project in Nevada, including three of the 17 claims that
comprise the expanded Louie Hill group of claims.
|
|
VC
Exploration (US) Inc.
|
● 100%
interest in 105 unpatented lode mining claims that comprise a
portion of the Gibellini Project in Nevada, USA.
|
|
912601
B.C. Ltd.
|
● 100%
interest in the Titan vanadium-titanium-iron property located in
the Province of Ontario, Canada.
|
|
Red
Hill Mongolia LLC
|
● 100%
interest in the Ulaan Ovoo Property located in Selenge province,
Mongolia.
|
|
Chandgana Coal
LLC
|
● 100%
interest in the Chandgana Tal coal property (the “Chandgana
Tal Property”) and Khavtgai Uul Property located in Khentii
province, Mongolia. We refer to the Chandgana Tal Property and the
Khavtgai Uul Property collectively as the “Chandgana
Project.”
|
|
Prophecy Power
Generation LLC
|
● Holds
the land use right and construction license for the Chandgana
Project planned in Khentii province, Mongolia.
|
|
ASC
Bolivia LDC Sucursal Bolivia
|
● Holds
the mining joint venture interest in the Pulacayo
Project.
|
|
Confidence
Category
|
Domain
|
Cut-offV
2
O
5
(%)
|
Tons(Mt)
|
GradeV
2
O
5
(%)
|
ContainedV
2
O
5
(Mlb)
|
|
Measured
|
Oxide
|
0.101
|
3.96
|
0.251
|
$
19.87
|
|
|
Transition
|
0.086
|
3.98
|
0.377
|
29.98
|
|
Indicated
|
Oxide
|
0.101
|
7.83
|
0.222
|
34.76
|
|
|
Transition
|
0.086
|
7.19
|
0.325
|
46.73
|
|
Total Measured and Indicated
|
|
|
22.95
|
0.286
|
131.34
|
|
|
Oxide
|
0.101
|
0.16
|
0.170
|
0.55
|
|
Inferred
|
Transition
|
0.086
|
0.01
|
0.180
|
0.03
|
|
|
Reduced
|
0.116
|
14.80
|
0.175
|
51.72
|
|
Total Inferred
|
|
|
14.97
|
0.175
|
52.30
|
|
|
|
|
|
ContainedV
2
O
5
|
|
Confidence
Category
|
Cut-offV
2
O
5
(%)
|
Tons(Mt)
|
GradeV
2
O
5
(%)
|
(Mlb)
|
|
Inferred
|
0.101
|
7.52
|
0.276
|
41.49
|
|
Internal rate of
return
|
50.8%
|
|
Net
present value (“
NPV
”)
|
$338.3
million at 7% discount rate
|
|
Payback
period
|
1.72
years
|
|
Average
annual production
|
9.65
million lbs V
2
O
5
|
|
Average
V
2
O
5
selling
price
|
$12.73
per lb
|
|
Operating cash
cost
|
$4.77
per lb V
2
O
5
|
|
All-in
sustaining costs
*
|
$6.28
per lb V
2
O
5
|
|
Breakeven
price
**
|
$7.76
per lb V
2
O
5
|
|
Initial
capital cost including 25% contingency
|
$116.76
million
|
|
Average
grade
|
0.26%
V
2
O
5
|
|
Strip
ratio
|
0.17
waste to leach material
|
|
Mining
operating rate
|
3.4
million tons (leach material and waste) per year
|
|
Average
V
2
O
5
recovery
through Direct Heap Leaching
|
62%
|
|
Life of
mine
|
13.5
years
|
|
V
2
O
5
price
USD$/lb
|
After-taxIRR
|
After-tax
NPVUSD$M @ 7%
|
After-taxcashflowUSD$M
|
|
16.55
|
69%
|
568.0
|
996.0
|
|
15.28
|
63%
|
491.3
|
864.4
|
|
14.00
|
57%
|
415.2
|
733.2
|
|
12.73
|
51%
|
338.3
|
600.4
|
|
11.46
|
44%
|
261.0
|
467.2
|
|
10.18
|
36%
|
183.1
|
333.2
|
|
8.91
|
26%
|
103.9
|
196.9
|
|
V
2
O
5
grade
|
After-taxIRR
|
After-tax
NPVUSD$M @ 7%
|
After-taxcashflowUSD$M
|
|
0.34
%
|
68
%
|
554.4
|
972.8
|
|
0.31
%
|
63
%
|
482.4
|
849.0
|
|
0.28
%
|
57
%
|
410.7
|
725.4
|
|
0.26
%
|
51
%
|
338.3
|
600.4
|
|
0.23
%
|
44
%
|
265.6
|
475.0
|
|
0.21
%
|
37
%
|
192.2
|
348.9
|
|
0.18
%
|
28
%
|
118.3
|
221.6
|
|
CapexUSD$M
|
After-taxIRR
|
After-tax
NPVUSD$M @ 7%
|
After-taxcashflowUSD$M
|
|
151.8
|
40
%
|
307.2
|
564.3
|
|
140.1
|
43
%
|
317.6
|
576.3
|
|
128.4
|
47
%
|
328.0
|
588.4
|
|
116.8
|
51
%
|
338.3
|
600.4
|
|
105.1
|
55
%
|
348.6
|
612.5
|
|
93.4
|
61
%
|
358.9
|
624.6
|
|
81.7
|
67
%
|
369.3
|
636.8
|
|
OpexUSD$M
|
After-taxIRR
|
After-tax
NPVUSD$M @ 7%
|
After-taxcash
flowUSD$M
|
|
6.20
|
45
%
|
257.9
|
450.2
|
|
5.72
|
47
%
|
284.8
|
500.3
|
|
5.25
|
49
%
|
311.6
|
550.4
|
|
4.77
|
51
%
|
338.3
|
600.4
|
|
4.29
|
53
%
|
364.8
|
650.0
|
|
3.82
|
55
%
|
390.7
|
698.4
|
|
3.34
|
56
%
|
416.0
|
745.4
|
|
SAMPLE ID
|
Prospect
|
V2O5
%
|
|
301910
|
Big
Sky
|
0.261
|
|
301913
|
Big
Sky
|
0.223
|
|
301915
|
Big
Sky
|
0.346
|
|
301916
|
Big
Sky
|
0.400
|
|
301918
|
Big
Sky
|
0.712
|
|
301920
|
Big
Sky
|
0.264
|
|
301926
|
Big
Sky
|
0.580
|
|
301927
|
Big
Sky
|
2.008
|
|
301928
|
Big
Sky
|
0.848
|
|
301944
|
Big
Sky
|
0.264
|
|
301946
|
Big
Sky
|
0.280
|
|
301947
|
Big
Sky
|
0.218
|
|
301950
|
Big
Sky
|
0.261
|
|
302050
|
Big
Sky
|
0.214
|
|
302054
|
Big
Sky
|
0.787
|
|
302055
|
Big
Sky
|
1.982
|
|
SAMPLE ID
|
Prospect
|
V2O5 %
|
|
301951
|
Middle
Earth
|
0.350
|
|
301952
|
Middle
Earth
|
0.482
|
|
301968
|
Middle
Earth
|
0.628
|
|
301969
|
Middle
Earth
|
0.605
|
|
301970
|
Middle
Earth
|
0.634
|
|
301972
|
Middle
Earth
|
0.252
|
|
301973
|
Middle
Earth
|
0.687
|
|
301974
|
Middle
Earth
|
0.470
|
|
301975
|
Middle
Earth
|
0.612
|
|
301976
|
Middle
Earth
|
0.637
|
|
301978
|
Middle
Earth
|
0.559
|
|
301979
|
Middle
Earth
|
0.557
|
|
301980
|
Middle
Earth
|
0.259
|
|
301981
|
Middle
Earth
|
0.405
|
|
SAMPLE ID
|
Prospect
|
V2O5 %
|
|
301983
|
Middle
Earth
|
0.255
|
|
301984
|
Middle
Earth
|
0.303
|
|
301985
|
Middle
Earth
|
0.434
|
|
301987
|
Middle
Earth
|
0.291
|
|
301988
|
Middle
Earth
|
1.294
|
|
301989
|
Middle
Earth
|
0.261
|
|
301991
|
Middle
Earth
|
0.314
|
|
301992
|
Middle
Earth
|
0.457
|
|
301993
|
Middle
Earth
|
0.380
|
|
301995
|
Middle
Earth
|
0.302
|
|
301998
|
Middle
Earth
|
0.539
|
|
301999
|
Middle
Earth
|
0.618
|
|
302000
|
Middle
Earth
|
0.532
|
|
SAMPLE ID
|
Prospect
|
V2O5
%
|
|
302004
|
NE
Trench
|
0.239
|
|
302005
|
NE
Trench
|
0.380
|
|
302016
|
NE
Trench
|
0.303
|
|
Party
|
Deposit
|
Period
|
Number of Drill Holes
|
Meters of Drilling
|
Drill Holes By Spud Location
|
|
ASC
|
Pulacayo
|
Jul–Nov 2002
|
14
|
3,905
|
11 surface
|
|
|
|
|
|
|
3 underground
|
|
|
Pulacayo
|
Feb 2003
|
2
|
554
|
0 surface
|
|
|
|
|
|
|
2 underground
|
|
|
Pulacayo
|
Sep–Oct 2003
|
8
|
1,302
|
6 surface
|
|
|
|
|
|
|
2 underground
|
|
|
Paca
|
2002—2005
|
36
|
4,344
|
36 surface
|
|
|
|
|
|
|
0 underground
|
|
Total
|
|
|
61
|
10,105
|
54 surface
|
|
|
|
|
|
|
7 underground
|
|
Apogee
|
Paca
|
Feb–Apr 2006
|
23
|
2,302
|
23 surface
|
|
|
|
|
|
|
0 underground
|
|
|
Pulacayo
|
Feb–Jun 2006
|
19
|
4,418
|
15 surface
|
|
|
|
|
|
|
4 underground
|
|
|
Paca
|
Jun–Nov 2006
|
46
|
10,444
|
46 surface
|
|
|
|
|
|
|
0 underground
|
|
|
Paca
|
Nov–Dec 2006
|
7
|
886
|
7 surface
|
|
|
|
|
|
|
0 underground
|
|
|
Paca
|
Nov 2007
|
14
|
3,745
|
14 surface
|
|
|
|
|
|
|
0 underground
|
|
|
Paca
|
Jan–May 2008
|
54
|
14,096
|
46 surface
|
|
|
|
|
|
|
8 underground
|
|
|
Pulacayo
|
Jun 2009
|
49
|
12,756
|
26 surface
|
|
|
|
|
|
|
23 underground
|
|
|
Pulacayo
|
Nov 2010–Dec 2011
|
45
|
29,936
|
45 surface
|
|
|
|
|
|
|
0 underground
|
|
|
Pulacayo
|
Aug 2011–Jun 2012
|
34
|
3,166
|
0 surface
|
|
|
|
|
|
|
34 underground
|
|
Total
|
|
|
291
|
81,749
|
222 surface
|
|
|
|
|
|
|
69 underground
|
|
Grand Total
|
|
|
352
|
91,854
|
276 surface
|
|
|
|
|
|
|
76 underground
|
|
|
Concentrate
Grade
|
Recoveries
|
||||
|
Material
|
Pb
(%)
|
Zn
(%)
|
Ag
(g/t)
|
Pb
(%)
|
Zn
(%)
|
Ag
(%)
|
|
Lead
Concentrate
|
47.95
|
12.85
|
6,295
|
64.62
|
16.26
|
72.13
|
|
Zinc
Concentrate
|
8.47
|
39.45
|
941
|
9.97
|
43.57
|
8.41
|
|
Tailings
|
0.58
|
0.97
|
49
|
25.41
|
40.16
|
18.45
|
|
Total
Ag recovery: 81.55%
|
||||||
|
Ag Eq.
Cut-Off (g/t)
|
Category
|
Tonnes
*
|
Ag
(g/t)
|
Pb
(%)
|
Zn
(%)
|
Ag Eq.
(g/t)
|
|
400
|
Indicated
|
2,080,000
|
455
|
2.18
|
3.19
|
594
|
|
400
|
Inferred
|
480,000
|
406
|
2.08
|
3.93
|
572
|
|
Metal
|
Indicated Resource
|
Inferred Resource
|
|
Silver
|
30.4
million oz.
|
6.3
million oz.
|
|
Lead
|
100.0
million lbs.
|
22.0
million lbs.
|
|
Zinc
|
146.3
million lbs.
|
41.6
million lbs.
|
|
Paca Mineral Resource Statement – Effective October 20,
2017
|
|||||||
|
Ag
Eq. Cut-Off (g/t)
|
Category
|
Tonnes
*
|
Ag
(g/t)
|
Pb
(%)
|
Zn
(%)
|
Ag
Eq. (g/t)
|
|
|
200
|
Inferred
|
2,540,000
|
256
|
1.03
|
1.10
|
342
|
|
|
Metal
|
Inferred Resource
|
|
Silver
|
20.9
million oz.
|
|
Lead
|
57.7
million lbs.
|
|
Zinc
|
61.6
million lbs.
|
|
|
Ag
|
Zn
|
Pb
|
|
|
Width
|
|
SampleID
|
(g/t)
|
(%)
|
(%)
|
Area
|
Sampling
Method
|
(m)
|
|
1912
|
1,400
|
18.4
|
>20.0
|
UG1
|
chip
channel
|
1
m
|
|
1920
|
915
|
22.7
|
1.0
|
UG1
|
chip
channel
|
1
m
|
|
1908
|
490
|
20.0
|
1.6
|
UG1
|
chip
channel
|
1
m
|
|
1907
|
688
|
14.7
|
3.3
|
UG1
|
chip
channel
|
0.6
m
|
|
1918
|
405
|
21.6
|
0.4
|
UG1
|
chip
channel
|
1
m
|
|
1906
|
432
|
15.9
|
1.8
|
UG1
|
chip
channel
|
1
m
|
|
1911
|
583
|
8.4
|
7.0
|
UG1
|
chip
channel
|
1
m
|
|
1919
|
732
|
7.8
|
0.3
|
UG1
|
chip
channel
|
1
m
|
|
1909
|
682
|
6.1
|
0.8
|
UG1
|
chip
channel
|
1
m
|
|
1910
|
261
|
11.8
|
0.7
|
UG1
|
chip
channel
|
1
m
|
|
1921
|
161
|
8.4
|
1.6
|
UG1
|
chip
channel
|
1
m
|
|
1917
|
291
|
6.8
|
0.4
|
UG1
|
chip
channel
|
1
m
|
|
1916
|
101
|
9.9
|
0.3
|
UG1
|
chip
channel
|
1
m
|
|
1915
|
67
|
5.0
|
0.3
|
UG1
|
chip
channel
|
1.3
m
|
|
1922
|
54
|
2.9
|
0.1
|
UG1
|
chip
channel
|
1
m
|
|
1913
|
62
|
1.6
|
0.5
|
UG1
|
chip
channel
|
1
m
|
|
1914
|
39
|
0.3
|
0.1
|
UG1
|
chip
channel
|
1
m
|
|
1905
|
392
|
23.0
|
12.0
|
AVS
|
chip
channel
|
1
m
|
|
1904
|
284
|
17.6
|
6.6
|
AVS
|
chip
channel
|
1
m
|
|
1901
|
250
|
6.3
|
6.2
|
AVS
|
chip
channel
|
1
m
|
|
1903
|
96
|
7.7
|
2.7
|
AVS
|
chip
channel
|
1.5
m
|
|
1902
|
17
|
5.7
|
0.5
|
AVS
|
chip
channel
|
1
m
|
|
|
Ag (g/t)
|
|
Zn (%)
|
|
Pb (%)
|
|
Ag Eq (g/t)
|
|
||||
|
Number
of Samples
|
Min
|
Max
|
Avg
|
Min
|
Max
|
Avg
|
Min
|
Max
|
Avg
|
Min
|
Max
|
Avg
|
|
40
|
15.0
|
1500.0
|
331.2
|
0.1
|
2.5
|
6.0
|
0.5
|
6.7
|
1.9
|
45.7
|
1617.0
|
407.3
|
|
hole Nº
|
from - to (m)
|
int (m)
|
Ag (g/t)
|
Pb (%)
|
Zn %
|
|
PND008
|
18.0 – 33.5
|
15.5
|
314
|
1.0
|
0.4
|
|
PND029
|
12.0 – 22.3
|
10.3
|
436
|
0.0
|
0.0
|
|
PND062
|
10.0 – 52.0
|
42.0
|
406
|
0.8
|
0.1
|
|
ESM2
|
0.0 – 38.0
|
38.0
|
411
|
1.4
|
1.2
|
|
hole Nº
|
from - to (m)
|
int (m)
|
Ag (g/t)
|
Pb (%)
|
Zn %
|
Distance from adit (m)
|
|
PUD005
|
96.2 –
108.0
|
11.9
|
689
|
1.9
|
1.4
|
-67.5
|
|
PUD007
|
70.0 – 96.8
|
26.8
|
517
|
2.3
|
4.2
|
-44.5
|
|
PUD057
|
374.0 –
378.0
|
4.0
|
1,184
|
0.8
|
2.3
|
-137.5
|
|
PUD069
|
281.0 –
294.0
|
13.0
|
624
|
2.1
|
4.2
|
-46.0
|
|
PUD109
|
293.6 –
298.4
|
4.8
|
3,607
|
3.8
|
4.1
|
-30.4
|
|
PUD118
|
174.0 –
184.0
|
10.0
|
1,248
|
1.7
|
2.6
|
-93.9
|
|
PUD134
|
128.2 –
151.5
|
23.3
|
514
|
1.3
|
1.9
|
-55.7
|
|
PUD150
|
290.0 –
302.0
|
11.2
|
882
|
0.4
|
0.6
|
-75.2
|
|
PUD159
|
343.0 –
354.0
|
11.0
|
790
|
0.6
|
0.6
|
-116.6
|
|
PUD170
|
237.0 –
239.0
|
2.0
|
3,163
|
0.1
|
0.9
|
-32.5
|
|
Hole ID
|
From (m)
|
To (m)
|
Interval (m)
|
Ag (g/t)
|
Zn (%)
|
Pb (%)
|
AgEq
|
Target
|
|
PUD267*
|
31.5
|
67
|
35.5
|
54.3
|
4.31
|
0.92
|
229.6
|
West
|
|
|
117
|
123
|
6.0
|
47.8
|
1.11
|
0.25
|
89.7
|
West
|
|
PUD268
|
21
|
23
|
2
|
20
|
1.34
|
0.77
|
92.6
|
West
|
|
PUD274
|
75
|
77
|
2
|
93.5
|
|
0.42
|
98.8
|
East
|
|
PUD274
|
82
|
83
|
1
|
83
|
|
0.09
|
77.4
|
East
|
|
Hole ID
|
Azimuth
|
Dip
|
Depth (m)
|
Easting
|
Northing
|
AMSL
|
|
PUD267
|
180
|
-45
|
180
|
739823.4
|
7744735
|
4336
|
|
PUD268
|
180
|
-45
|
192
|
739866
|
7744723
|
4366
|
|
PUD269
|
180
|
-45
|
210
|
739750
|
7744727
|
4321
|
|
PUD270
|
0
|
-45
|
201
|
739626
|
7744618
|
4284
|
|
PUD271
|
180
|
-45
|
156
|
739670
|
7744655
|
4293
|
|
PUD272
|
180
|
-45
|
300
|
739540
|
7744860
|
4329
|
|
PUD273
|
180
|
-45
|
201
|
739343
|
7744869
|
4385
|
|
PUD274
|
200
|
-65
|
95
|
741031
|
7744391
|
4237
|
|
PUD275
|
180
|
-45
|
161
|
739481
|
7744625
|
4357
|
|
PUD276
|
0
|
-45
|
201
|
739467
|
7744416
|
4267
|
|
PUD277
|
21
|
-55
|
72
|
741196
|
7744229
|
4181
|
|
PUD278
|
0
|
-45
|
120
|
739170
|
7744599
|
4317
|
|
PUD279
|
180
|
-45
|
130
|
737933
|
7744679
|
4346
|
|
PUD280
|
0
|
-45
|
113
|
739024
|
7744538
|
4344
|
|
PUD281
|
0
|
-45
|
180
|
739661
|
7745113
|
4396
|
|
PUD282
|
0
|
-45
|
86.4
|
739180
|
7744380
|
4296
|
|
|
Payments
due by period
|
||||
|
Contractual
Obligations
|
Total
|
Less than 1 year
|
1-3 years
|
3-5 years
|
More than 5 years
|
|
Long-term
debt
|
$Nil
|
$Nil
|
$Nil
|
$Nil
|
$Nil
|
|
Capital
(finance) lease obligations
|
$Nil
|
$Nil
|
$Nil
|
$Nil
|
$Nil
|
|
Operating
lease obligations
|
$79,603
|
$45,489
|
$34,114
|
$Nil
|
$Nil
|
|
Purchase
obligations
|
$Nil
|
$Nil
|
$Nil
|
$Nil
|
$Nil
|
|
Other
long-term liabilities
|
$Nil
|
$Nil
|
$Nil
|
$Nil
|
$Nil
|
|
Loan
|
$Nil
|
$Nil
|
$Nil
|
$Nil
|
$Nil
|
|
Total
|
$79,603
|
$45,489
|
$34,114
|
$Nil
|
$Nil
|
|
|
Current Office Held
with the Company
|
Current director and/or
Executive Office Since
|
Principal
Occupation During Last Five Years (3)
|
John
Lee (5)
Age:
46
|
Executive
Chairman
Non-Independent
Director
|
January
1, 2013
October
21, 2009
|
Present
:
President of Mau Capital Management
LLC (private investor relations firm) from July 2004 to present;
and Executive Chairman and a Director of
the Company
from January 2013 to
present.
Former
:
Chairman of
the Company
. from June 2011 to January
2013; Interim President from June 2011 to October 2018; Interim CEO
of
the Company
from November
2012 to October 2018; Head of Internal Affairs of
the Company
from October 2018 to February
2019; and Interim President and Interim Chief Executive Officer of
the Company
from February 2019
to April 2019.
|
Michael
Doolin
Age:
58
|
Interim
Chief Executive Officer
Chief
Operating Officer
|
April
1, 2019
April
1, 2019
|
Present:
Interim,
Chief Financial Officer and Chief Operating Officer of
the Company
from April 1, 2019 to
present.
Former:
Chief
Operating Officer of
Klondex Mines Unlimited
Liability (Formerly “
Klondex Mines Ltd
.”) from March
2016 to July 20, 2018; Vice President, Business Development and
Technical Services of Klondex Mines Ltd. November 2012 to March
2016; Esmeralda Mill Manager at Great Basin Gold Ltd. from April
2010 to November 2013.
|
Greg
Hall (1)(2)
Age:
62
|
Independent
Director
|
October
21, 2009
|
Present:
Director of
the Company
from October 21,
2009 to present; President of Water Street Inc. from September 2013
to present; Advisor to Market One Media Group Inc. from 2013 to
present.
Former:
Director of
Fidelity Minerals Corp. from September 23, 2016 to December 4,
2018; and Director of Intertainment Media Inc. from January 19,
2011 to May 29, 2015.
|
Marc
Leduc (1)(2)
Age:
58
|
Independent
Director
|
July
22, 2019
|
Present:
Independent
Director of
the Company
from
July 22, 2019 to present; Chief Operating Officer of KORE Mining
Ltd. from October 29, 2019 to present; Director of South Star
Mining Corp. from March 25, 2019 to present.
Former:
President,
Chief Executive and a Director of Luna Gold Corp. from January 30,
2015 to August 14, 2016; and Director of Rupert Resources Ltd. from
April 10, 2013 to December 7, 2016.
|
Masa
Igata, (1)(2)
Age:
59
|
Independent
Director
|
April
23, 2014
|
Present:
Director of the Company
from April 23, 2014 to present; Founder and Chef Executive
Officer of Frontier LLC (Mongolia) from March 2007 to
present and Founder and Chief Executive Officer of Frontier Japan
from January 2015 to present.
|
Ronald
Clayton
Age:
61
|
Independent
Director
|
November
4, 2019
|
Present:
Independent
Director of
the Company
from
November 4, 2019 to present; President, Chief Executive Officer and
a Director of
1911 Gold Corporation
(formerly Havilah Mining Corporation) from November 26, 2018 to
present; and a Director of Gold Standard Ventures Corp. from
January 30, 2018 to present.
Former:
President,
Chief Executive Officer and a Director of Tahoe Resources Inc. from
May 25, 2010 to June 15, 2018.
|
Ronald
Espell
Age:
59
|
Vice-President,
Environment
and Sustainability
|
October
29, 2018
|
Present:
Vice-President, Environment and Sustainability of
the Company
from November 2018 to
present.
Former:
VP
Environment of American Vanadium Corp. from April 2012 to April,
2015; Principal Consultant of SRK Consulting from April, 2015 to
April, 2016; Corporate Environmental Director of McEwen Mining Inc.
from April, 2016 to November, 2017.
|
Danniel
Oosterman
Age:
47
|
Vice-President,
Exploration
|
February
20, 2018
|
Present:
Vice-President, Exploration of
the
Company
from February 2018 to present.
Former:
President
& CEO of Canstar Resources Inc. from March 2013 to December
2017.
|
Joaquin
Merino-Marquez
Age:
52
|
Vice-President,
South American
Operation
|
November 1, 2019
|
Present:
Vice-President, South American Operations of
the Company
from November 1, 2019 to
present; President and a Director of Emerita Resources Corp.
(
Formerly “Emerita Gold
Corp.”)
from January 11, 2013 to present.
|
Irina
Plavutska
Age:
62
|
Chief
Financial Officer
|
September
11, 2013
|
Present:
Chief
Financial Officer of
the
Company
from September 13, 2013 to present.
Former:
Controller
at
the Company
from November
2012 to September 9, 2013; Interim CFO of
the Company
from August 2011 to November
2012; and Controller of
the
Company
from August 2010 to August 2011.
|
|
|
|
|
|
Non-equity
incentive
plan
compensation
($)
|
|
|
|
|
Name
and Position
|
Salary
(1)
($)
|
Share
based
awards
(2)
($)
|
Option-based
awards
(3)
($)
|
Annual
incentive
plans
|
Long-term
incentive
plans
|
All
other
compensation
($)
|
Total
compensation
($)
|
|
John Lee
(1)(2)
Executive Chairman
& Director
|
Nil
|
320,000
|
21,908
(6)
|
Nil
|
Nil
|
377,370
|
719,278
|
|
Michael Doolin
(1)(2)(4)
CEO, COO &
Director
|
298,469
|
265,000
|
74,387
(7)
|
Nil
|
Nil
|
10,672
|
648,528
|
|
Irina Plavutska
(2)
CFO
|
143,152
|
40,000
|
7,303
(8)
|
Nil
|
Nil
|
6,370
|
196,825
|
|
Ronald Espell
(2)
VP, Environment and
Sustainability
|
331,674
|
60,000
|
7,303
(9)
|
Nil
|
Nil
|
29,548
|
428,525
|
|
Michael Drozd
(5)
Former VP, Operations
|
322,942
|
Nil
|
3,188
(10)
|
Nil
|
Nil
|
41,038
|
367,168
|
|
Name
|
Fees
Earned ($)
|
Share-Based
Awards
($)
4)
|
Option-Based
Awards
($)
(5)
|
Non-equity
Incentive
Plan
Compensation (4)
|
Pension
Value
(4)
|
All
other
Compensation
($)
|
Total
($)
|
|
Greg
Hall
|
21,400
|
6,000
|
5,842
(6)
|
Nil
|
Nil
|
Nil
|
33,242
|
|
Masa
Igata
|
19,600
|
6,000
|
5,842
(7)
|
Nil
|
Nil
|
Nil
|
31,442
|
|
Marc Leduc
(1)
|
4,962
|
6,000
|
13,401
(8)
|
Nil
|
Nil
|
20,443
|
38,806
|
|
Ronald Clayton
(2)
|
2,600
|
6,000
|
14,606
(9)
|
Nil
|
Nil
|
Nil
|
23,206
|
|
Louis Dionne
(3)
|
3,600
|
Nil
|
Nil
|
Nil
|
Nil
|
Nil
|
3,600
|
|
Name
and Title
|
Common
Shares
Held
|
Percentage
of Common
Shares
as at
March
30, 2020
|
Stock
Options
Granted
|
Exercise
Price of Stock Options ($)
|
Date
of Expiration (Stock Options)
|
|
John Lee, Executive
Chairman
|
9,733,211
(1)
|
7.9
%
|
500,000
|
0.20
|
2-Jun-21
|
|
|
|
|
300,000
|
0.49
|
12-Jan-22
|
|
|
|
|
550,000
|
0.33
|
12-Jun-22
|
|
|
|
|
680,000
|
0.35
|
1-Sep-22
|
|
|
|
|
400,000
|
0.28
|
6-Apr-23
|
|
|
|
|
350,000
|
0.33
|
17-Oct-23
|
|
|
|
|
700,000
|
0.20
|
29-Jul-24
|
|
|
|
|
300,000
|
0.44
|
1-Nov-24
|
|
Michael Doolin,
Interim CEO & COO
|
1,525,000
|
1
%
|
500,000
|
0.21
|
1-Apr-24
|
|
|
|
|
300,000
|
0.44
|
1-Nov-24
|
|
Greg Hall,
Director
|
238,092
|
*
|
120,000
|
0.20
|
2-Jun-21
|
|
|
|
|
50,000
|
0.49
|
12-Jan-22
|
|
|
|
|
50,000
|
0.33
|
12-Jun-22
|
|
|
|
|
50,000
|
0.35
|
1-Sep-22
|
|
|
|
|
40,000
|
0.28
|
6-Apr-23
|
|
|
|
|
50,000
|
0.33
|
17-Oct-23
|
|
|
|
|
120,000
|
0.20
|
29-Jul-24
|
|
|
|
|
80,000
|
0.44
|
1-Nov-24
|
|
Marc Leduc,
Director
|
23,585
|
*
|
150,000
|
0.20
|
29-Jul-24
|
|
|
|
|
80,000
|
0.44
|
1-Nov-24
|
|
Masa Igata,
Director
|
1,138,928
(2)
|
1
%
|
120,000
|
0.20
|
2-Jun-21
|
|
|
|
|
70,000
|
0.49
|
12-Jan-22
|
|
|
|
|
50,000
|
0.33
|
12-Jun-22
|
|
|
|
|
50,000
|
0.35
|
1-Sep-22
|
|
|
|
|
40,000
|
0.28
|
6-Apr-23
|
|
|
|
|
50,000
|
0.33
|
17-Oct-23
|
|
|
|
|
100,000
|
0.20
|
29-Jul-24
|
|
|
|
|
80,000
|
0.44
|
1-Nov-24
|
|
Ronald Clayton,
Director
|
15,000
|
*
|
200,000
|
0.44
|
1-Nov-24
|
|
Ronald Espell,
Vice-President,
Environment and
Sustainability
|
150,000
|
*
|
200,000
|
0.20
|
29-Jul-24
|
|
|
|
|
100,000
|
0.44
|
1-Nov-24
|
|
Danniel Oosterman ,
Vice-President, Exploration
|
100,000
|
*
|
200,000
|
0.31
|
20-Feb-23
|
|
|
|
|
20,000
|
0.28
|
6-Apr-23
|
|
|
|
|
50,000
|
0.33
|
17-Oct-23
|
|
|
|
|
100,000
|
0.20
|
29-Jul-24
|
|
|
|
|
100,000
|
0.44
|
1-Nov-24
|
|
Joaquin
Merino-Marquez, Vice-President,
South
American Operations
|
10,000
|
*
|
200,000
|
0.44
|
1-Nov-24
|
|
Irina Plavutska,
Chief Financial Officer
|
100,000
|
*
|
70,000
|
0.49
|
12-Jan-22
|
|
|
|
|
100,000
|
0.35
|
1-Sep-22
|
|
|
|
|
37,500
|
0.28
|
6-Apr-23
|
|
|
|
|
50,000
|
0.33
|
17-Oct-23
|
|
|
|
|
100,000
|
0.20
|
29-Jul-24
|
|
|
|
|
100,000
|
0.44
|
1-Nov-24
|
|
Louis Dionne,
(Former) Director (3)
|
0
|
|
0
|
N/A
|
N/A
|
|
Michael Drozd,
(Former) VP, Operations (4)
|
0
|
|
0
|
N/A
|
N/A
|
|
TOTAL
|
12,749,506
|
10.37
%
|
7,557,500
|
|
|
|
|
Year
Ended
December
31, 2019
|
Year
Ended
December
31, 2018
|
Year
Ended
December
31, 2017
|
|
Directors and
officers
|
$
1,685,242
|
$
1,265,152
|
$
307,425
|
|
Linx Partners
Ltd.
|
371,000
|
401,044
|
363,781
|
|
MaKevCo Consulting
Inc.
|
21,400
|
21,200
|
23,600
|
|
Sophir Asia
Ltd.
|
19,600
|
19,100
|
19,700
|
|
TOTAL
|
$
2,097,242
|
$
1,706,496
|
$
714,506
|
|
|
Year
Ended
December
31, 2019
|
Year
Ended
December
31, 2018
|
Year
Ended
December
31, 2017
|
|
Consulting and
management fees
|
$
218,500
|
$
268,456
|
$
247,525
|
|
Directors'
fees
|
103,805
|
70,378
|
60,600
|
|
Mineral
properties
|
1,171,585
|
631,610
|
201,875
|
|
Salaries
|
603,352
|
736,052
|
204,506
|
|
TOTAL
|
$
2,097,242
|
$
1,706,496
|
$
714,506
|
|
YEAR
|
TSX
(CDN$)
HIGH
|
TSX
(CDN$)
LOW
|
|
December 31,
2019
|
0.49
|
0.15
|
|
December 31,
2018
|
4.35
|
0.105
|
|
December 31,
2017
|
6.19
|
2.78
|
|
December 31,
2016
|
4.61
|
0.015
|
|
December 31,
2015
|
0.075
|
0.02
|
|
●
|
borrow
money in the manner and amount, on the security, from the sources
and on the terms and conditions that they consider
appropriate;
|
|
●
|
issue
bonds, debentures and other debt obligations either outright or as
security for any liability or obligation of our company or any
other person and at such discounts or premiums and on such other
terms as they consider appropriate;
|
|
●
|
guarantee the
repayment of money by any other person or the performance of any
obligation of any other person; and
|
|
●
|
mortgage, charge,
whether by way of specific or floating charge, grant a security
interest in, or give other security on, the whole or any part of
the present and future assets and undertaking of our
company.
|
|
●
|
an
acquisition of the shares if the acquisition were made in the
ordinary course of that person’s business as a trader or
dealer in securities;
|
|
●
|
an
acquisition of control of the Company in connection with the
realization of a security interest granted for a loan or other
financial assistance and not for any purpose related to the
provisions of the Investment Act; and
|
|
●
|
an
acquisition of control of the Company by reason of an amalgamation,
merger, consolidation or corporate reorganization, following which
the ultimate direct or indirect control in fact of the Company,
through the ownership of voting interests, remains
unchanged.
|
|
|
Year
Ended
December
31, 2019 (4)
|
Year
Ended
December
31, 2018
|
Year
Ended
December
31, 2017
|
|
Audit Fees
(1)
|
$
100,000
|
$
100,000
|
$
100,000
|
|
Audit-Related Fees
(2)
|
-
|
52,340
|
52,340
|
|
Tax Fees
(3)
|
20,000
|
13,000
|
13,000
|
|
All Other
Fees
|
-
|
-
|
-
|
|
TOTAL
|
$
120,000
|
$
165,340
|
$
165,340
|
|
Exhibit Number
|
Description
|
|
1.1*
|
Articles of
Incorporation (incorporated by reference from our Registration
Statement on Form 20-F filed with the SEC on June 27, 2018 (SEC
File No.: 377- 02144) and Amendment to Articles dated March 16,
2020 under (SEC File No. 000-55985- Film No.
20718657))
|
|
Description of
Registered Securities
|
|
|
4.1*
|
Debt Settlement
Agreement dated January 13, 2017 among Silver Elephant Mining
Corp., Linx and John Lee (incorporated by reference from our
Registration Statement on Form 20- F filed with the SEC on June 27,
2018 (SEC File No.: 377-02144))
|
|
4.2*
|
Mineral Lease
Agreement dated June 22, 2017 between Silver Elephant Mining Corp.
and Janelle Dietrich (incorporated by reference from our
Registration Statement on Form 20-F filed with the SEC on June 27,
2018 (SEC File No.: 377-02144))
|
|
4.3*
|
Mineral Lease
Agreement dated July 10, 2017 among Silver Elephant Mining Corp.,
Richard A. McKay, Nancy M. Minoletti and Pamela S. Scutt
(incorporated by reference from our Registration Statement on Form
20-F filed with the SEC on June 27, 2018 (SEC File No.:
377-02144))
|
|
4.4*
|
Share Purchase
Agreement dated February 7, 2018 among Silver Elephant Mining
Corp., Medalist Capital Ltd. and 631208 B.C. Ltd. (incorporated by
reference from our Registration Statement on Form 20-F filed with
the SEC on June 27, 2018 (SEC File No.: 377-02144))
|
|
4.5*
|
Amendment to the
Mineral Lease Agreement dated April 19, 2018 between Silver
Elephant Mining Corp. and Janelle Dietrich (incorporated by
reference from our Annual Report on Form 20-F filed with the SEC on
March 29, 2019 (SEC File No.: 000-55985))
|
|
4.6*
|
Share-Based
Compensation Plan (incorporated by reference from our Registration
Statement on Form 20-F filed with the SEC on June 27, 2018 (SEC
File No.: 377-02144))
|
|
4.7*
|
English Summary of
Pulacayo Joint Venture Agreement (incorporated by reference from
our Annual Report on Form 20-F filed with the SEC on March 29, 2019
(SEC File No.: 000-55985))
|
|
List of
Subsidiaries
|
|
|
Certification of
Chief Executive Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
|
Certification of
Chief Financial Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
|
Certification of
Chief Executive Officer Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002
|
|
|
Certification of
Chief Financial Officer Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002
|
|
|
101.INS
|
XBRL Instance
Document
|
|
101.
SCH
|
XBRL Taxonomy
Extension Schema Document
|
|
101.CAL
|
XBRL Taxonomy
Extension Calculation Linkbase Document 101.DEF XBRL Taxonomy
Extension Definition Linkbase Document 101.LAB XBRL Taxonomy
Extension Label Linkbase Document 101.PRE XBRL Taxonomy Extension
Presentation Linkbase Document
|
|
|
SILVER ELEPHANT MINING CORP. |
|
|
|
|
|
|
|
|
Date:
March 30 ,
2020
|
By:
|
/s/
Michael
Doolin
|
|
|
|
|
Michael
Doolin
|
|
|
|
|
Chief Executive
Officer and Chief Operating officer
|
|
|
MANAGEMENT’S RESPONSIBILITY FOR FINANCIAL
REPORTING
|
3
|
|
|
Report of Independent Registered Public Accounting
Firm
|
4
|
|
|
Consolidated Statements of Financial Position
|
6
|
|
|
Consolidated Statements of Operations and Comprehensive Gain
(Loss)
|
7
|
|
|
Consolidated Statements of Changes in Equity
|
8
|
|
|
Consolidated Statements of Cash Flows
|
9
|
|
|
|
|
|
|
1
|
DESCRIPTION OF BUSINESS AND NATURE OF OPERATIONS
|
10
|
|
2
|
BASIS OF PRESENTATION
|
10
|
|
3
|
BASIS OF CONSOLIDATION
|
11
|
|
4
|
CHANGES IN ACCOUNTING POLICIES
|
11
|
|
5
|
SIGNIFICANT JUDGMENTS, ESTIMATES AND ASSUMPTIONS
|
12
|
|
6
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
15
|
|
7
|
SEGMENTED INFORMATION
|
20
|
|
8
|
CASH AND CASH EQUIVALENTS
|
20
|
|
9
|
RECEIVABLES
|
21
|
|
10
|
PREPAID EXPENSES
|
21
|
|
11
|
MARKETABLE SECURITIES
|
21
|
|
12
|
RIGHT-OF-USE ASSET
|
22
|
|
13
|
EQUIPMENT
|
22
|
|
14
|
MINERAL PROPERTIES
|
24
|
|
15
|
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
|
28
|
|
16
|
LEASE LIABILITY
|
29
|
|
17
|
PROVISION FOR CLOSURE AND RECLAMATION
|
29
|
|
18
|
TAX PROVISION
|
30
|
|
19
|
SHARE CAPITAL
|
31
|
|
20
|
CAPITAL RISK MANAGEMENT
|
38
|
|
21
|
FAIR VALUE MEASUREMENTS AND FINANCIAL INSTRUMENTS
|
38
|
|
22
|
FINANCIAL RISK MANAGEMENT DISCLOSURES
|
39
|
|
23
|
RELATED PARTY DISCLOSURES
|
40
|
|
24
|
KEY MANAGEMENT PERSONNEL COMPENSATION
|
41
|
|
25
|
SUPPLEMENTAL CASH FLOW INFORMATION
|
42
|
|
26
|
COMMITMENTS
|
42
|
|
27
|
CONTINGENCIES
|
42
|
|
28
|
EVENTS AFTER THE REPORTING DATE
|
43
|
|
“Michael Doolin”
|
|
“
Irina
Plavutska
”
|
|
|
Michael
Doolin, Chief Executive Officer
|
|
Irina
Plavutska, Chief Financial Officer
|
|
|
Vancouver,
British Columbia
|
|
|
|
|
Vancouver,
Canada
|
Chartered
Professional Accountants
|
|
As at
|
|
December
31,
|
December
31,
|
December
31,
|
|
|
Notes
|
2019
|
2018
|
2017
|
|
Assets
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
Cash and cash
equivalents
|
8
|
$
3,017,704
|
$
5,304,097
|
$
4,100,608
|
|
Receivables
|
9
|
246,671
|
36,399
|
34,653
|
|
Prepaid
expenses
|
10
|
135,767
|
123,272
|
140,610
|
|
Marketable
securities
|
11
|
-
|
-
|
205,600
|
|
|
|
3,400,142
|
5,463,768
|
4,481,471
|
|
Non-current
assets
|
|
|
|
|
|
Restricted cash
equivalents
|
8
|
34,500
|
34,500
|
34,500
|
|
Reclamation
deposits
|
|
21,055
|
21,055
|
21,055
|
|
Right-of-use
asset
|
12
|
50,023
|
-
|
-
|
|
Equipment
|
13
|
159,484
|
101,162
|
531,911
|
|
Mineral
properties
|
14
|
23,782,884
|
3,643,720
|
13,299,906
|
|
|
|
$
27,448,088
|
$
9,264,205
|
$
18,368,843
|
|
Liabilities
and Equity (Deficiency)
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
Accounts payable
and accrued liabilities
|
15
|
$
2,420,392
|
$
1,636,786
|
$
1,895,983
|
|
Lease
liability
|
16
|
32,285
|
-
|
-
|
|
|
|
2,452,677
|
1,636,786
|
1,895,983
|
|
Non-current
liabilities
|
|
|
|
|
|
Lease
liability
|
16
|
20,533
|
-
|
-
|
|
Provision for
closure and reclamation
|
17
|
266,790
|
265,239
|
244,323
|
|
Tax
provision
|
18
|
-
|
8,121,918
|
7,541,016
|
|
|
|
2,740,000
|
10,023,943
|
9,681,322
|
|
Equity
(Deficiency)
|
|
|
|
|
|
Share
capital
|
19
|
181,129,012
|
173,819,546
|
165,862,805
|
|
Reserves
|
|
24,058,336
|
23,413,830
|
22,621,202
|
|
Accumulated other
comprehensive income
|
|
-
|
-
|
12,160
|
|
Deficit
|
|
(180,479,260
)
|
(197,993,114
)
|
(179,808,646
)
|
|
|
|
24,708,088
|
(759,738
)
|
8,687,521
|
|
|
|
$
27,448,088
|
$
9,264,205
|
$
18,368,843
|
|
Approved
on behalf of the Board:
|
|
|
|||||
|
"John Lee"
|
|
|
|
|
"Greg Hall"
|
|
|
|
John
Lee, Director
|
|
|
|
|
Greg
Hall, Director
|
|
|
|
|
|
Years
Ended December 31,
|
||
|
|
Notes
|
2019
|
2018
|
2017
|
|
General
and Administrative Expenses
|
|
|
|
|
|
Advertising and
promotion
|
|
$
794,182
|
$
471,230
|
$
101,512
|
|
Consulting and
management fees
|
23
|
251,552
|
255,610
|
751,612
|
|
Depreciation and
accretion
|
|
65,157
|
28,024
|
8,823
|
|
Director
fees
|
23
|
103,805
|
70,378
|
60,600
|
|
Insurance
|
|
93,661
|
55,546
|
52,566
|
|
Office and
administration
|
|
123,904
|
137,289
|
89,808
|
|
Professional
fees
|
|
228,594
|
428,884
|
194,912
|
|
Salaries and
benefits
|
23
|
760,182
|
827,168
|
260,710
|
|
Share-based
payments
|
19
|
707,802
|
553,430
|
599,117
|
|
Stock
exchange and shareholder services
|
139,908
|
239,319
|
163,229
|
|
|
Travel and
accommodation
|
|
236,815
|
231,505
|
98,476
|
|
|
|
(3,505,562
)
|
(3,298,383
)
|
(2,381,365
)
|
|
Other
Items
|
|
|
|
|
|
Costs in excess of
recovered coal
|
|
(120,354
)
|
(94,335
)
|
(109,187
)
|
|
Finance
cost
|
|
-
|
-
|
(8,111
)
|
|
Foreign exchange
gain/(loss)
|
|
(443,203
)
|
(412,663
)
|
(188,464
)
|
|
(Impairment)/recovery
of mineral property
|
14
|
13,708,200
|
(13,994,970
)
|
(14,829,267
)
|
|
Impairment of
prepaid expenses
|
10
|
(51,828
)
|
(26,234
)
|
(57,420
)
|
|
Impairment of
equipment
|
13
|
-
|
(425,925
)
|
(159,666
)
|
|
Impairment of
receivables
|
9
|
(16,304
)
|
(21,004
)
|
(61,202
)
|
|
Interest
expense
|
|
-
|
-
|
(21,066
)
|
|
Loss on sale of
marketable securities
|
|
-
|
(91,890
)
|
(22,810
)
|
|
Loss on sale of
equipment
|
13
|
(9,795
)
|
-
|
(1,681
)
|
|
(Loss)/gain on debt
settlement
|
27, 23
|
7,952,700
|
50,000
|
(752,742
)
|
|
Other
income
|
|
-
|
130,936
|
-
|
|
|
|
21,019,416
|
(14,886,085
)
|
(16,211,616
)
|
|
Net
Gain/(Loss) for Year
|
|
17,513,854
|
(18,184,468
)
|
(18,592,981
)
|
|
Fair value loss on
marketable securities
|
|
-
|
(81,000
)
|
12,160
|
|
Reclassification
adjustment for realized loss
|
|
|
|
|
|
marketable
securities
|
|
-
|
68,840
|
-
|
|
Comprehensive
Gain/(Loss) for Year
|
|
$
17,513,854
|
$
(18,196,628
)
|
$
(18,580,821
)
|
|
Gain/(Loss) Per Common Share,
basic
|
|
$
0.17
|
$
(0.23
)
|
$
(0.33
)
|
|
diluted
|
|
$
0.17
|
$
(0.23
)
|
$
(0.33
)
|
|
Weighted
Average Number of Common Shares Outstanding,
|
|
|
|
|
|
basic
|
|
102,208,111
|
78,445,396
|
55,760,700
|
|
diluted
|
|
102,398,145
|
78,443,396
|
55,760,700
|
|
|
Number of
Shares
|
Share
Capital
|
Reserves
|
Accumulated
OtherComprehensive Income (Loss)
|
Deficit
|
Total
Equity(Deficiency)
|
|
Balance
, December 31, 2016
|
48,076,530
|
$
156,529,025
|
$
21,482,133
|
$
-
|
$
(161,215,665
)
|
$
16,795,493
|
|
Private placements,
net of share issue costs
|
20,775,060
|
6,527,619
|
337,190
|
-
|
-
|
6,864,809
|
|
Shares issued on
acquisition of property
|
200,000
|
96,200
|
-
|
-
|
-
|
96,200
|
|
Debt
Settlements
|
4,019,130
|
2,039,269
|
-
|
-
|
-
|
2,039,269
|
|
Share bonus to
personnel
|
390,000
|
190,320
|
-
|
-
|
-
|
190,320
|
|
Share compensation
for services
|
984,200
|
344,470
|
-
|
-
|
-
|
344,470
|
|
Exercise of stock
options
|
126,870
|
65,252
|
(14,567
)
|
-
|
-
|
50,685
|
|
Exercise of
warrants
|
150,000
|
70,650
|
(10,650
)
|
-
|
-
|
60,000
|
|
Share-based
payments
|
-
|
-
|
827,096
|
-
|
-
|
827,096
|
|
Loss for the
year
|
-
|
-
|
-
|
-
|
(18,592,981
)
|
(18,592,981
)
|
|
Unrealized gain on
marketable securities
|
-
|
-
|
-
|
12,160
|
-
|
12,160
|
|
Balance
, December 31, 2017
|
74,721,790
|
$
165,862,805
|
$
22,621,202
|
$
12,160
|
$
(179,808,646
)
|
$
8,687,521
|
|
Private placements,
net of share issue costs
|
16,061,417
|
6,096,621
|
-
|
-
|
-
|
6,096,621
|
|
Warrants issued for
mineral property
|
-
|
-
|
181,944
|
-
|
-
|
181,944
|
|
Exercise of stock
options
|
87,500
|
39,500
|
(15,350
)
|
-
|
-
|
24,150
|
|
Exercise of
warrants
|
3,445,420
|
1,470,620
|
(132,453
)
|
-
|
-
|
1,338,167
|
|
Bonus
shares
|
1,000,000
|
350,000
|
-
|
-
|
-
|
350,000
|
|
Share-based
payments
|
-
|
-
|
758,487
|
-
|
-
|
758,487
|
|
Loss for the
year
|
-
|
-
|
-
|
-
|
(18,184,468
)
|
(18,184,468
)
|
|
Unrealized loss on
marketable securities
|
-
|
-
|
-
|
(12,160
)
|
-
|
(12,160
)
|
|
Balance
, December 31, 2018
|
95,316,127
|
$
173,819,546
|
$
23,413,830
|
$
-
|
$
(197,993,114
)
|
$
(759,738
)
|
|
Private placements,
net of share issue costs
|
22,750,000
|
6,117,991
|
-
|
-
|
-
|
6,117,991
|
|
Finders
shares
|
1,179,500
|
366,800
|
-
|
-
|
-
|
366,800
|
|
Debt
Settlements
|
104,951
|
43,030
|
-
|
-
|
-
|
43,030
|
|
Exercise of stock
options
|
622,500
|
328,095
|
(153,845
)
|
-
|
-
|
174,250
|
|
Exercise of
warrants
|
651,430
|
279,050
|
(28,478
)
|
-
|
-
|
250,572
|
|
Bonus
shares
|
500,000
|
115,000
|
-
|
-
|
-
|
115,000
|
|
Share compensation
for services
|
175,000
|
59,500
|
-
|
-
|
-
|
59,500
|
|
Share-based
payments
|
-
|
-
|
826,829
|
-
|
-
|
826,829
|
|
Gain for the
year
|
-
|
-
|
-
|
-
|
17,513,854
|
17,513,854
|
|
Balance
, December 31, 2019
|
121,299,508
|
$
181,129,012
|
$
24,058,336
|
$
-
|
$
(180,479,260
)
|
$
24,708,088
|
|
Years
Ended December 31,
|
|||
|
|
2019
|
2018
|
2017
|
|
|
|
|
|
|
Operating
Activities
|
|
|
|
|
Net gain/(loss) for
period
|
$
17,513,854
|
$
(18,184,468
)
|
$
(18,592,981
)
|
|
Adjustments to
reconcile net loss to net cash flows:
|
|
|
|
|
Depreciation and
accretion
|
65,157
|
28,024
|
8,823
|
|
Share-based
payments
|
707,802
|
553,430
|
599,117
|
|
Finance
cost
|
-
|
-
|
8,111
|
|
Interest
costs
|
-
|
-
|
21,066
|
|
Unrealized foreign
exchange (gain)/loss
|
(169,218
)
|
580,902
|
480,325
|
|
Share compensation
for services
|
356,003
|
350,000
|
344,470
|
|
Impairment/(recovery)
of mineral property
|
(13,708,200
)
|
13,994,970
|
14,829,267
|
|
Impairment of
prepaid expenses
|
51,828
|
26,234
|
57,420
|
|
Impairment of
equipment
|
-
|
425,925
|
159,666
|
|
Impairment of
receivables
|
16,304
|
21,004
|
61,202
|
|
Loss/(gain) on sale
of marketable securities
|
-
|
91,890
|
22,810
|
|
Loss on sale of
equipment
|
9,795
|
-
|
1,681
|
|
Debt settlement
gain
|
(7,952,700
)
|
-
|
752,742
|
|
|
(3,109,375
)
|
(2,112,089
)
|
(1,246,281
)
|
|
Working capital
adjustments
|
|
|
|
|
Receivables
|
(196,079
)
|
(22,750
)
|
(4,290
)
|
|
Prepaid expenses
and reclamation deposits
|
(29,323
)
|
(8,896
)
|
2,496
|
|
Accounts payable
and accrued liabilities
|
659,264
|
(482,952
)
|
540,844
|
|
|
433,862
|
(514,598
)
|
539,050
|
|
Cash
Used in Operating Activities
|
(2,675,513
)
|
(2,626,687
)
|
(707,231
)
|
|
|
|
|
|
|
Investing
Activities
|
|
|
|
|
Purchase of
GIC
|
-
|
-
|
(34,500
)
|
|
Net
(purchases)/proceeds from marketable securities
|
-
|
101,550
|
(40,250
)
|
|
Purchase of
property and equipment
|
(113,564
)
|
(120,416
)
|
(515,609
)
|
|
Mineral property
acquisition and expenditures
|
(6,123,401
)
|
(3,609,896
)
|
(1,398,207
)
|
|
Cash
Used in Investing Activities
|
(6,236,965
)
|
(3,628,762
)
|
(1,988,566
)
|
|
|
|
|
|
|
Financing
Activities
|
|
|
|
|
Funds borrowed
under credit facility
|
-
|
-
|
163,405
|
|
Credit facilities
paid
|
-
|
-
|
(343,076
)
|
|
Interest
paid
|
-
|
-
|
(21,066
)
|
|
Lease
payments
|
(36,528
)
|
-
|
-
|
|
Proceeds from share
issuance, net of share issue costs
|
6,237,791
|
6,096,621
|
6,864,809
|
|
Proceeds from
exercise of optons
|
174,250
|
24,150
|
50,685
|
|
Proceeds from
exercise of warrants
|
250,572
|
1,338,167
|
60,000
|
|
Cash
Provided by Financing Activities
|
6,626,085
|
7,458,938
|
6,774,757
|
|
Net Decrease in
Cash and Cash equivalents
|
(2,286,393
)
|
1,203,489
|
4,078,960
|
|
Cash and cash
equivalents- beginning of year
|
5,304,097
|
4,100,608
|
21,648
|
|
Cash and cash
equivalents - end of year
|
$
3,017,704
|
$
5,304,097
|
$
4,100,608
|
|
Computer
equipment
|
45%
|
|
Furniture
and equipment
|
20%
|
|
Leasehold
improvement
|
Straight
line / 5 years
|
|
Mining
equipment
|
20%
|
|
Vehicles
|
30%
|
|
Right-of-use
asset
|
Straight
line / term of lease
|
|
|
December
31, 2019
|
||||
|
|
Canada
|
USA
|
Mongolia
|
Bolivia
|
Total
|
|
Reclamation
deposits
|
$
-
|
$
-
|
$
21,055
|
$
-
|
$
21,055
|
|
Equipment
|
12,005
|
89,826
|
35,721
|
21,932
|
159,484
|
|
Mineral
properties
|
-
|
8,600,658
|
-
|
15,182,226
|
23,782,884
|
|
|
$
12,005
|
$
8,690,484
|
$
56,776
|
$
15,204,158
|
$
23,963,423
|
|
|
December
31, 2018
|
||||
|
|
Canada
|
USA
|
Mongolia
|
Bolivia
|
Total
|
|
Reclamation
deposits
|
$
-
|
$
-
|
$
21,055
|
$
-
|
$
21,055
|
|
Equipment
|
14,839
|
22,713
|
33,440
|
30,170
|
101,162
|
|
Mineral
properties
|
-
|
3,643,720
|
-
|
-
|
3,643,720
|
|
|
$
14,839
|
$
3,666,433
|
$
54,495
|
$
30,170
|
$
3,765,937
|
|
|
December
31, 2017
|
||||
|
|
Canada
|
USA
|
Mongolia
|
Bolivia
|
Total
|
|
Reclamation
deposits
|
$
-
|
$
-
|
$
21,055
|
$
-
|
$
21,055
|
|
Equipment
|
18,376
|
-
|
48,364
|
465,171
|
531,911
|
|
Mineral
properties
|
-
|
490,356
|
-
|
12,809,550
|
13,299,906
|
|
|
$
18,376
|
$
490,356
|
$
69,419
|
$
13,274,721
|
$
13,852,872
|
|
|
December
31, 2019
|
December
31, 2018
|
December
31, 2017
|
|
Cash
|
$
3,017,704
|
$
804,097
|
$
4,100,608
|
|
Cash
equivalents
|
-
|
4,500,000
|
-
|
|
Restricted
cash equivalents
|
34,500
|
34,500
|
34,500
|
|
|
$
3,052,204
|
$
5,338,597
|
$
4,135,108
|
|
|
December
31, 2019
|
December
31, 2018
|
December
31, 2017
|
|
Input
tax recoverable
|
$
20,741
|
$
36,399
|
$
10,562
|
|
Trade
receivable
|
195,433
|
-
|
24,091
|
|
Subscriptions
receivable
|
30,497
|
-
|
-
|
|
|
$
246,671
|
$
36,399
|
$
34,653
|
|
|
December
31, 2019
|
December
31, 2018
|
December
31, 2017
|
|
General
|
$
44,613
|
$
47,215
|
$
-
|
|
Insurance
|
59,815
|
57,883
|
41,029
|
|
Environmental
and taxes
|
6,850
|
8,789
|
47,508
|
|
Rent
|
24,489
|
9,385
|
11,458
|
|
Market
advisors
|
-
|
-
|
40,615
|
|
|
$
135,767
|
$
123,272
|
$
140,610
|
|
Marketable
securities
|
2019
|
2018
|
2017
|
|
Balance,
beginning of period
|
$
-
|
$
205,600
|
$
176,000
|
|
Additions
|
-
|
60,940
|
193,440
|
|
Disposals
|
-
|
(162,490
)
|
(153,190
)
|
|
Realized
loss on disposal
|
-
|
(91,890
)
|
(22,810
)
|
|
Unrealized
gain/(loss) on mark-to-market
|
-
|
(12,160
)
|
12,160
|
|
Balance,
end of period
|
$
-
|
$
-
|
$
205,600
|
|
13. EQUIPMENT
(cont'd…)
|
Computer
|
Furniture
&
|
|
Mining
|
|
|
|
Equipment
|
Equipment
|
Vehicles
|
Equipment
|
Total
|
|
Cost
|
|
|
|
|
|
|
Balance,
December 31, 2016
|
$
100,221
|
$
279,213
|
$
453,854
|
$
1,534,745
|
$
2,368,033
|
|
Additions
|
(147
)
|
(2,383
)
|
-
|
-
|
(2,530
)
|
|
Impairment
charge
|
-
|
-
|
(281,162
)
|
(219,916
)
|
(501,078
)
|
|
Balance,
December 31, 2017
|
$
100,074
|
$
276,830
|
$
172,692
|
$
1,314,829
|
$
1,864,425
|
|
Accumulated depreciation
|
|
|
|
|
|
|
Balance,
December 31, 2016
|
$
94,900
|
$
181,639
|
$
339,916
|
$
833,971
|
$
1,450,426
|
|
Depreciation
for year
|
1,795
|
35,434
|
18,434
|
167,837
|
223,500
|
|
Impairment
charge
|
-
|
-
|
(228,508
)
|
(112,904
)
|
(341,412
)
|
|
Balance,
December 31, 2017
|
$
96,695
|
$
217,073
|
$
129,842
|
$
888,904
|
$
1,332,514
|
|
Carrying amount at December 31, 2017
|
$
3,379
|
$
59,757
|
$
42,850
|
$
425,925
|
$
531,911
|
|
Cost
|
|
|
|
|
|
|
Balance,
December 31, 2017
|
$
100,074
|
$
276,830
|
$
172,692
|
$
1,314,829
|
$
1,864,425
|
|
Additions/Disposals
|
3,180
|
2,015
|
-
|
24,476
|
29,671
|
|
Impairment
charge
|
-
|
-
|
-
|
(1,314,829
)
|
(1,314,829
)
|
|
Balance,
December 31, 2018
|
$
103,254
|
$
278,845
|
$
172,692
|
$
24,476
|
$
579,267
|
|
Accumulated depreciation
|
|
|
|
|
|
|
Balance,
December 31, 2017
|
$
96,695
|
$
217,073
|
$
129,842
|
$
888,904
|
$
1,332,514
|
|
Depreciation
for year
|
1,316
|
16,351
|
13,337
|
3,491
|
34,495
|
|
Impairment
charge
|
-
|
-
|
-
|
(888,904
)
|
(888,904
)
|
|
Balance,
December 31, 2018
|
$
98,011
|
$
233,424
|
$
143,179
|
$
3,491
|
$
478,105
|
|
Carrying amount at December 31, 2018
|
$
5,243
|
$
45,421
|
$
29,513
|
$
20,985
|
$
101,162
|
|
Cost
|
|
|
|
|
|
|
Balance,
December 31, 2018
|
$
103,254
|
$
278,845
|
$
172,692
|
$
24,476
|
$
579,267
|
|
Additions
|
-
|
-
|
95,887
|
-
|
95,887
|
|
Disposals
|
-
|
-
|
(48,973
)
|
-
|
(48,973
)
|
|
Balance,
December 31, 2019
|
$
103,254
|
$
278,845
|
$
219,606
|
$
24,476
|
$
626,181
|
|
Accumulated depreciation
|
|
|
|
|
|
|
Balance,
December 31, 2018
|
$
98,011
|
$
233,424
|
$
143,179
|
$
3,491
|
$
478,105
|
|
Disposals
|
-
|
-
|
(39,178
)
|
-
|
(39,178
)
|
|
Depreciation
for year
|
792
|
12,445
|
10,641
|
3,892
|
27,770
|
|
Balance,
December 31, 2019
|
$
98,803
|
$
245,869
|
$
114,642
|
$
7,383
|
$
466,697
|
|
Carrying amount at December 31, 2019
|
$
4,451
|
$
32,976
|
$
104,964
|
$
17,093
|
$
159,484
|
|
|
Gibellini
|
Chandgana
Tal
|
Khavtgai
Uul
|
Pulacayo
Paca
|
Titan
|
Total
|
|
Balance, December 31, 2016
|
$
-
|
$
11,186,322
|
$
3,232,443
|
$
11,980,943
|
$
-
|
$
26,399,708
|
|
Additions:
|
|
|
|
|
|
-
|
|
Acquisition
cost
|
$
58,790
|
$
-
|
$
-
|
$
-
|
$
96,200
|
$
154,990
|
|
Deferred
exploration costs:
|
|
|
|
|
|
-
|
|
Licenses,
tax, and permits
|
74,876
|
27,190
|
242,766
|
-
|
|
344,832
|
|
Geological
and consulting
|
272,620
|
39,362
|
-
|
102,592
|
|
414,574
|
|
Personnel,
camp and general
|
84,070
|
2,492
|
2,492
|
726,015
|
|
815,069
|
|
|
431,566
|
69,044
|
245,258
|
828,607
|
|
1,574,475
|
|
Impairment
|
-
|
(11,255,366
)
|
(3,477,701
)
|
-
|
(96,200
)
|
(14,829,267
)
|
|
Balance, December 31, 2017
|
$
490,356
|
$
-
|
$
-
|
$
12,809,550
|
$
-
|
$
13,299,906
|
|
Additions:
|
|
|
|
|
|
|
|
Acquisition
cost
|
$
425,605
|
$
-
|
$
-
|
$
-
|
$
-
|
$
425,605
|
|
Deferred
exploration costs:
|
|
|
|
|
|
|
|
Licenses,
tax, and permits
|
387,149
|
1,271
|
261,168
|
-
|
-
|
649,588
|
|
Geological
and consulting
|
1,509,587
|
-
|
-
|
51,112
|
-
|
1,560,699
|
|
Personnel,
camp and general
|
831,023
|
20,590
|
3,741
|
847,538
|
-
|
1,702,892
|
|
|
2,727,759
|
21,861
|
264,909
|
898,650
|
-
|
3,913,179
|
|
Impairment
|
-
|
(21,861
)
|
(264,909
)
|
(13,708,200
)
|
-
|
(13,994,970
)
|
|
Balance, December 31, 2018
|
$
3,643,720
|
$
-
|
$
-
|
$
-
|
$
-
|
$
3,643,720
|
|
Additions:
|
|
|
|
|
|
|
|
Acquisition
cost
|
$
-
|
$
-
|
$
-
|
$
-
|
$
-
|
$
-
|
|
Deferred
exploration costs:
|
|
|
|
|
|
|
|
Licenses,
tax, and permits
|
286,158
|
-
|
-
|
-
|
-
|
286,158
|
|
Geological
and consulting
|
3,200,773
|
-
|
-
|
970,955
|
-
|
4,171,728
|
|
Personnel,
camp and general
|
1,470,007
|
-
|
-
|
503,071
|
-
|
1,973,078
|
|
|
4,956,938
|
-
|
-
|
1,474,026
|
-
|
6,430,964
|
|
Impairment
Recovery
|
-
|
-
|
-
|
13,708,200
|
-
|
13,708,200
|
|
Balance, December 31, 2019
|
$
8,600,658
|
$
-
|
$
-
|
$
15,182,226
|
$
-
|
$
23,782,884
|
|
|
December
31, 2019
|
December
31, 2018
|
December
31, 2017
|
|
Trade
accounts payable
|
$
2,420,392
|
$
1,536,786
|
$
1,644,995
|
|
Accrued
liabilities
|
-
|
100,000
|
250,988
|
|
Lease
liability
|
32,285
|
-
|
-
|
|
|
$
2,452,677
|
$
1,636,786
|
$
1,895,983
|
|
|
December 31,
2019
|
December 31,
2018
|
December 31,
2017
|
|
Balance, beginning
of year
|
$
265,239
|
$
244,323
|
$
242,374
|
|
Accretion
|
1,551
|
20,916
|
1,949
|
|
Balance, end of
year
|
$
266,790
|
$
265,239
|
$
244,323
|
|
|
2019
|
2018
|
2017
|
|
|
|
|
|
|
Loss for the
year
|
$
17,513,854
|
$
(18,184,468
)
|
$
(18,592,981
)
|
|
|
|
|
|
|
Expected income tax
(recovery)
|
$
4,729,000
|
$
(4,910,000
)
|
$
(4,834,000
)
|
|
Change in
statutory, foreign tax, foreign exchange rates and
other
|
(529,000
)
|
389,000
|
1,885,000
|
|
Permanent
differences
|
(4,861,000
)
|
3,833,000
|
450,000
|
|
Share issue
cost
|
(103,000
)
|
(151,000
)
|
(25,000
)
|
|
Adjustment to prior
years provision versus statutory tax returns and expiry of
non-capital losses
|
1,205,000
|
12,000
|
(118,000
)
|
|
Change in
unrecognized deductible temporary differences
|
(441,000
)
|
827,000
|
2,642,000
|
|
Total income tax
expense (recovery)
|
$
-
|
$
-
|
$
-
|
|
|
Number
of Options
|
Weighted
Average Exercise Price
|
|
Outstanding,
December 31, 2016
|
4,608,140
|
$
0.64
|
|
Granted
|
4,080,000
|
$
0.38
|
|
Expired
|
(312,930
)
|
$
2.08
|
|
Exercised
|
(126,870
)
|
$
0.40
|
|
Outstanding,
December 31, 2017
|
8,248,340
|
$
0.46
|
|
Granted
|
4,040,000
|
$
0.31
|
|
Expired
|
(349,720
)
|
$
1.21
|
|
Cancelled
|
(1,815,120
)
|
$
0.45
|
|
Forfeited
|
(445,000
)
|
$
1.04
|
|
Exercised
|
(87,500
)
|
$
0.28
|
|
Outstanding,
December 31, 2018
|
9,591,000
|
$
0.34
|
|
Granted
|
3,965,000
|
$
0.31
|
|
Expired
|
(315,000
)
|
$
0.65
|
|
Cancelled
|
(2,247,000
)
|
$
0.32
|
|
Forfeited
|
(794,000
)
|
$
0.54
|
|
Exercised
|
(622,500
)
|
$
0.28
|
|
Outstanding,
September 30, 2019
|
9,577,500
|
$
0.31
|
|
Exercise
|
Expiry
|
Options
Outstanding
|
Exercisable
|
Unvested
|
|
|
Price
|
Date
|
December
31
|
December
31,
|
December
31
|
December
31
|
|
|
|
2019
|
2018
|
2019
|
2019
|
|
$0.33
|
November
15, 2024
|
100,000
|
-
|
12,500
|
87,500
|
|
$0.44
|
November
1, 2024
|
1,610,000
|
-
|
201,250
|
1,408,750
|
|
$0.20
|
July
29, 2024
|
1,565,000
|
-
|
391,250
|
1,173,750
|
|
$0.21
|
April
1, 2024
|
500,000
|
-
|
187,500
|
312,500
|
|
$0.65
|
November
14, 2023
|
-
|
200,000
|
-
|
-
|
|
$0.33
|
October
17, 2023
|
705,000
|
940,000
|
352,500
|
352,500
|
|
$0.26
|
October
10, 2023
|
-
|
550,000
|
-
|
-
|
|
$0.22
|
July
23, 2023
|
400,000
|
400,000
|
250,000
|
150,000
|
|
$0.31
|
May
1, 2023
|
150,000
|
200,000
|
112,500
|
37,500
|
|
$0.28
|
April
6, 2023
|
862,500
|
1,225,000
|
646,875
|
215,625
|
|
$0.31
|
February
20, 2023
|
200,000
|
200,000
|
175,000
|
25,000
|
|
$0.35
|
September
1, 2022
|
980,000
|
1,250,000
|
980,000
|
-
|
|
$0.33
|
June
12, 2022
|
805,000
|
1,225,000
|
805,000
|
-
|
|
$0.49
|
January
12, 2022
|
620,000
|
820,000
|
620,000
|
-
|
|
$0.20
|
June
2, 2021
|
990,000
|
1,420,000
|
990,000
|
-
|
|
$0.50
|
June
22, 2020
|
30,000
|
311,000
|
30,000
|
-
|
|
$0.50
|
April
7, 2020
|
60,000
|
535,000
|
60,000
|
-
|
|
$0.65
|
May
1, 2019
|
-
|
315,000
|
-
|
-
|
|
|
|
9,577,500
|
9,591,000
|
5,814,375
|
3,763,125
|
|
|
Year
ended December 31,
|
||
|
|
2019
|
2018
|
2017
|
|
Risk-free
interest rate
|
1.54
%
|
1.77
%
|
1.25
%
|
|
Expected
life of options in years
|
4.45
|
4.40
|
4.4
|
|
Expected
volatility
|
132.75
%
|
135.71
%
|
133.55
%
|
|
Expected
dividend yield
|
Nil
|
Nil
|
Nil
|
|
Expected
forfeiture rate
|
12
%
|
12
%
|
12
%
|
|
Weighted
average fair value of options granted during the
period
|
$
0.31
|
$
0.32
|
$
0.32
|
|
|
Number
of Warrants
|
Weighted
Average Exercise Price
|
|
Outstanding,
December 31, 2016
|
13,480,600
|
$
0.47
|
|
Issued
|
12,453,680
|
$
0.41
|
|
Exercised
|
(150,000
)
|
$
0.40
|
|
Expired
|
(26,250
)
|
$
0.70
|
|
Outstanding,
December 31, 2017
|
25,758,030
|
$
0.44
|
|
Issued
|
5,061,417
|
$
0.40
|
|
Exercised
|
(3,445,420
)
|
$
0.39
|
|
Expired
|
(56,000
)
|
$
0.40
|
|
Outstanding,
December 31, 2018
|
27,318,027
|
$
0.44
|
|
Exercised
|
(651,430
)
|
$
0.38
|
|
Outstanding,
December 31, 2019
|
26,666,597
|
$
0.44
|
|
|
|
Number
of warrants
|
|
|
Exercise
Price
|
Expiry
Date
|
at
December 31, 2019
|
at
December 31, 2018
|
|
$0.50
|
June
13, 2022
|
596,590
|
596,590
|
|
$0.50
|
April
12, 2022
|
1,032,500
|
1,032,500
|
|
$0.40
|
January
13, 2022
|
499,990
|
499,990
|
|
$0.44
|
August
29, 2021
|
1,013,670
|
1,013,670
|
|
$0.40
|
August
13, 2021
|
198,237
|
198,237
|
|
$0.40
|
July
6, 2021
|
3,863,180
|
3,863,180
|
|
$0.40
|
June
2, 2021
|
7,500,000
|
7,500,000
|
|
$0.30
|
April
23, 2021
|
-
|
100,000
|
|
$0.50
|
February
15, 2021
|
500,000
|
500,000
|
|
$0.40
|
January
25, 2021
|
650,000
|
650,000
|
|
$0.40
|
December
18, 2020
|
211,250
|
211,250
|
|
$0.70
|
November
13, 2020
|
625,000
|
625,000
|
|
$0.40
|
October
16, 2020
|
2,533,020
|
2,533,020
|
|
$
0.70
|
September
30, 2020
|
1,112,000
|
1,112,000
|
|
$0.40
|
September
20, 2020
|
3,983,490
|
4,534,920
|
|
$0.60
|
June
24, 2020
|
1,147,670
|
1,147,670
|
|
|
May
22, 2020
|
1,200,000
|
1,200,000
|
|
|
|
26,666,597
|
27,318,027
|
|
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|
Financial
assets
|
|
|
|
|
|
Cash
and cash equivalents, December 31, 2019
|
$
3,017,704
|
$
-
|
$
-
|
$
3,017,704
|
|
Cash
and cash equivalents, December 31, 2018
|
$
5,304,097
|
$
-
|
$
-
|
$
5,304,097
|
|
Cash
and cash equivalents, December 31, 2017
|
$
4,100,608
|
$
-
|
$
-
|
$
4,100,608
|
|
|
December 31,
2019
|
December 31,
2018
|
December 31,
2017
|
|
Fair
value through profit or loss
|
|
|
|
|
Cash
|
$
3,017,704
|
$
5,304,097
|
$
4,100,608
|
|
Fair
value through other comprehensive income
|
|
|
|
|
Marketable
securities
|
$
-
|
$
-
|
$
205,600
|
|
Amortized
cost
|
|
|
|
|
Receivables
|
$
246,671
|
$
36,399
|
$
34,653
|
|
Restricted
cash equivalents
|
$
34,500
|
$
34,500
|
$
34,500
|
|
|
$
3,298,875
|
$
5,374,996
|
$
4,375,361
|
|
Amortized
cost
|
|
|
|
|
Accounts payable
and accrued liabilities
|
$
2,420,392
|
$
1,636,786
|
$
1,895,983
|
|
Lease
liability
|
$
52,818
|
$
-
|
$
-
|
|
|
$
2,473,210
|
$
1,636,786
|
$
1,895,983
|
|
|
0 to 6
months
|
6 to 12
months
|
Total
|
|
Accounts
payable and accrued liabilities
|
|
|
|
|
As
at December 31, 2019
|
$
2,452,677
|
$
-
|
$
2,452,677
|
|
As
at December 31, 2018
|
$
1,636,786
|
$
-
|
$
1,636,786
|
|
As
at December 31, 2017
|
$
1,895,983
|
$
-
|
$
1,895,983
|
|
Lease
liability as at December 31,2019
|
$
16,143
|
$
16,143
|
$
32,285
|
|
|
Year
Ended December 31,
|
||
|
Related
parties
|
2019
|
2018
|
2017
|
|
Directors
and officers
|
$
1,685,242
|
$
1,265,152
|
$
307,425
|
|
Linx
Partners Ltd.
|
371,000
|
401,044
|
363,781
|
|
MaKevCo
Consulting Inc.
|
21,400
|
21,200
|
23,600
|
|
Sophir
Asia Ltd.
|
19,600
|
19,100
|
19,700
|
|
|
$
2,097,242
|
$
1,706,496
|
$
714,506
|
|
|
Year
Ended December 31,
|
||
|
Related
parties
|
2019
|
2018
|
2017
|
|
Consulting
and management fees
|
$
218,500
|
$
268,456
|
$
247,525
|
|
Directors'
fees
|
103,805
|
70,378
|
60,600
|
|
Mineral
properties
|
1,171,585
|
631,610
|
201,875
|
|
Salaries
|
603,352
|
736,052
|
204,506
|
|
|
$
2,097,242
|
$
1,706,496
|
$
714,506
|
|
|
Year
Ended December 31,
|
||
|
Key
Management Personnel
|
2019
|
2018
|
2017
|
|
Salaries
and short term benefits
|
$
696,751
|
$
775,064
|
$
204,506
|
|
Directors'
fees
|
103,805
|
70,378
|
60,600
|
|
Share-based
payments
|
431,037
|
621,339
|
596,232
|
|
|
$
1,231,593
|
$
1,466,781
|
$
861,338
|
|
|
Year
Ended December 31
|
||
|
|
2019
|
2018
|
2017
|
|
Supplementary
information
|
|
|
|
|
Interest
paid
|
$
-
|
$
-
|
$
21,066
|
|
Non-Cash Financing
and Investing Activities
|
|
|
|
|
Shares issued to
pay credit facility
|
$
-
|
$
-
|
$
900,000
|
|
Shares issued on
acquisition of mineral property
|
$
-
|
$
-
|
$
96,200
|
|
Bonus shares and
shares
|
$
115,000
|
$
-
|
$
190,320
|
|
Shares for
services
|
$
241,003
|
$
-
|
$
-
|
|
Shares issued to
settle debt
|
$
43,030
|
$
-
|
$
386,527
|
|
Shares issued
recorded as prepaid expenses
|
$
35,000
|
$
-
|
$
-
|
|
Subscriptions
receivable
|
$
30,497
|
$
-
|
$
-
|
|
Warrants issued for
mineral property
|
$
-
|
$
181,944
|
$
-
|
|
Depreciation
included in mineral property
|
$
3,487
|
$
27,387
|
$
216,653
|
|
Equipment
expenditures included in accounts payable
|
$
472,213
|
$
489,890
|
$
580,634
|
|
Fair value
loss/gain on marketable securities
|
$
-
|
$
12,160
|
$
12,160
|
|
Mineral property
expenditures included in accounts payable
|
$
1,252,796
|
$
1,067,747
|
$
753,248
|
|
Share-based
payments capitalized in mineral properties
|
$
119,028
|
$
205,057
|
$
227,979
|
|
Reclassification of
contributed surplus on exercise of options
|
$
153,845
|
$
15,350
|
$
14,567
|
|
Reclassification of
contributed surplus on exercise of warrants
|
$
28,478
|
$
132,453
|
$
10,650
|
|
|
2020
|
2021
|
2022
|
Total
|
|
|
|
|
|
|
|
Office Lease
Obligations
|
$
45,489
|
$
24,574
|
$
9,540
|
$
79,603
|
|
|
$
45,489
|
$
24,574
|
$
9,540
|
$
79,603
|
|
1
|
INTRODUCTION
|
3
|
|
2
|
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
4
|
|
3
|
YEAR
2018 HIGHLIGHTS AND SIGNIFICANT EVENTS
|
6
|
|
4
|
PROPERTY
SUMMARY
|
10
|
|
5
|
SELECTED
ANNUAL FINANCIAL INFORMATION
|
41
|
|
6
|
SUMMARY
OF QUARTERLY RESULTS
|
43
|
|
7
|
RESULTS
OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2018
|
43
|
|
8
|
RESULTS
OF OPERATIONS FOR THE FOURTH QUARTER 2018
|
45
|
|
9
|
PROPOSED
TRANSACTIONS
|
46
|
|
10
|
LIQUIDITY
AND CAPITAL RESOURCES
|
46
|
|
11
|
CONTINGENCIES
|
49
|
|
12
|
ENVIRONMENTAL REGULATIONS
|
50
|
|
13
|
RELATED PARTY DISCLOSURES
|
50
|
|
14
|
CRITICAL
ACCOUNTING ESTIMATES AND JUDGMENTS
|
52
|
|
15
|
ACCOUNTING
CHANGES AND RECENT ACCOUNTING PRONOUNCEMENTS
|
55
|
|
16
|
FINANCIAL
INSTRUMENTS AND RELATED RISKS
|
55
|
|
17
|
RISKS
AND UNCERTAINTIES
|
58
|
|
18
|
DISCLOSURE
CONTROLS AND PROCEDURES
|
58
|
|
19
|
CHANGES
IN INTERNAL CONTROL OVER FINANCIAL REPORTING
|
59
|
|
20
|
DISCLOSURE
OF OUTSTANDING SHARE DATA
|
60
|
|
21
|
OFF-BALANCE
SHEET ARRANGEMENTS
|
60
|
|
At December 31, 2019 and March 30, 2020, The
Company had: (i) 121,299,508 and 122,915,508 Shares issued and
outstanding respectively; (ii) 9
,577,500
and
9,442,500 stock options for Shares outstanding respectively; (iii)
26,666,597 Share purchase warrants for Shares
outstanding.
|
|
Transfer Agent and Registrar
Computershare
Investor Services Inc.
3
rd
Floor, 510 Burrard
Street,
Vancouver, BC,
Canada, V6C 3B9
Tel: +1 (604)
661-9400
|
|
|
|
|
|
Investor and Contact Information
All financial
reports, news releases and corporate information can be accessed by
visiting the Company’s website at:
www.silverelef.com
Investor &
Media requests and queries:
Email:
ir@silverelef.com
|
|
Head Office and
Registered Office
Suite 1610 - 409
Granville Street,
Vancouver, BC,
Canada, V6C 1T2
Tel: +1 (604)
569-3661
|
|
Directors
|
Officers
|
|
John
Lee, Executive Chairman
|
Michael
Doolin, Chief Executive Officer & Chief Operating
Officer
|
|
Greg
Hall
|
Irina
Plavutska, Chief Financial Officer
|
|
Masa
Igata
|
Ronald
Espell, Vice-President, Environment and Sustainability
|
|
Marc
Leduc
|
Danniel
Oosterman, Vice-President, Exploration
|
|
Ronald
Clayton
|
Joaquin
Merino-Marquez, Vice-President, South American
Operations
|
|
Audit Committee
|
Corporate Governance and Compensation Committee
|
|
Greg Hall
(Chair)
|
Greg Hall
(Chair)
|
|
Masa
Igata
|
Masa
Igata
|
|
Marc
Leduc
|
Marc
Leduc
|
|
The Gibellini
Project is situated on the south flank of the Fish Creek Range in
the Fish Creek Mining District, about 25 miles south of Eureka,
Nevada and is accessed by dirt road extending westward from State
Route 379.
The Gibellini group
of claims were acquired on June 22, 2017, through lease from the
claimant and current holder of the Gibellini mineral claims (the
“
Gibellini
Lessor
”) and includes an area of approximately 771
acres. Under the Gibellini mineral lease agreement dated June 22,
2017 (the “
Gibellini
MLA
”), The Company leased the Gibellini group of
claims which originally constituted the Gibellini Project by among
other things, agreeing to pay to the Gibellini Lessor, annual
advance royalty payments which will be tied, based on an agreed
formula (not to exceed USD$120,000 per year), to the average
vanadium pentoxide price of the prior year. Upon commencement of
production, The Company will maintain its acquisition through lease
of the Gibellini group of claims by paying to the Gibellini Lessor,
a 2.5% NSR until a total of USD$3 million is paid. Thereafter, the
NSR will be reduced to 2% over the remaining life of the mine (and
referred to thereafter, as “
Production Royalty Payments
”). All
advance royalty payments made, will be deducted as credits against
future Production Royalty Payments. The lease is for a term of
10 years, which can be extended for an additional 10 years at the
Company’s option.
|
|
Confidence
Category
|
Domain
|
Cut-offV
2
O
5
(%)
|
Tons(Mt)
|
GradeV
2
O
5
(%)
|
ContainedV
2
O
5
(Mlb)
|
|
Measured
|
Oxide
|
0.101
|
3.96
|
0.251
|
19.87
|
|
Transition
|
0.086
|
3.98
|
0.377
|
29.98
|
|
|
Indicated
|
Oxide
|
0.101
|
7.83
|
0.222
|
34.76
|
|
Transition
|
0.086
|
7.19
|
0.325
|
46.73
|
|
|
Total Measured and Indicated
|
|
|
22.95
|
0.286
|
131.34
|
|
Inferred
|
Oxide
|
0.101
|
0.16
|
0.170
|
0.55
|
|
Transition
|
0.086
|
0.01
|
0.180
|
0.03
|
|
|
Reduced
|
0.116
|
14.80
|
0.175
|
51.72
|
|
|
Total Inferred
|
|
|
14.97
|
0.175
|
52.30
|
|
Confidence
Category
|
Cut-offV
2
O
5
(%)
|
Tons(Mt)
|
GradeV
2
O
5
(%)
|
ContainedV
2
O
5
(Mlb)
|
|
Inferred
|
0.101
|
7.52
|
0.276
|
41.49
|
|
Internal rate of
return
|
50.8%
|
|
Net present value
(“
NPV
”)
|
$338.3 million at
7% discount rate
|
|
Payback
period
|
1.72
years
|
|
Average annual
production
|
9.65 million lbs
V
2
O
5
|
|
Average
V
2
O
5
selling
price
|
$12.73 per
lb
|
|
Operating cash
cost
|
$4.77 per lb
V
2
O
5
|
|
All-in sustaining
costs
*
|
$6.28 per lb
V
2
O
5
|
|
Breakeven
price
**
|
$7.76 per lb
V
2
O
5
|
|
Initial capital
cost including 25% contingency
|
$116.76
million
|
|
Average
grade
|
0.26% V
2
O
5
|
|
Strip
ratio
|
0.17 waste to leach
material
|
|
Mining operating
rate
|
3.4 million tons
(leach material and waste) per year
|
|
Average
V
2
O
5
recovery
through Direct Heap Leaching
|
62%
|
|
Life of
mine
|
13.5
years
|
|
V
2
O
5
price
change
|
V
2
O
5
price
USD$/lb
|
After-taxIRR
|
After-tax
NPVUSD$M @ 7%
|
After-taxcashflowUSD$M
|
|
30%
|
16.55
|
69%
|
568.0
|
996.0
|
|
20%
|
15.28
|
63%
|
491.3
|
864.4
|
|
10%
|
14.00
|
57%
|
415.2
|
733.2
|
|
Base
price
|
12.73
|
51%
|
338.3
|
600.4
|
|
-10%
|
11.46
|
44%
|
261.0
|
467.2
|
|
-20%
|
10.18
|
36%
|
183.1
|
333.2
|
|
-30%
|
8.91
|
26%
|
103.9
|
196.9
|
|
V
2
O
5
gradechange
|
V
2
O
5
grade
|
After-taxIRR
|
After-tax
NPVUSD$M @ 7%
|
After-taxcashflowUSD$M
|
|
30%
|
0.34%
|
68%
|
554.4
|
972.8
|
|
20%
|
0.31%
|
63%
|
482.4
|
849.0
|
|
10%
|
0.28%
|
57%
|
410.7
|
725.4
|
|
Base
grade
|
0.26%
|
51%
|
338.3
|
600.4
|
|
-10%
|
0.23%
|
44%
|
265.6
|
475.0
|
|
-20%
|
0.21%
|
37%
|
192.2
|
348.9
|
|
-30%
|
0.18%
|
28%
|
118.3
|
221.6
|
|
Capexchange
|
CapexUSD$M
|
After-taxIRR
|
After-tax
NPVUSD$M @ 7%
|
After-taxcashflowUSD$M
|
|
30%
|
151.8
|
40%
|
307.2
|
564.3
|
|
20%
|
140.1
|
43%
|
317.6
|
576.3
|
|
10%
|
128.4
|
47%
|
328.0
|
588.4
|
|
Base
Capex
|
116.8
|
51%
|
338.3
|
600.4
|
|
-10%
|
105.1
|
55%
|
348.6
|
612.5
|
|
-20%
|
93.4
|
61%
|
358.9
|
624.6
|
|
-30%
|
81.7
|
67%
|
369.3
|
636.8
|
|
Opexchange
|
OpexUSD$M
|
After-taxIRR
|
After-tax
NPVUSD$M @ 7%
|
After-taxcashflowUSD$M
|
|
30%
|
6.20
|
45%
|
257.9
|
450.2
|
|
20%
|
5.72
|
47%
|
284.8
|
500.3
|
|
10%
|
5.25
|
49%
|
311.6
|
550.4
|
|
Base
Capex
|
4.77
|
51%
|
338.3
|
600.4
|
|
-10%
|
4.29
|
53%
|
364.8
|
650.0
|
|
-20%
|
3.82
|
55%
|
390.7
|
698.4
|
|
-30%
|
3.34
|
56%
|
416.0
|
745.4
|
|
|
Oxide‘000
tons
|
Transition‘000
tons
|
Reduced‘000
tons
|
Grade%
V
2
O
5
|
Metal
containedV
2
O
5
(Mlb)
|
Metal
ProducedV
2
O
5
(Mlb)
|
|
YR 1
|
2,600
|
400
|
—
|
0.291
|
17.440
|
10.633
|
|
YR 2
|
2,400
|
600
|
—
|
0.278
|
16.690
|
10.480
|
|
YR 3
|
1,760
|
1,240
|
—
|
0.310
|
18.580
|
12.067
|
|
YR 4
|
650
|
2,350
|
—
|
0.372
|
22.320
|
15.217
|
|
YR 5
|
310
|
2,680
|
10
|
0.366
|
21.950
|
15.185
|
|
YR 6
|
2,240
|
750
|
10
|
0.315
|
18.920
|
11.928
|
|
YR 7
|
3,000
|
—
|
—
|
0.316
|
18.980
|
11.394
|
|
YR 8
|
1,910
|
700
|
380
|
0.189
|
11.310
|
7.085
|
|
YR 9
|
690
|
1,220
|
1,090
|
0.216
|
12.940
|
8.023
|
|
YR 10
|
110
|
370
|
2,520
|
0.208
|
12.480
|
6.898
|
|
YR 11
|
450
|
360
|
2,180
|
0.182
|
10.910
|
6.103
|
|
YR 12
|
50
|
140
|
2,820
|
0.166
|
9.980
|
5.349
|
|
YR 13
|
390
|
10
|
2,600
|
0.183
|
10.970
|
5.839
|
|
YR 14
|
1,710
|
—
|
—
|
0.195
|
6.670
|
4.096
|
|
Totals:
|
18,290
|
10,830
|
11,590
|
0.258
|
210.15
|
130.297
|
|
Mill
Feed Material Type
|
Direct
Leaching Recovery
|
|
Oxide
|
60%
|
|
Transition
|
70%
|
|
Reduced
|
52%
|
|
Crush
Size 100%Passing
|
Test
Type
|
Time
(Days)
|
Head
Grade%V*
|
%
VanadiumRecovery
|
AcidConsumptionlbs/st
|
|
50 mm
(2”)
|
Column, open
circuit
|
123
|
0.299
|
76.6%
|
88
|
|
12.5 mm
(1/2”)
|
Column, open
circuit
|
123
|
0.313
|
80.2%
|
72
|
|
12.5 mm
(1/2”)
|
Column, closed
circuit
|
199
|
0.284
|
68.3%
|
84
|
|
12.5 mm
(1/2”)
|
Column, closed
circuit
|
Column, closed
circuit
|
0.313
|
74.0%
|
96
|
|
12.5 mm
(1/2”)
|
Bottle
Roll
|
4
|
0.286
|
67.1%
|
74
|
|
1.7 mm
(-10m)
|
Bottle
Roll
|
4
|
0.286
|
66.3%
|
66
|
|
-75µ
|
Bottle
Roll
|
4
|
0.279
|
67.6%
|
62
|
|
-75µ
|
Bottle
Roll
|
30
|
0.298
|
74.2%
|
54
|
|
V2O5 %
|
SI %
|
Fe %
|
P %
|
S %
|
As %
|
Na2O %
|
K2O %
|
Al %
|
U %
|
|
98.56
|
0.0078
|
0.88
|
0.058
|
0.47
|
0.0026
|
0.43
|
0.052
|
0.22
|
0.0001
|
|
Cost
Description
|
Total(USD$000s)
|
|
Open Pit Mine
|
|
|
Open pit mine
development
|
1,412
|
|
Gibellini
incremental WRSF
|
212
|
|
Mobile
equipment
|
111
|
|
Infrastructure-On Site
|
|
|
Site
prep
|
2,431
|
|
Roads
|
1,391
|
|
Water
supply
|
2,007
|
|
Sanitary
system
|
61
|
|
Electrical –
on site
|
2,052
|
|
Communications
|
165
|
|
Contact water
ponds
|
174
|
|
Non-process
facilities – buildings
|
7,583
|
|
Process Facilities
|
|
|
Mill feed
handling
|
15,380
|
|
Heap leach
system
|
20,037
|
|
Process
plant
|
14,441
|
|
Off-Site Infrastructure
|
|
|
Water
system
|
4,495
|
|
Electrical supply
system
|
3,227
|
|
First
fills
|
860
|
|
Subtotal Total Direct Cost
|
76,039
|
|
Construction
indirect costs
|
4,254
|
|
Sales tax /
OH&P
|
4,236
|
|
EPCM
|
8,879
|
|
Total
Before Contingency
|
93,409
|
|
Contingency
(25%)
|
23,352
|
|
Total
Project Cost
|
116,761
|
|
Total Cash
Operating Cost
|
USD$ per Ton
Leached
|
USD$ per lb of
V
2
O
5
Produced
|
|
G&A
|
0.99
|
0.31
|
|
Mining
Cost
|
2.72
|
0.85
|
|
Total Processing
Cost
|
11.54
|
3.61
|
|
Total
|
15.26
|
4.77
|
|
V2O
%
|
SI
%
|
Fe
%
|
P
%
|
S
%
|
As
%
|
Na2O
%
|
K2O
%
|
Al
%
|
U
%
|
|
98.56
|
0.0078
|
0.88
|
0.058
|
0.47
|
0.0026
|
0.43
|
0.052
|
0.22
|
0.0001
|
|
Test
|
Leach
Time
|
Vanadium
Recovery %
|
Sulfuric
Acid Consumed kg/t
|
|
Column Test
|
21 days
|
70.74
|
100
|
|
Bottle Roll Test - investigate the effect of the curing method and
increase of sulfuric acid addition on the vanadium
recovery
|
50 hours
|
62.8
|
150
|
|
Bottle Roll Test - investigate addition of NWME prepared leaching
agent on the vanadium recovery
|
144 hours
|
66.5
|
100
|
|
Bottle Roll Test - investigate the leaching of coarse feed (2mm) on
the vanadium recovery
|
216 hours
|
63.7
|
100
|
|
Size
|
Test Type
|
Time (Days)
|
Vanadium Recovery %
|
Head Grade % V2O5
|
Sulfuric Acid Consumed kg/t
|
|
|
|||||
|
|
|||||
|
50 mm
(2”)
|
Column, open
circuit
|
123
|
76.6
|
0.53
|
39.9
|
|
12.5 mm
(1/2”)
|
Column, open
circuit
|
123
|
80.2
|
0.56
|
32.7
|
|
12.5 mm
(1/2”)
|
Column, closed
circuit
|
230
|
68.3
|
0.51
|
38.1
|
|
12.5 mm
(1/2”)
|
Column, closed
circuit
|
198
|
74.0
|
0.56
|
43.5
|
|
12.5 mm
(1/2”)
|
Bottle
Roll
|
4
|
67.1
|
0.51
|
33.6
|
|
1.7 mm
(-10m)
|
Bottle
Roll
|
4
|
66.3
|
0.51
|
29.9
|
|
-75µ
|
Bottle
Roll
|
4
|
67.6
|
0.50
|
28.1
|
|
-75µ
|
Bottle
Roll
|
30
|
74.2
|
0.53
|
24.5
|
|
Sample Number
|
Sample ID
|
Weight kg
|
Head Grade V2O5 (%)
|
|
1
|
18-L6-28
|
17.0
|
0.665
|
|
2
|
18-L6-29
|
17.0
|
0.885
|
|
3
|
18-L6-30
|
12.5
|
0.370
|
|
4
|
18-L6-31
|
18.0
|
0.210
|
|
5
|
18-L6-32
|
13.5
|
0.420
|
|
6
|
18-L6-33
|
22.5
|
0.280
|
|
7
|
18-L6-34
|
19.0
|
0.315
|
|
8
|
18-L6-35
|
20.0
|
0.185
|
|
9
|
18-L6-36
|
18.0
|
0.165
|
|
10
|
18-L6-37
|
20.0
|
0.195
|
|
Total
|
|
177.5
|
|
|
Mineral
composition
|
Mineral
content %
|
V
content in minerals %
|
V
distribution %
|
|
|
Independent vanadium minerals
45.2% of vanadium content
|
Kazakhstanite
|
0.15
|
40.91
|
19.77
|
|
Shubnelite
|
0.13
|
27.86
|
11.67
|
|
|
Sherwoodite
|
0.08
|
34.54
|
8.90
|
|
|
Bokite
|
0.03
|
36.51
|
3.53
|
|
|
Melanovanadite
|
0.01
|
41.27
|
1.33
|
|
|
Vanadium-bearing layered aluminosilicate minerals
20.8% of vanadium content
|
Sericite
|
8.59
|
0.57
|
14.63
|
|
Illite
|
5.58
|
0.28
|
5.03
|
|
|
Chlorite
|
0.81
|
0.44
|
1.14
|
|
|
Nacrite-palygorskite
|
0.70
|
-
|
-
|
|
|
Vanadium-bearing layered iron oxide, sulfate 34% of vanadium
content
|
Limonite
|
1.76
|
5.48
|
31.07
|
|
Strengite
|
0.64
|
0.49
|
1.01
|
|
|
Jarosite
|
0.48
|
1.24
|
1.92
|
|
|
Gangue
|
Quartz
|
75.88
|
-
|
-
|
|
Apatite
|
2.83
|
-
|
-
|
|
|
Potassium feldspar
|
0.73
|
-
|
-
|
|
|
Dolomite
|
0.66
|
-
|
-
|
|
|
Carbonaceous
|
0.45
|
-
|
-
|
|
|
Rutile
|
0.25
|
-
|
-
|
|
|
Barite
|
0.04
|
-
|
-
|
|
|
Pyrite
|
0.20
|
-
|
-
|
|
|
Total
|
100.00
|
|
100.00
|
|
|
|
Gibellini Vanadium
Deposit
|
Black Shale Series Vanadium
Deposits
|
|
Host Rock
|
Silica State
|
Carbon Siliceous Rocks with
Mudstone
|
|
The Mineral
Composition
|
High Silica, Low Aluminium
and Low Carbonaceous. SiO2-78.40%; Al2O3 - 4.13%;
T(C) -
0.47%
|
High Silica, High Aluminum
and High Carbonaceous. SiO2-62-93%; Al2O3 > 7%;
T(C)
>
10%
|
|
SAMPLE
ID
|
Prospect
|
V2O5
%
|
|
301910
|
Big
Sky
|
0.261
|
|
301913
|
Big
Sky
|
0.223
|
|
301915
|
Big
Sky
|
0.346
|
|
301916
|
Big
Sky
|
0.400
|
|
301918
|
Big
Sky
|
0.712
|
|
301920
|
Big
Sky
|
0.264
|
|
301926
|
Big
Sky
|
0.580
|
|
301927
|
Big
Sky
|
2.008
|
|
301928
|
Big
Sky
|
0.848
|
|
301944
|
Big
Sky
|
0.264
|
|
301946
|
Big
Sky
|
0.280
|
|
301947
|
Big
Sky
|
0.218
|
|
301950
|
Big
Sky
|
0.261
|
|
302050
|
Big
Sky
|
0.214
|
|
302054
|
Big
Sky
|
0.787
|
|
302055
|
Big
Sky
|
1.982
|
|
SAMPLE
ID
|
Prospect
|
V2O5
%
|
|
301951
|
Middle
Earth
|
0.350
|
|
301952
|
Middle
Earth
|
0.482
|
|
301968
|
Middle
Earth
|
0.628
|
|
301969
|
Middle
Earth
|
0.605
|
|
301970
|
Middle
Earth
|
0.634
|
|
301972
|
Middle
Earth
|
0.252
|
|
301973
|
Middle
Earth
|
0.687
|
|
301974
|
Middle
Earth
|
0.470
|
|
301975
|
Middle
Earth
|
0.612
|
|
301976
|
Middle
Earth
|
0.637
|
|
301978
|
Middle
Earth
|
0.559
|
|
301979
|
Middle
Earth
|
0.557
|
|
301980
|
Middle
Earth
|
0.259
|
|
301981
|
Middle
Earth
|
0.405
|
|
301983
|
Middle
Earth
|
0.255
|
|
301984
|
Middle
Earth
|
0.303
|
|
301985
|
Middle
Earth
|
0.434
|
|
301987
|
Middle
Earth
|
0.291
|
|
301988
|
Middle
Earth
|
1.294
|
|
301989
|
Middle
Earth
|
0.261
|
|
301991
|
Middle
Earth
|
0.314
|
|
301992
|
Middle
Earth
|
0.457
|
|
301993
|
Middle
Earth
|
0.380
|
|
301995
|
Middle
Earth
|
0.302
|
|
301998
|
Middle
Earth
|
0.539
|
|
301999
|
Middle
Earth
|
0.618
|
|
302000
|
Middle
Earth
|
0.532
|
|
SAMPLE
ID
|
Prospect
|
V2O5
%
|
|
302004
|
NE
Trench
|
0.239
|
|
302005
|
NE
Trench
|
0.380
|
|
302016
|
NE
Trench
|
0.303
|
|
Pulacayo Mineral Resource Statement – Effective October 20,
2017
|
||||||
|
Ag Eq. Cut-Off (g/t)
|
Category
|
Tonnes
*
|
Ag (g/t)
|
Pb (%)
|
Zn (%)
|
Ag Eq. (g/t)
|
|
400
|
Indicated
|
2,080,000
|
455
|
2.18
|
3.19
|
594
|
|
Inferred
|
480,000
|
406
|
2.08
|
3.93
|
572
|
|
|
Metal
|
Indicated Resource
|
Inferred Resource
|
|
Silver
|
30.4
million oz.
|
6.3
million oz.
|
|
Lead
|
100.0
million lbs.
|
22.0
million lbs.
|
|
Zinc
|
146.3
million lbs.
|
41.6
million lbs.
|
|
Paca Mineral Resource Statement – Effective October 20,
2017
|
||||||
|
Ag Eq. Cut-Off (g/t)
|
Category
|
Tonnes
*
|
Ag (g/t)
|
Pb (%)
|
Zn (%)
|
Ag Eq. (g/t)
|
|
200
|
Inferred
|
2,540,000
|
256
|
1.03
|
1.10
|
342
|
|
Metal
|
Inferred Resource
|
|
Silver
|
20.9
million oz.
|
|
Lead
|
57.7
million lbs.
|
|
Zinc
|
61.6
million lbs.
|
|
hole Nº
|
from – to (m)
|
int (m)
|
Ag(g/t)
|
Pb(%)
|
Zn
|
|
PND008
|
18.0
– 33.5
|
15.5
|
314
|
1.0
|
0.4
|
|
PND029
|
12.0
– 22.3
|
10.3
|
436
|
0.0
|
0.0
|
|
PND062
|
10.0
– 52.0
|
42.0
|
406
|
0.8
|
0.1
|
|
ESM2
|
0.0
– 38.0
|
38.0
|
411
|
1.4
|
1.2
|
|
hole Nº
|
from – to (m)
|
int (m)
|
Ag(g/t)
|
Pb(%)
|
Zn %
|
Distancefrom adit (m)
|
|
PUD005
|
96.2
– 108.0
|
11.9
|
689
|
1.9
|
1.4
|
-67.5
|
|
PUD007
|
70.0
– 96.8
|
26.8
|
517
|
2.3
|
4.2
|
-44.5
|
|
PUD057
|
374.0
– 378.0
|
4.0
|
1,184
|
0.8
|
2.3
|
-137.5
|
|
PUD069
|
281.0
– 294.0
|
13.0
|
624
|
2.1
|
4.2
|
-46.0
|
|
PUD109
|
293.6
– 298.4
|
4.8
|
3,607
|
3.8
|
4.1
|
-30.4
|
|
PUD118
|
174.0
– 184.0
|
10.0
|
1,248
|
1.7
|
2.6
|
-93.9
|
|
PUD134
|
128.2
– 151.5
|
23.3
|
514
|
1.3
|
1.9
|
-55.7
|
|
PUD150
|
290.0
– 302.0
|
11.2
|
882
|
0.4
|
0.6
|
-75.2
|
|
PUD159
|
343.0
– 354.0
|
11.0
|
790
|
0.6
|
0.6
|
-116.6
|
|
PUD170
|
237.0
– 239.0
|
2.0
|
3,163
|
0.1
|
0.9
|
-32.5
|
|
Paca Mineral Resource Statement – Effective October 20,
2017
|
||||||
|
Ag Eq. Cut-Off (g/t)
|
Category
|
Tonnes
*
|
Ag (g/t)
|
Pb (%)
|
Zn (%)
|
Ag Eq. (g/t)
|
|
200
|
Inferred
|
2,540,000
|
256
|
1.03
|
1.10
|
342
|
|
Contained Metals(million oz,lb,lb)
|
|
|
20.9
|
57.7
|
61.6
|
|
|
Hole
|
From(m)
|
To (m)
|
Length(m)
|
Ag (g/t)
|
Zn %
|
Pb %
|
AgEq
|
|
PND107
|
|
||||||
|
|
55.0
|
109.0
|
54.0
|
151
|
1.01
|
1.17
|
238
|
|
incl
…
|
70.0
|
77.0
|
7.0
|
178
|
0.97
|
1.37
|
271
|
|
and
…
|
70.0
|
109.0
|
39.0
|
180
|
1.20
|
1.34
|
283
|
|
and
…
|
87.0
|
109.0
|
22.0
|
240
|
1.23
|
1.65
|
355
|
|
PND108
|
|
||||||
|
|
15.0
|
65.0
|
50.0
|
135
|
0.40
|
1.42
|
208
|
|
incl
…
|
33.0
|
57.0
|
24.0
|
200
|
0.60
|
2.12
|
307
|
|
and
…
|
33.0
|
43.0
|
10.0
|
257
|
0.41
|
1.49
|
333
|
|
|
94.0
|
96.0
|
2.0
|
160
|
0.94
|
0.52
|
220
|
|
PND109
|
|
||||||
|
|
15.0
|
43.0
|
28.0
|
242
|
0.27
|
0.69
|
281
|
|
incl
…
|
20.0
|
29.0
|
9.0
|
391
|
0.26
|
1.10
|
445
|
|
and
…
|
24.0
|
26.0
|
2.0
|
1223
|
0.42
|
3.20
|
1365
|
|
and
…
|
37.0
|
43.0
|
6.0
|
282
|
0.31
|
0.52
|
315
|
|
|
75.0
|
173.0
|
98.0
|
15
|
2.47
|
1.28
|
168
|
|
incl
…
|
93.0
|
94.0
|
1.0
|
167
|
3.64
|
1.24
|
367
|
|
PND110
|
|
||||||
|
|
9.0
|
182.0
|
173.0
|
95
|
1.63
|
1.40
|
273
|
|
incl…
|
9.0
|
98.0
|
89.0
|
279
|
1.28
|
1.17
|
378
|
|
and…
|
9.0
|
28.0
|
19.0
|
718
|
0.05
|
0.74
|
749
|
|
and…
|
9.0
|
12.0
|
3.0
|
145
|
0.07
|
0.90
|
183
|
|
and…
|
16.0
|
28.0
|
12.0
|
1085
|
0.04
|
0.71
|
1115
|
|
and…
|
44.0
|
180.0
|
138.0
|
87
|
1.59
|
2.01
|
233
|
|
and…
|
44.0
|
46.5
|
2.5
|
111
|
0.61
|
1.09
|
179
|
|
and…
|
44.0
|
98.0
|
54.0
|
98.0
|
2.03
|
1.52
|
343
|
|
and…
|
52.0
|
54.0
|
2.0
|
115
|
1.61
|
1.33
|
234
|
|
and…
|
60.0
|
82.0
|
22.0
|
328
|
1.98
|
1.43
|
466
|
|
and…
|
61.0
|
65.0
|
4.0
|
1248
|
1.93
|
2.88
|
1441
|
|
and…
|
86.0
|
94.0
|
8.0
|
270
|
2.83
|
2.74
|
495
|
|
and…
|
97.0
|
98.0
|
1.0
|
155
|
3.26
|
3.03
|
409
|
|
PND111
|
|
||||||
|
|
0.0
|
2.4
|
2.4
|
110
|
0.16
|
0.58
|
139
|
|
PND112
|
|
||||||
|
|
12.0
|
28.0
|
16.0
|
154
|
0.08
|
0.39
|
173
|
|
incl…
|
21.0
|
22.0
|
1.0
|
890
|
0.05
|
0.31
|
904
|
|
|
33.0
|
36.0
|
3.0
|
120
|
0.07
|
2.40
|
216
|
|
|
43.0
|
44.6
|
1.6
|
100
|
0.23
|
1.58
|
171
|
|
PND113
|
|
||||||
|
|
3.0
|
28.0
|
25.0
|
196
|
0.04
|
0.29
|
209
|
|
incl…
|
3.0
|
17.0
|
14.0
|
185
|
0.04
|
0.38
|
202
|
|
and…
|
21.0
|
28.0
|
7.0
|
310
|
0.04
|
0.19
|
320
|
|
Hole ID
|
From (m)
|
To (m)
|
Interval (m)
|
Ag (g/t)
|
Zn (%)
|
Pb (%)
|
AgEq
|
Target
|
|
PUD267*
|
31.5
|
67
|
35.5
|
54.3
|
4.31
|
0.92
|
229.6
|
West
|
|
|
117
|
123
|
6.0
|
47.8
|
1.11
|
0.25
|
89.7
|
West
|
|
PUD268
|
21
|
23
|
2
|
20
|
1.34
|
0.77
|
92.6
|
West
|
|
PUD274
|
75
|
77
|
2
|
93.5
|
|
0.42
|
98.8
|
East
|
|
PUD274
|
82
|
83
|
1
|
83
|
|
0.09
|
77.4
|
East
|
|
Hole ID
|
Azimuth
|
Dip
|
Depth (m)
|
Easting
|
Northing
|
AMSL
|
|
PUD267
|
180
|
-45
|
180
|
739823.4
|
7744735
|
4336
|
|
PUD268
|
180
|
-45
|
192
|
739866
|
7744723
|
4366
|
|
PUD269
|
180
|
-45
|
210
|
739750
|
7744727
|
4321
|
|
PUD270
|
0
|
-45
|
201
|
739626
|
7744618
|
4284
|
|
PUD271
|
180
|
-45
|
156
|
739670
|
7744655
|
4293
|
|
PUD272
|
180
|
-45
|
300
|
739540
|
7744860
|
4329
|
|
PUD273
|
180
|
-45
|
201
|
739343
|
7744869
|
4385
|
|
PUD274
|
200
|
-65
|
95
|
741031
|
7744391
|
4237
|
|
PUD275
|
180
|
-45
|
161
|
739481
|
7744625
|
4357
|
|
PUD276
|
0
|
-45
|
201
|
739467
|
7744416
|
4267
|
|
PUD277
|
21
|
-55
|
72
|
741196
|
7744229
|
4181
|
|
PUD278
|
0
|
-45
|
120
|
739170
|
7744599
|
4317
|
|
PUD279
|
180
|
-45
|
130
|
737933
|
7744679
|
4346
|
|
PUD280
|
0
|
-45
|
113
|
739024
|
7744538
|
4344
|
|
PUD281
|
0
|
-45
|
180
|
739661
|
7745113
|
4396
|
|
PUD282
|
0
|
-45
|
86.4
|
739180
|
7744380
|
4296
|
|
|
|
Years ended December 31,
|
|
|
|
2019
|
2018
|
2017
|
|
|
|
|
|
|
Operating
expense
|
$
(3,505,562
)
|
$
(3,298,383
)
|
$
(2,381,365
)
|
|
Other
items
|
21,019,416
|
(14,886,085
)
|
(16,211,616
)
|
|
Net
gain/(loss)
|
17,513,854
|
(18,184,468
)
|
(18,592,981
)
|
|
Comprehensive
gain/(loss)
|
17,513,854
|
(18,196,628
)
|
(18,580,821
)
|
|
|
|
|
|
|
Share
Information:
|
|
|
|
|
Gain/(loss)
per share, basic
|
$
0.17
|
$
(0.23
)
|
$
(0.33
)
|
|
Gain/(loss)
per share, diluted
|
0.17
|
(0.23
)
|
(0.33
)
|
|
Weighted
average number of common shares outstanding, basic
diluted
|
102,208,111
|
78,445,396
|
55,760,700
|
|
|
|
|
|
|
Financial
Position:
|
|
|
|
|
Current
assets
|
3,400,142
|
5,463,768
|
4,481,471
|
|
Equipment
|
159,484
|
101,162
|
531,911
|
|
Mineral
properties
|
23,782,884
|
3,643,720
|
13,299,906
|
|
Total
assets
|
27,448,088
|
9,264,205
|
18,368,843
|
|
Total
liabilities
|
2,740,000
|
10,023,943
|
9,681,322
|
|
Dividends
|
$
-
|
$
-
|
$
-
|
|
|
2019
|
2019
|
2019
|
2019
|
|
|
Q4
|
Q3
|
Q2
|
Q1
|
|
|
|
|
|
|
|
Operating
expense
|
$
(1,175,096
)
|
$
(715,475
)
|
$
(820,893
)
|
$
(794,098
)
|
|
Net
gain/(loss)
|
12,475,952
|
(1,019,268
)
|
6,966,029
|
(908,859
)
|
|
Net
loss per share, basic and diluted
|
$
0.11
|
$
(0.01
)
|
$
0.07
|
$
(0.01
)
|
|
Comprehensive
gain/(loss )
|
12,475,952
|
(1,019,268
)
|
6,966,029
|
(908,859
)
|
|
Comprehensive
gain/(loss)per share, basic and diluted
|
$
0.11
|
$
(0.01
)
|
$
0.07
|
$
(0.01
)
|
|
|
2018
|
2018
|
2018
|
2018
|
|
|
Q4
|
Q3
|
Q2
|
Q1
|
|
|
|
|
|
|
|
Operating
expense
|
$
(1,318,475
)
|
$
(636,172
)
|
$
(780,818
)
|
$
(562,918
)
|
|
Net
loss
|
(16,044,665
)
|
(634,337
)
|
(916,247
)
|
(589,219
)
|
|
Net
loss per share, basic and diluted
|
$
(0.20
)
|
$
(0.01
)
|
$
(0.01
)
|
$
(0.01
)
|
|
Comprehensive
loss
|
(15,975,825
)
|
(610,797
)
|
(966,787
)
|
(643,219
)
|
|
Comprehensive
loss per share, basic and diluted
|
$
(0.20
)
|
$
(0.01
)
|
$
(0.01
)
|
$
(0.01
)
|
|
Operating Expenses
|
Year Ended December 31,
|
||
|
|
2019
|
2018
|
2017
|
|
Advertising
and promotion
|
$
794,182
|
$
471,230
|
$
101,512
|
|
Consulting
and management fees
|
251,552
|
255,610
|
751,612
|
|
General
and administrative expenses
|
1,286,617
|
1,357,724
|
635,736
|
|
Professional
fees
|
228,594
|
428,884
|
194,912
|
|
Share-based
payments
|
707,802
|
553,430
|
599,117
|
|
Travel
and accommodation
|
236,815
|
231,505
|
98,476
|
|
|
$
3,505,562
|
$
3,298,383
|
$
2,381,365
|
|
Other Items
|
Year Ended December 31,
|
||
|
|
2019
|
2018
|
2017
|
|
Costs
in excess of recovered coal
|
$
120,354
|
$
94,335
|
$
109,187
|
|
Finance
cost
|
-
|
-
|
8,111
|
|
Foreign
exchange (gain)/loss
|
443,203
|
412,663
|
188,464
|
|
Impairment/(recovery)
of mineral property
|
(13,708,200
)
|
13,994,970
|
14,829,267
|
|
Impairment
of prepaid expenses
|
51,828
|
26,234
|
57,420
|
|
Impairment
of equipment
|
-
|
425,925
|
159,666
|
|
Impairment
of receivables
|
16,304
|
21,004
|
61,202
|
|
Interest
expense
|
-
|
-
|
21,066
|
|
Loss/(gain)
on sale of marketable securities
|
-
|
91,890
|
22,810
|
|
Loss
on sale of equipment
|
9,795
|
-
|
1,681
|
|
Loss/(gain)
on debt settlement
|
(7,952,700
)
|
(50,000
)
|
752,742
|
|
Other
income
|
-
|
(130,936
)
|
-
|
|
|
$
(21,019,416
)
|
$
14,886,085
|
$
16,211,616
|
|
Operating Expenses
|
Three Months Ended December 31,
|
||
|
|
2019
|
2018
|
2017
|
|
Advertising
and promotion
|
$
237,556
|
$
107,296
|
$
53,362
|
|
Consulting
and management fees
|
85,500
|
63,455
|
613,992
|
|
General
and administrative expenses
|
256,452
|
726,257
|
239,023
|
|
Professional
fees
|
46,443
|
204,162
|
143,661
|
|
Share-based
payments
|
475,200
|
135,848
|
213,201
|
|
Travel
and accommodation
|
73,945
|
81,457
|
14,268
|
|
|
$
1,175,096
|
$
1,318,475
|
$
1,277,507
|
|
Other Items
|
Three Months Ended December 31,
|
||
|
|
2019
|
2018
|
2017
|
|
Costs
in excess of recovered coal
|
$
(30,584
)
|
$
(33,566
)
|
$
4,367
|
|
Foreign
exchange (gain)/loss
|
731,187
|
372,427
|
822,284
|
|
Impairment/(recovery)
of mineral property
|
(14,429,578
)
|
13,953,212
|
14,733,067
|
|
Impairment
of prepaid expenses
|
51,828
|
26,234
|
57,420
|
|
Impairment
of equipment
|
-
|
425,925
|
159,666
|
|
Impairment
of receivables
|
16,304
|
21,004
|
61,202
|
|
Loss/(gain)
on sale of marketable securities
|
-
|
91,890
|
-
|
|
Loss
on sale of equipment
|
-
|
-
|
1,681
|
|
Loss/(gain)
on debt settlement
|
9,795
|
-
|
752,742
|
|
Other
income
|
-
|
(130,936
)
|
-
|
|
|
$
(13,651,048
)
|
$
14,726,190
|
$
16,592,429
|
|
|
Years Ended December 31,
|
||
|
|
2019
|
2018
|
2017
|
|
Cash
Used in Operating Activities
|
$
(2,675,513
)
|
$
(2,626,687
)
|
$
(707,231
)
|
|
Cash
Used in Investing Activities
|
(6,236,965
)
|
(3,628,762
)
|
(1,988,566
)
|
|
Cash
Provided by Financing Activities
|
6,626,085
|
7,458,938
|
6,774,757
|
|
Net
Decrease in Cash
|
(2,286,393
)
|
1,203,489
|
4,078,960
|
|
Cash
- beginning of period
|
5,304,097
|
4,100,608
|
21,648
|
|
Cash
- end of period
|
$
3,017,704
|
$
5,304,097
|
$
4,100,608
|
|
|
2020
|
2021
|
2022
|
Total
|
|
|
|
|
|
|
|
Office Lease
Obligations
|
$
45,489
|
$
24,574
|
$
9,540
|
$
79,603
|
|
|
$
45,489
|
$
24,574
|
$
9,540
|
$
79,603
|
|
|
Year Ended December 31,
|
||
|
Related parties
|
2019
|
2018
|
2017
|
|
Directors
and officers
|
$
1,685,242
|
$
1,265,152
|
$
307,425
|
|
Linx
Partners Ltd.
|
371,000
|
401,044
|
363,781
|
|
MaKevCo
Consulting Inc.
|
21,400
|
21,200
|
23,600
|
|
Sophir
Asia Ltd.
|
19,600
|
19,100
|
19,700
|
|
|
$
2,097,242
|
$
1,706,496
|
$
714,506
|
|
|
Year Ended December 31,
|
||
|
Related parties
|
2019
|
2018
|
2017
|
|
Consulting
and management fees
|
$
218,500
|
$
268,456
|
$
247,525
|
|
Directors'
fees
|
103,805
|
70,378
|
60,600
|
|
Mineral
properties
|
1,171,585
|
631,610
|
201,875
|
|
Salaries
|
603,352
|
736,052
|
204,506
|
|
|
$
2,097,242
|
$
1,706,496
|
$
714,506
|
|
|
Year Ended December 31,
|
||
|
Key Management Personnel
|
2019
|
2018
|
2017
|
|
Salaries
and short term benefits
|
$
696,751
|
$
775,064
|
$
204,506
|
|
Directors'
fees
|
103,805
|
70,378
|
60,600
|
|
Share-based
payments
|
431,037
|
621,339
|
596,232
|
|
|
$
1,231,593
|
$
1,466,781
|
$
861,338
|
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
Financial
assets
|
|
|
|
|
|
Cash
and cash equivalents, December 31, 2019
|
$
3,017,704
|
$
-
|
$
-
|
$
3,017,704
|
|
Cash
and cash equivalents, December 31, 2018
|
$
5,304,097
|
$
-
|
$
-
|
$
5,304,097
|
|
Cash
and cash equivalents, December 31, 2017
|
$
4,100,608
|
$
-
|
$
-
|
$
4,100,608
|
|
|
December
31,
2019
|
December
31,
2018
|
December
31,
2017
|
|
Fair
value through profit or loss
|
|
|
|
|
Cash
|
$
3,017,704
|
$
5,304,097
|
$
4,100,608
|
|
Fair
value through other comprehensive income
|
|
|
|
|
Marketable
securities
|
$
-
|
$
-
|
$
205,600
|
|
Amortized
cost
|
|
|
|
|
Receivables
|
$
246,671
|
$
36,399
|
$
34,653
|
|
Restricted
cash equivalents
|
$
34,500
|
$
34,500
|
$
34,500
|
|
|
$
3,298,875
|
$
5,374,996
|
$
4,375,361
|
|
Amortized
cost
|
|
|
|
|
Accounts payable
and accrued liabilities
|
$
2,420,392
|
$
1,636,786
|
$
1,895,983
|
|
Lease
liability
|
$
52,818
|
$
-
|
$
-
|
|
|
$
2,420,392
|
$
1,636,786
|
$
1,895,983
|
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 |
|---|