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.
|
Large
accelerated filer
☐
|
Accelerated
filer
☐
|
Non-accelerated
filer
☒
Emerging growth
company
☒
|
|
|
|
Page
|
|
|
PART
I
|
|
10
|
|
|
|
|
|
|
|
ITEM
1.
|
IDENTITY
OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS
|
10
|
|
|
|
|
|
|
|
ITEM
2
|
OFFER
STATISTICS AND EXPECTED TIMETABLE
|
10
|
|
|
|
|
|
|
|
ITEM
3.
|
KEY
INFORMATION
|
10
|
|
|
|
|
|
|
|
|
A. Selected
Financial Data
|
10
|
|
|
|
B. Capitalization
and Indebtedness
|
10
|
|
|
|
C. Reasons
for the Offer and Use of Proceeds
|
10
|
|
|
|
D. Risk
Factors
|
10
|
|
|
|
|
|
|
|
ITEM
4.
|
INFORMATION
ON THE COMPANY
|
22
|
|
|
|
|
|
|
|
|
A. History
and Development of the Company
|
22
|
|
|
|
B. Business
Overview
|
31
|
|
|
|
C. Organizational
Structure
|
33
|
|
|
|
D. Property,
Plants and Equipment
|
34
|
|
|
|
|
|
|
|
|
ITEM
4A. UNRESOLVED STAFF COMMENTS
|
91
|
|
|
|
|
|
|
|
ITEM
5.
|
OPERATING
AND FINANCIAL REVIEW AND PROSPECTS
|
91
|
|
|
|
|
|
|
|
|
A. Operating
Results
|
91
|
|
|
|
B. Liquidity
and Capital Resources
|
93
|
|
|
|
C. Research
and Development, Patents and Licenses, etc.
|
97
|
|
|
|
D. Trend
Information
|
97
|
|
|
|
E. Off-Balance
Sheet Arrangements
|
97
|
|
|
|
F. Tabular
Disclosure of Contractual Obligations
|
97
|
|
|
|
G. Safe
Harbor
|
98
|
|
|
|
|
|
|
|
ITEM
6.
|
DIRECTORS,
SENIOR MANAGEMENT AND EMPLOYEES
|
98
|
|
|
|
|
|
|
|
|
A. Directors
and Senior Management
|
98
|
|
|
|
B. Compensation
|
102
|
|
|
|
C. Board
Practices
|
105
|
|
|
|
D. Employees
|
105
|
|
|
|
E. Share
Ownership
|
108
|
|
|
|
|
|
|
|
ITEM
7.
|
MAJOR
SHAREHOLDERS AND RELATED PARTY TRANSACTIONS
|
109
|
|
|
|
|
|
|
|
|
A. Major
Shareholders
|
109
|
|
|
|
B. Related
Party Transactions
|
110
|
|
|
|
C. Interests
of Experts and Counsel
|
110
|
|
|
|
|
|
|
|
ITEM
8.
|
FINANCIAL
INFORMATION
|
110
|
|
|
|
|
|
|
|
|
A. Consolidated
Statements and Other Financial Information
|
110
|
|
|
|
B. Significant
Changes
|
111
|
|
|
|
|
|
|
|
ITEM
9.
|
THE
OFFER AND LISTING
|
112
|
|
|
|
|
|
|
|
|
A. Offer
and Listing Details
|
112
|
|
|
|
B. Plan
of Distribution
|
112
|
|
|
|
C. Markets
|
112
|
|
|
|
D. Selling
Shareholders
|
112
|
|
|
|
E. Dilution
|
112
|
|
|
|
F.
Expenses of the
Issuer
|
112
|
|
|
|
|
|
|
ITEM
10.
|
ADDITIONAL
INFORMATION
|
112
|
|
|
|
|
|
|
A. Share
Capital
|
112
|
|
|
B. Memorandum
and Articles of Association
|
112
|
|
|
C. Material
Contracts
|
115
|
|
|
D. Exchange
Controls
|
115
|
|
|
E. Taxation
|
115
|
|
|
F.
Scope of this Summary
|
116
|
|
|
G.
Dividends and Paying Agents
|
121
|
|
|
H. Statement
by Experts
|
121
|
|
|
I. Documents
on Display
|
121
|
|
|
J. Subsidiary
Information
|
122
|
|
|
|
|
|
ITEM
11.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
122
|
|
|
|
|
|
ITEM
12.
|
DESCRIPTION
OF SECURITIES OTHER THAN EQUITY SECURITIES
|
122
|
|
|
|
|
|
|
A. -
C.
|
122
|
|
|
D. American
Depository Receipts
|
122
|
|
PART
II
|
|
|
|
|
|
|
|
ITEM
13.
|
DEFAULTS,
DIVIDEND ARREARAGES AND DELINQUENCIES
|
123
|
|
|
|
|
|
ITEM
14.
|
MATERIAL
MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF
PROCEEDS
|
123
|
|
|
|
|
|
ITEM
15.
|
CONTROLS
AND PROCEDURES
|
123
|
|
|
|
|
|
|
A. Disclosure
Controls and Procedures
|
123
|
|
|
B. Management's
Annual Report on Internal Control Over Financial
Reporting
|
123
|
|
|
C. Attestation
Report of the Registered Public Accounting Firm
|
123
|
|
|
D. Changes
in Internal Control Over Financial Reporting
|
123
|
|
|
|
|
|
ITEM
16.
|
[RESERVED]
|
123
|
|
|
|
|
|
|
ITEM
16A. AUDIT
COMMITTEE FINANCIAL EXPERT
|
124
|
|
|
ITEM
16B. CODE
OF ETHICS
|
124
|
|
|
ITEM
16C. PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
124
|
|
|
ITEM
16D. EXEMPTIONS
FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES
|
124
|
|
|
ITEM
16E. PURCHASES
OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED
PURCHASERS
|
124
|
|
|
ITEM
16F. CHANGE
IN REGISTRANT’S CERTIFYING ACCOUNTANT
|
124
|
|
|
ITEM
16G. CORPORATE
GOVERNANCE
|
124
|
|
|
ITEM
16H. MINE
SAFETY DISCLOSURE
|
124
|
|
|
|
|
|
PART
III
|
|
|
|
|
|
|
|
ITEM
17.
|
FINANCIAL
STATEMENTS
|
125
|
|
|
|
|
|
ITEM
18.
|
FINANCIAL
STATEMENTS
|
125
|
|
|
|
|
|
ITEM
19.
|
EXHIBITS
|
125
|
|
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
|
|
CIM
Standards, 2014
|
Canadian
Institute of Mining, Metallurgy and Petroleum Standards for Mineral
Resources and Reserves: Definitions and Guidelines, as amended in
2014
|
|
deposit
|
means a
mineral deposit which is a mineralized mass that may be
economically valuable, but whose characteristics may require more
detailed information. Mineral resources are calculated from
geological data collected from deposits, however, deposits do not
necessarily reflect the presence of mineral resources.
|
|
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.
|
|
mineral
resource
|
means a
concentration or occurrence of natural, solid, inorganic, or
fossilized organic material in or on the Earth’s crust in
such form and quantity and of such a grade or quality that it has
reasonable prospects for economic extraction. The location,
quantity, grade, geological characteristics, and continuity of a
mineral resource are known, estimated, or interpreted from specific
geological evidence and knowledge. Mineral resources are
sub-divided, in order of increasing geological confidence, into
Inferred, Indicated, and
Measured
categories. Note that the confidence level in
Inferred Mineral Resources is insufficient to allow the application
of technical and economic parameters or to enable an evaluation of
economic viability worthy of public disclosure. Regardless of
category, a mineral resource is estimated through application of
the guidelines of the Canadian Institute of Mining, Metallurgy and
Petroleum Standards for Mineral Resources and Reserves: Definitions
and Guidelines, as amended in 2014. A “historic”
mineral resource estimate refers to a mineral resource estimate of
the quantity, grade, or metal or mineral content of a deposit that
the Company has not verified as current, and which was prepared
before the Company acquired or entered into an agreement to
acquire, an interest in the property that contains the
deposit.
|
|
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 (PEA)
|
A
preliminary assessment study 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, 2014). 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, 2014).
|
|
Ti
|
Titanium
|
|
V
|
Vanadium
|
|
Statement
of Operations
|
2020
|
2019
|
2018
|
2017
|
2016
|
|
Revenue$
|
$
—
|
$
—
|
—
|
—
|
—
|
|
Net income
(loss)
|
(4,626,887
)
|
17,513,854
|
(18,184,468
)
|
(18,592,981
)
|
(2,007,305
)
|
|
Comprehensive
income (loss)
|
(4,626,887
)
|
17,513,854
|
(18,196,628
)
|
(18,580,821
)
|
(2,007,305
)
|
|
Basic net (loss)
income per share
|
(0.03
)
|
0.17
|
(0.23
)
|
(0.33
)
|
(0.05
)
|
|
Diluted net (loss)
income per share
|
(0.03
)
|
0.17
|
(0.23
)
|
(0.33
)
|
(0.05
)
|
|
Balance
Sheet Data
|
2020
|
2019
|
2018
|
2017
|
2016
|
|
Total
Asset
|
$
39,833,010
|
$
27,448,088
|
$
9,264,205
|
18,368,843
|
27,828,109
|
|
Share
Capital
|
$
197,612,182
|
$
181,129,012
|
$
173,819,546
|
165,862,805
|
156,529,025
|
|
Number of Common
Shares (as adjusted to reflect changes in capital)
|
180,518,828
|
121,299,508
|
95,316,127
|
74,721,790
|
48,076,530
|
|
Total
liabilities
|
$
2,474,953
|
$
2,740,000
|
$
10,023,943
|
9,681,322
|
11,032,616
|
|
Total
shareholders’ equity
|
$
37,358,057
|
$
24,708,088
|
$
(759,738
)
|
8,687,521
|
16,795,493
|
|
Subsidiary
|
Mining Properties and Projects
|
|
Nevada
Vanadium LLC
|
Holds
the Gibellini Project, which is comprised of Gibellini and Louie
Hill deposits by 209 Nevada Vanadium claims and 40 "Deitrich"
claims under the Deitrich Lease Agreement as amended on April 19,
2018 as well as the historic Bisoni deposit (201 lode claims).
Nevada Vanadium owns 450 Gibellini claims and 100% interest of the
Bisoni deposit claims in Nevada, USA.
|
|
VC
Exploration (US) Inc.
|
Holds a
100% interest in 105 unpatented lode mining claims that comprise a
portion of the Gibellini Project in Nevada, USA.
|
|
Silver
Elephant Mining Corp.
|
Holds a
100% interest in the Titan vanadium-titanium-iron property located
in the Province of Ontario, Canada.
|
|
Silver
Elephant Mining Corp.
|
Holds a
100% interest in 94 mineral claims and 2 mining leases covering 197
square kilometers located in the Province of Manitoba,
Canada.
|
|
Red
Hill Mongolia LLC
|
Holds a
100% interest in the Ulaan Ovoo Property located in Selenge
Province, Mongolia.
|
|
Chandgana
Coal LLC
|
Holds a
100% interest in the Chandgana Tal coal property and Khavtgai Uul
Property located in Khentii province, Mongolia. We refer to the
Chandgana Tal coal 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 a
100% exclusive right to develop and mine at the Pulacayo and Paca
concessions for up to 30 years against certain royalty payments.
Rights include "Temeridad" and "Real De Monte" concessions at Paca
and are administered by COMIBOL and thus are part of the Pulacayo
MPC.
|
|
Illumina
Silver Mining Corp.
|
Holds
the Triunfo SPA to acquire the El Triunfo Gold-Silver-Lead-Zinc
Project in La Paz District, Bolivia. Subject to the provisions of
the Triunfo SPA, the vendor irrevocably agreed to sell, assign, and
transfer to the Company, and the Company agreed to purchase from
the vendor, the mining rights of the Triunfo Project upon the
Company paying the vendor the sum of USD$1,100,000, consisting of
USD$100,000 on Triunfo SPA signing (paid), and USD$1,000,000 on or
before June 15, 2025.
|
|
Illumina
Silver Mining Corp.
|
Holds
the Sunawayo SPA to acquire the Sunawayo Project. The Sunawayo
Project is patented land which the Company has acquired through the
Sunawayo SPA, whereas the adjacent Malku Khota silver project
in Bolivia is unpatented land administered by COMIBOL. In
January 2020, the Company applied for a mining production contract
with COMIBOL that would give it the rights to mine and explore
Malku Khota. The application was received by COMIBOL and is under
review.
|
|
*STA
|
Titleholder
|
Size (ha)
|
Patents Payment
|
Registration Number
|
Location
|
|
Pulacayo
|
COMIBOL
|
1,031
|
Payment
is not required*
|
512-01015
|
Pulacayo
|
|
Porvenir
|
COMIBOL
|
1,199
|
Payment
is not required*
|
512-01165
|
Pulacayo
|
|
Huanchaca
|
COMIBOL
|
470
|
Payment
is not required*
|
512-03903
|
Pulacayo
|
|
Galería
General
|
COMIBOL
|
76
|
Payment
is not required*
|
512-01160
|
Pulacayo
|
|
Subtotal
|
|
2,776
|
|
|
|
|
Temeridad
|
COMIBOL
|
10
|
Payment
is not required*
|
512-00992
|
Paca
|
|
Real
del Monte
|
COMIBOL
|
24
|
Payment
is not required*
|
512-00994
|
Paca
|
|
Apuradita
|
ASC
Bolivia LDC
|
750
|
2017
|
512-03652
|
Paca
|
|
Subtotal
|
|
784
|
|
|
|
|
Grand Total
|
|
3,560
|
|
|
|
|
* Special Transitory Authorization – formerly mining
concession
|
|||||
|
Material
|
Concentrate
Grade
|
Recoveries
|
||||
|
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%
|
||||||
|
Pit Constrained Mineral Resources
|
|||||||
|
Cut -off
|
Zone
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Pb %
|
Zn %
|
*Ag Eq. g/t
|
|
50 Ag
g/t
|
Oxide
|
Indicated
|
1,090,000
|
125
|
|
|
|
|
Inferred
|
25,000
|
60
|
|
|
|
||
|
30 *Ag
Eq. g/t
|
Sulfide
|
Indicated
|
24,600,000
|
76
|
0.70
|
1.63
|
156
|
|
Inferred
|
745,000
|
82
|
0.61
|
1.79
|
164
|
||
|
Out of Pit Mineral Resources
|
|||||||
|
100 *Ag
Eq. g/t
|
Sulfide
|
Indicated
|
660,000
|
268
|
0.44
|
1.35
|
307
|
|
Inferred
|
900,000
|
179
|
0.42
|
2.14
|
257
|
||
|
50 Ag
g/t
|
Oxide
|
Indicated
|
1,090,000
|
125
|
|
|
|
|
Inferred
|
25,000
|
60
|
|
|
|
||
|
30/100
*Ag Eq. g/t
|
Sulfide
|
Indicated
|
25,260,000
|
81
|
0.69
|
1.62
|
160
|
|
Inferred
|
1,645,000
|
135
|
0.51
|
1.98
|
215
|
||
|
|
Capped Composite Values
|
Block Values
|
||||
|
Parameter
|
Ag g/t
|
Pb %
|
Zn %
|
Ag g/t
|
Pb %
|
Zn %
|
|
Mean
Grade
|
75.63
|
0.65
|
1.45
|
89.71
|
0.68
|
1.5
|
|
Maximum
Grade
|
2,300
|
13
|
15
|
1,559
|
7.03
|
12.46
|
|
Minimum
Grade
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Variance
|
41,141
|
1.432
|
3.25
|
15,408
|
0.6
|
1.66
|
|
Standard
Deviation
|
203
|
1.2
|
1.8
|
124
|
0.77
|
1.29
|
|
Coefficient
of Variation
|
2.68
|
1.84
|
1.25
|
1.38
|
1.14
|
0.86
|
|
Number
of Samples
|
10,168
|
10,168
|
10,168
|
4,196,877
|
4,196,877
|
4,196,877
|
|
Cut-off Grade (Ag Eg. g/t)
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Pb %
|
Zn %
|
Ag Eq. g/t
|
|
15
|
Indicated
|
24,710,000
|
76
|
0.70
|
1.62
|
155
|
|
Inferred
|
755,000
|
81
|
0.60
|
1.77
|
162
|
|
|
*30
|
Indicated
|
24,600,000
|
76
|
0.70
|
1.63
|
156
|
|
Inferred
|
745,000
|
82
|
0.61
|
1.79
|
164
|
|
|
60
|
Indicated
|
20,660,000
|
88
|
0.79
|
1.80
|
176
|
|
Inferred
|
665,000
|
88
|
0.66
|
1.95
|
178
|
|
|
90
|
Indicated
|
13,700,000
|
121
|
0.99
|
2.17
|
227
|
|
Inferred
|
290,000
|
154
|
0.97
|
3.62
|
312
|
|
|
150
|
Indicated
|
7,295,000
|
201
|
1.35
|
2.59
|
327
|
|
Inferred
|
205,000
|
205
|
1.15
|
4.33
|
391
|
|
Cut-off Grade (Ag Eg. g/t)
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Pb %
|
Zn %
|
Ag Eq. g/t
|
|
200
|
Indicated
|
5,385,000
|
249
|
1.54
|
2.75
|
383
|
|
Inferred
|
180,000
|
230
|
1.22
|
4.57
|
426
|
|
|
300
|
Indicated
|
3,255,000
|
315
|
1.88
|
3.18
|
471
|
|
Inferred
|
130,000
|
286
|
1.37
|
4.82
|
491
|
|
|
400
|
Indicated
|
1,860,000
|
387
|
2.25
|
3.62
|
565
|
|
Inferred
|
105,000
|
297
|
1.46
|
5.29
|
521
|
|
|
*Mineral
resource Estimate cut-off grade highlighted
|
||||||
|
Cut-off Grade (Ag Eg. g/t)
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Pb %
|
Zn %
|
Ag Eq. g/t
|
|
75
|
Indicated
|
880,000
|
211
|
0.38
|
1.34
|
253
|
|
Inferred
|
1,250,000
|
137
|
0.36
|
1.92
|
209
|
|
|
*100
|
Indicated
|
660,000
|
268
|
0.44
|
1.35
|
307
|
|
Inferred
|
900,000
|
179
|
0.42
|
2.14
|
257
|
|
|
150
|
Indicated
|
530,000
|
321
|
0.49
|
1.3
|
354
|
|
Inferred
|
680,000
|
220
|
0.46
|
2.25
|
300
|
|
|
200
|
Indicated
|
435,000
|
359
|
0.53
|
1.41
|
394
|
|
Inferred
|
505,000
|
260
|
0.54
|
2.37
|
343
|
|
|
300
|
Indicated
|
290,000
|
429
|
0.64
|
1.63
|
468
|
|
Inferred
|
310,000
|
327
|
0.72
|
2.23
|
403
|
|
|
400
|
Indicated
|
180,000
|
490
|
0.74
|
1.93
|
538
|
|
Inferred
|
165,000
|
384
|
0.99
|
2.01
|
455
|
|
|
*Mineral
resource Estimate cut-off grade highlighted
|
||||||
|
Cut-off Grade (Ag g/t)
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Pb %
|
Zn %
|
|
30
|
Indicated
|
1,760,000
|
92
|
|
|
|
Inferred
|
35,000
|
55
|
|
|
|
|
*50
|
Indicated
|
1,090,000
|
125
|
|
|
|
Inferred
|
25,000
|
60
|
|
|
|
|
90
|
Indicated
|
615,000
|
171
|
|
|
|
Inferred
|
|
|
|
|
|
|
200
|
Indicated
|
185,000
|
250
|
|
|
|
Inferred
|
|
|
|
|
|
|
*Mineral
resource Estimate cut-off of grade highlighted
|
|||||
|
Cut -off Grade
|
Zone
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Zn %
|
Pb %
|
Ag Moz
|
Zn Mlbs
|
Pb Mlbs
|
*AgEq Moz
|
*AgEq g/t
|
|
50 Ag
g/t
|
Oxide
In-Pit
|
Indicated
|
1,095,000
|
185
|
|
|
6.5
|
|
|
|
|
|
Inferred
|
345,000
|
131
|
|
|
1.5
|
|
|
|
|
||
|
30
*AgEq g/t
|
Sulfide
In-Pit
|
Indicated
|
20,595,000
|
46
|
1.07
|
0.67
|
30.5
|
485.8
|
304.2
|
70.2
|
106
|
|
Inferred
|
3,050,000
|
46
|
0.76
|
0.65
|
4.5
|
51.1
|
43.7
|
9.2
|
94
|
||
|
Total:
|
Indicated
|
21,690,000
|
|
|
|
37
|
485.8
|
304.2
|
70.2
|
|
|
|
Inferred
|
3,395,000
|
|
|
|
6
|
51.1
|
43.7
|
9.2
|
|
||
|
Cut -off Grade
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Zn %
|
Pb %
|
Ag Moz
|
Zn Mlbs
|
Pb Mlbs
|
*AgEq Moz
|
AgEq g/t
|
|
30 Ag
g/t
|
Indicated
|
1,805,000
|
128
|
|
|
7.4
|
|
|
|
|
|
Inferred
|
500,000
|
102
|
|
|
1.6
|
|
|
|
|
|
|
45 Ag
g/t
|
Indicated
|
1,225,000
|
170
|
|
|
6.7
|
|
|
|
|
|
Inferred
|
375,000
|
124
|
|
|
1.5
|
|
|
|
|
|
|
90 Ag
g/t
|
Indicated
|
800,000
|
231
|
|
|
5.9
|
|
|
|
|
|
Inferred
|
235,000
|
159
|
|
|
1.2
|
|
|
|
|
|
|
200 Ag
g/t
|
Indicated
|
420,000
|
311
|
|
|
4.2
|
|
|
|
|
|
Inferred
|
55,000
|
285
|
|
|
0.5
|
|
|
|
|
|
|
400 Ag
g/t
|
Indicated
|
80,000
|
493
|
|
|
1.3
|
|
|
|
|
|
Inferred
|
5,000
|
459
|
|
|
0.1
|
|
|
|
|
|
Cut -off Grade
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Zn %
|
Pb %
|
Ag Moz
|
Zn Mlbs
|
Pb Mlbs
|
*AgEq Moz
|
AgEq g/t
|
|
30 AgEq g/t
|
Indicated
|
20,595,000
|
46
|
1.07
|
0.67
|
30.5
|
485.8
|
304.2
|
70.2
|
106
|
|
Inferred
|
3,050,000
|
46
|
0.76
|
0.65
|
4.5
|
51.1
|
43.7
|
9.2
|
94
|
|
|
45 AgEq
g/t
|
Indicated
|
19,315,000
|
48
|
1.11
|
0.69
|
29.8
|
472.7
|
293.8
|
68.3
|
110
|
|
Inferred
|
2,650,000
|
51
|
0.81
|
0.7
|
4.4
|
47.3
|
40.9
|
8.7
|
102
|
|
|
90 AgEq
g/t
|
Indicated
|
8,600,000
|
87
|
1.38
|
0.95
|
24.1
|
261.6
|
180.1
|
45.4
|
164
|
|
Inferred
|
950,000
|
114
|
0.94
|
0.95
|
3.5
|
19.7
|
19.9
|
5.2
|
171
|
|
Cut -off Grade
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Zn %
|
Pb %
|
Ag Moz
|
Zn Mlbs
|
Pb Mlbs
|
*AgEq Moz
|
AgEq g/t
|
|
200
AgEq g/t
|
Indicated
|
1,810,000
|
256
|
1.22
|
1.22
|
14.9
|
48.7
|
48.7
|
18.5
|
318
|
|
Inferred
|
190,000
|
338
|
0.61
|
0.98
|
2.1
|
2.6
|
4.1
|
2.2
|
360
|
|
|
400
AgEq g/t
|
Indicated
|
300,000
|
490
|
1.38
|
1.47
|
4.7
|
9.1
|
9.7
|
5.2
|
542
|
|
Inferred
|
50,000
|
545
|
0.39
|
0.82
|
0.9
|
0.4
|
0.9
|
0.9
|
530
|
|
|
Note: Mineral resource estimate cut-off grade
bolded
.
|
||||||||||
|
Hole
|
From (m)
|
To (m)
|
Length (m)
|
Ag (g/t)
|
Zn %
|
Pb %
|
AgEq
|
|
PND107
|
|||||||
|
Interval:
|
55
|
109
|
54
|
151
|
1.01
|
1.17
|
238
|
|
including …
|
70
|
77
|
7
|
178
|
0.97
|
1.37
|
271
|
|
and …
|
70
|
109
|
39
|
180
|
1.2
|
1.34
|
283
|
|
and …
|
87
|
109
|
22
|
240
|
1.23
|
1.65
|
355
|
|
Hole
|
From (m)
|
To (m)
|
Length (m)
|
Ag (g/t)
|
Zn %
|
Pb %
|
AgEq
|
|
PND108
|
|||||||
|
|
15
|
65
|
50
|
135
|
0.4
|
1.42
|
208
|
|
including …
|
33
|
57
|
24
|
200
|
0.6
|
2.12
|
307
|
|
and …
|
33
|
43
|
10
|
257
|
0.41
|
1.49
|
333
|
|
Interval:
|
94
|
96
|
2
|
160
|
0.94
|
0.52
|
220
|
|
PND109
|
|||||||
|
Interval:
|
15
|
43
|
28
|
242
|
0.27
|
0.69
|
281
|
|
including …
|
20
|
29
|
9
|
391
|
0.26
|
1.1
|
445
|
|
and …
|
24
|
26
|
2
|
1223
|
0.42
|
3.2
|
1365
|
|
and …
|
37
|
43
|
6
|
282
|
0.31
|
0.52
|
315
|
|
|
75
|
173
|
98
|
15
|
2.47
|
1.28
|
168
|
|
including …
|
93
|
94
|
1
|
167
|
3.64
|
1.24
|
367
|
|
PND110
|
|||||||
|
Interval:
|
9
|
182
|
173
|
95
|
1.63
|
1.4
|
273
|
|
including…
|
9
|
98
|
89
|
279
|
1.28
|
1.17
|
378
|
|
and…
|
9
|
28
|
19
|
718
|
0.05
|
0.74
|
749
|
|
and…
|
9
|
12
|
3
|
145
|
0.07
|
0.9
|
183
|
|
and…
|
16
|
28
|
12
|
1085
|
0.04
|
0.71
|
1115
|
|
and…
|
44
|
180
|
138
|
87
|
1.59
|
2.01
|
233
|
|
and…
|
44
|
46.5
|
2.5
|
111
|
0.61
|
1.09
|
179
|
|
and…
|
44
|
98
|
54
|
98
|
2.03
|
1.52
|
343
|
|
and…
|
52
|
54
|
2
|
115
|
1.61
|
1.33
|
234
|
|
and…
|
60
|
82
|
22
|
328
|
1.98
|
1.43
|
466
|
|
and…
|
61
|
65
|
4
|
1248
|
1.93
|
2.88
|
1441
|
|
and…
|
86
|
94
|
8
|
270
|
2.83
|
2.74
|
495
|
|
and…
|
97
|
98
|
1
|
155
|
3.26
|
3.03
|
409
|
|
PND111
|
|||||||
|
Interval:
|
0
|
2.4
|
2.4
|
110
|
0.16
|
0.58
|
139
|
|
PND112
|
|||||||
|
Interval:
|
12
|
28
|
16
|
154
|
0.08
|
0.39
|
173
|
|
including…
|
21
|
22
|
1
|
890
|
0.05
|
0.31
|
904
|
|
Interval:
|
33
|
36
|
3
|
120
|
0.07
|
2.4
|
216
|
|
Interval:
|
43
|
44.6
|
1.6
|
100
|
0.23
|
1.58
|
171
|
|
PND113
|
|||||||
|
Interval:
|
3
|
28
|
25
|
196
|
0.04
|
0.29
|
209
|
|
including…
|
3
|
17
|
14
|
185
|
0.04
|
0.38
|
202
|
|
and…
|
21
|
28
|
7
|
310
|
0.04
|
0.19
|
320
|
|
Hole ID
|
From (m)
|
To (m)
|
Interval (m)
|
Ag (g/t)
|
Zn (%)
|
Pb (%)
|
AgEq
|
|
PUD267*
|
31.5
|
67
|
35.5
|
54.3
|
4.31
|
0.92
|
229.6
|
|
including…
|
117
|
123
|
6
|
47.8
|
1.11
|
0.25
|
89.7
|
|
PUD268
|
21
|
23
|
2
|
20
|
1.34
|
0.77
|
92.6
|
|
PUD274
|
75
|
77
|
2
|
93.5
|
|
0.42
|
98.8
|
|
PUD274
|
82
|
83
|
1
|
83
|
|
0.09
|
77.4
|
|
PUD283
|
248
|
350
|
102
|
145
|
2.56
|
1.05
|
255
|
|
including..
|
248
|
282
|
34
|
9
|
1.05
|
0.22
|
52
|
|
and…
|
282
|
297
|
15
|
35
|
2.99
|
0.4
|
148
|
|
and…
|
297
|
310
|
13
|
157
|
5.15
|
1.47
|
370
|
|
and…
|
310
|
317
|
7
|
225
|
3.74
|
1.15
|
371
|
|
and…
|
317
|
322
|
5
|
1565
|
3.85
|
8.25
|
1825
|
|
and…
|
322
|
329
|
7
|
134
|
1.73
|
1.18
|
222
|
|
and…
|
329
|
350
|
21
|
76
|
2.65
|
0.82
|
188
|
|
PUD284
|
30.5
|
204.2
|
173.7
|
15
|
0.67
|
0.28
|
46
|
|
including…
|
30.5
|
55
|
24.5
|
3
|
2.45
|
0.1
|
20
|
|
and…
|
55
|
65
|
10
|
113
|
2.11
|
1.93
|
243
|
|
and…
|
65
|
79
|
14
|
13
|
1.2
|
0.44
|
69
|
|
and…
|
79
|
101
|
22
|
4
|
0.36
|
0.11
|
20
|
|
and…
|
101
|
204.2
|
103.2
|
10
|
0.59
|
0.18
|
36
|
|
PUD284
|
206.3
|
273
|
66.7
|
112
|
1.94
|
0.46
|
182
|
|
Interval:
|
206.3
|
240
|
33.7
|
46
|
2.12
|
0.41
|
129
|
|
Interval:
|
240
|
256
|
16
|
79
|
2.7
|
0.72
|
189
|
|
Interval:
|
256
|
273
|
17
|
274
|
1.13
|
0.33
|
295
|
|
PUD284
|
282
|
318
|
36
|
26
|
1.01
|
20
|
70
|
|
including…
|
282
|
288
|
6
|
13
|
0.94
|
0.27
|
54
|
|
and…
|
288
|
300
|
12
|
60
|
1.48
|
0.61
|
127
|
|
and…
|
300
|
318
|
18
|
7
|
0.72
|
0.18
|
38
|
|
Hole ID
|
From
|
To
|
Length (m)
|
Ag (g/t)
|
Zn %
|
Pb %
|
AgEq*
|
|
PND114
|
1.5
|
18.0
|
16.5
|
43
|
0.11
|
0.36
|
55
|
|
PND115
|
3.0
|
69.0
|
66.0
|
48
|
0.10
|
0.80
|
75
|
|
PND116
|
7.0
|
37.0
|
30.0
|
23
|
0.15
|
0.42
|
41
|
|
PND117
|
51.0
|
82.0
|
31.0
|
3
|
0.45
|
0.31
|
31
|
|
PND118
|
18.0
|
38.0
|
20.0
|
25
|
0.09
|
0.09
|
29
|
|
PND118
|
67.0
|
179.0
|
112.0
|
15
|
0.50
|
0.48
|
50
|
|
including…
|
133.0
|
143.0
|
10.0
|
61
|
0.65
|
0.37
|
93
|
|
Sample
ID
|
TYPE
|
Azimuth
|
WIDTH
(m)
|
Ag
ppm
|
Pb
%
|
Zn
%
|
Ag
Eq. ppm
|
Structure
|
DIP_DIR
|
DIP
|
|
3879
|
Chip
|
350
|
1.5
|
400
|
0.876
|
0.929
|
420
|
Breccia
|
20
|
80
|
|
3883
|
Chip
|
350
|
0.9
|
77
|
0.342
|
0.287
|
91
|
Fault
|
0
|
72
|
|
3881
|
Chip
|
7
|
1.8
|
25
|
0.137
|
0.127
|
32
|
Contact
|
345
|
78
|
|
3878
|
Chip
|
13
|
0.9
|
5
|
0.306
|
0.399
|
29
|
Veinlets
|
0
|
85
|
|
3882
|
Chip
|
338
|
1.8
|
17
|
0.18
|
0.074
|
24
|
Veinlets
|
350
|
65
|
|
3880
|
Chip
|
5
|
1.9
|
6
|
0.132
|
0.102
|
14
|
Veinlets
|
345
|
65
|
|
Sample ID
|
Type
|
Azimuth
|
Width (m)
|
Ag (g/t)
|
Zn%
|
Pb%
|
|
1313
|
Chip
|
210
|
3
|
200
|
0.1
|
0.1
|
|
1314
|
Chip
|
195
|
1.2
|
200
|
0.1
|
0.01
|
|
1295
|
Chip
|
340
|
3
|
164
|
0.0164
|
0.0164
|
|
1297
|
Chip
|
320
|
1.4
|
132
|
0.0132
|
0.0132
|
|
1315
|
Chip
|
200
|
2.9
|
100
|
0.01
|
0.01
|
|
1301
|
Chip
|
240
|
4
|
72
|
0.0072
|
0.0072
|
|
1303
|
Chip
|
200
|
6.4
|
67
|
0.0067
|
0.0067
|
|
1323
|
Chip
|
20
|
4
|
50
|
0.005
|
0.005
|
|
1304
|
Chip
|
150
|
3.7
|
46
|
0.0046
|
0.0046
|
|
BHID
|
From (m)
|
To (m)
|
Length (m)
|
Ag (g/t)
|
Pb %
|
Zn %
|
AgEq* (g/t)
|
|
PUD285
|
30.6
|
44.6
|
14.0
|
43
|
0.19
|
0.02
|
46
|
|
PUD
285
|
143.0
|
191.0
|
48.0
|
10
|
0.11
|
0.17
|
23
|
|
PUD
286
|
99.0
|
124.0
|
25.0
|
18
|
0.33
|
0.09
|
32
|
|
PUD
286
|
148.0
|
152.0
|
4.0
|
393
|
3.79
|
0.88
|
518
|
|
PUD
286
|
174.0
|
183.0
|
9.0
|
20
|
0.13
|
0.05
|
25
|
|
PUD
287
|
56.0
|
78.0
|
22.0
|
43
|
0.23
|
0.02
|
48
|
|
PUD
287
|
127.0
|
139.0
|
12.0
|
15
|
0.01
|
0.01
|
15
|
|
On
October 22, 2018, the Company entered into a royalty agreement (the
“Royalty Agreement”) with the Former Louie Hill Lessors
that replaced, on substantially similar terms, the Louie Hill MLA.
The Royalty Agreement provides for payment by the Company to the
Former Louie Hill Lessors of both advance royalty payments and net
smelter return royalty payments. As with the Gibellini MLA, the
advance royalty payments are calculated based on an agreed formula
relative to the average vanadium pentoxide price for the prior
year, for a total amount not to exceed US$28,000 per year (the
“Louie Hill Advance Royalty Payments”). Upon
commencement of production, the obligation to make Louie Hill
Advance Royalty Payments will be replaced by a 2.5% net smelter
return royalty (the “Louie Hill NSR”) payable on
vanadium pentoxide produced from the area of the Former Louie Hill
Claims contained within the Current Louie Hill Claims.
The
Company may purchase three-fifths of the Louie Hill NSR at any time
for US$1 million, leaving the total Louie Hill NSR payable by the
Company at 1.0% for the remaining life of the mine. Any Louie Hill
Advance Royalty Payments that have been made at the time of the
commencement of production will be deducted as credits against
future payments under the Louie Hill NSR. The payments under the
Royalty Agreement will continue for an indefinite period and will
be payable as long as the Company, its subsidiaries, or any of
their permitted successors or assigns holds a valid and enforceable
mining concession over the area.
|
|
Confidence Category
|
Domain
|
Cut-off V
2
O
5
(%)
|
Tons (Mt)
|
Grade V
2
O
5
(%)
|
Contained V
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-off V
2
O
5
(%)
|
Tons (Mt)
|
Grade V
2
O
5
(%)
|
Contained V
2
O
5
(Mlb)
|
|
Inferred
|
0.101
|
7.52
|
0.276
|
41.49
|
|
Internal
rate of return
|
50.8%
|
|
Net
present value (“NPV”)
|
US$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
|
US$12.73
per lb
|
|
Operating
cash cost
|
US$4.77
per lb V
2
O
5
|
|
All-in
sustaining costs*
|
US$6.28
per lb V
2
O
5
|
|
Breakeven
price**
|
US$7.76
per lb V
2
O
5
|
|
Initial
capital cost including 25% contingency
|
US$116.76
million
|
|
Average
grade
|
0.26%
V
2
O
5
|
|
Strip
ratio
|
0.17
waste to leach material
|
|
Mining
operating rate
|
3.4
million tons (leach material and waste) per year
|
|
Average
V
2
O
5
recovery through
Direct Heap Leaching
|
62%
|
|
Life of
mine
|
13.5
years
|
|
* includes selling costs, royalties, operating cash cost,
reclamation, exploration and sustaining capital costs.
|
|
|
**includes selling costs, royalties, operating cash costs, taxes
(local, state, and federal), working capital, and sustaining and
capital costs.
|
|
|
V
2
O
5
price
change
|
V
2
O
5
price
US$/lb
|
After-taxIRR
|
After-tax
NPVUS$M @ 7%
|
After-taxcashflowUS$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
NPVUS$M @ 7%
|
After-taxcashflowUS$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
|
CapexUS$M
|
After-taxIRR
|
After-tax
NPVUS$M @ 7%
|
After-taxcashflowUS$M
|
|
30%
|
151.8
|
40%
|
307.2
|
564.3
|
|
20%
|
140.1
|
43%
|
317.6
|
576.3
|
|
10%
|
128.4
|
47%
|
328.0
|
588.4
|
|
Base
Capex
|
116.8
|
51%
|
338.3
|
600.4
|
|
-10%
|
105.1
|
55%
|
348.6
|
612.5
|
|
-20%
|
93.4
|
61%
|
358.9
|
624.6
|
|
-30%
|
81.7
|
67%
|
369.3
|
636.8
|
|
Opexchange
|
OpexUS$M
|
After-taxIRR
|
After-tax
NPVUS$M @ 7%
|
After-taxcashflowUS$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%
|
|
V
2
O
5
%
|
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 % V
2
O
5
|
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 V
2
O
5
(%)
|
|
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 Aluminum 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%
|
|
Cost
Description
|
Total
(US$000s)
|
|
Open Pit Mine
|
|
|
Open
pit mine development
|
1,412
|
|
Gibellini
incremental WRSF
|
212
|
|
Mobile
equipment
|
111
|
|
Infrastructure-On Site
|
|
|
Site
prep
|
2,431
|
|
Roads
|
1,391
|
|
Water
supply
|
2,007
|
|
Sanitary
system
|
61
|
|
Electrical –
on site
|
2,052
|
|
Communications
|
165
|
|
Contact
water ponds
|
174
|
|
Non-process
facilities – buildings
|
7,583
|
|
Process Facilities
|
|
|
Mill
feed handling
|
15,380
|
|
Heap
leach system
|
20,037
|
|
Process
plant
|
14,441
|
|
Off-Site Infrastructure
|
|
|
Water
system
|
4,495
|
|
Electrical supply
system
|
3,227
|
|
First
fills
|
860
|
|
Subtotal Total Direct Cost
|
76,039
|
|
Construction
indirect costs
|
4,254
|
|
Sales
tax / OH&P
|
4,236
|
|
EPCM
|
8,879
|
|
Total
Before Contingency
|
93,409
|
|
Contingency
(25%)
|
23,352
|
|
Total
Project Cost
|
116,761
|
|
Total
Cash Operating Cost
|
US$
per Ton Leached
|
US$
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
|
|
SAMPLE ID
|
Prospect
|
V
2
O
5
%
|
|
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
|
V
2
O
5
%
|
|
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
|
V
2
O
5
%
|
|
302004
|
NE
Trench
|
0.239
|
|
302005
|
NE
Trench
|
0.380
|
|
302016
|
NE
Trench
|
0.303
|
|
Bisoni-McKay Deposit Historic Category
|
V
2
O
5
Mt
|
V
2
O
5
Grade
%
|
Mlbs Contained V
2
O
5
|
|
Indicated
|
11.88
|
0.397
|
94.41
|
|
Inferred
|
7.05
|
0.427
|
60.12
|
|
From (m)
|
To (m)
|
Downhole Interval
|
Approx. true width
|
V (ppm)
|
V
2
O
5
(ppm)
|
V
2
O
5
(%)
|
|
Hole
No. DDH BMK 05-01
|
Total
depth 98.5m
|
|||||
|
0.0
|
22.9
|
22.9
|
79.2
|
1,395
|
2,491
|
0.25
|
|
22.9
|
62.5
|
39.6
|
1,693
|
3,023
|
0.3
|
|
|
62.5
|
98.5
|
36.0
|
4,623
|
7,610
|
0.76
|
|
|
0.0
|
98.5
|
98.5
|
2,563
|
4,575
|
0.46
|
|
|
Hole
No. DDH BMK 05-02
|
Total
depth: 105.0m
|
|||||
|
7.0
|
36.3
|
29.3
|
n/a
|
1,630
|
2,909
|
0.29
|
|
36.3
|
64.9
|
28.7
|
1,635
|
2,919
|
0.29
|
|
|
64.9
|
105.2
|
40.2
|
4,944
|
8,825
|
0.88
|
|
|
7.0
|
105.2
|
98.1
|
2990
|
5337
|
0.53
|
|
|
Hole
No. DDH BMK 05-03
|
Total
depth: 105.2m
|
|||||
|
4.0
|
25.3
|
21.3
|
n/a
|
1,501
|
2,680
|
0.27
|
|
25.3
|
69.2
|
43.9
|
2,771
|
4,952
|
0.5
|
|
|
69.2
|
130.5
|
62.3
|
2,761
|
4,929
|
0.49
|
|
|
25.3
|
130.5
|
105.2
|
2,766
|
4,938
|
0.49
|
|
|
Permits and Authorizations
|
Regulatory Agency
|
|
Plan of
Operations/Record of Decision
|
Bureau
of Land Management
|
|
Explosives
Permit
|
U.S.
Department of the Treasury, Bureau of Alcohol, Tobacco, and
Firearms
|
|
Surface
Disturbance Permit and Class II Air Quality Operating
Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Air Quality
|
|
Water
Pollution Control Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Mining Regulation and
Reclamation
|
|
Mining
Reclamation Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Mining Regulation and
Reclamation
|
|
Industrial
Artificial Pond Permit
|
Nevada
Department of Conservation and Natural Resources, Nevada Department
of Wildlife (NDOW)
|
|
Class
III Waiver Landfill Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Solid Waste
|
|
General
Discharge Permit (Stormwater)
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Water Pollution
Control
|
|
Hazardous
Materials Storage Permit
|
State
of Nevada, Fire Marshall Division
|
|
Hazardous
Waste Identification Number
|
United
States Environmental Protection Agency
|
|
Septic
Treatment PermitSewage Disposal System Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Water Pollution
Control
|
|
Potable
Water System Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Safe Drinking
Water
|
|
Radioactive
Materials License
|
Nevada
Department of Health and Human Services, Nevada State Health
Division, Radiological Health Section
|
|
Dam
Safety Permit
|
State
of Nevada Division of Water Resources
|
|
Local Permits
|
|
|
County
Road Use and Maintenance Permit/Agreement
|
Eureka
County Building Planning Department
|
|
History
Artisanal mining in
the Sunawayo area is known been conducted dating back to Spanish
Colonial times, pre-1800, reportedly mining for silver and gold
mining and therefore mining activity has a several hundred year
history in the region, though predominantly focused on the adjacent
concessions to the southeast, known as the Malku Khota property,
which is host to a historical polymetallic silver deposit
reportedly containing up to 350Moz of silver. There are no records
describing the historical exploration or prospecting work.
Currently on the north portion of the property is a 100
tonne-per-day lead mining operation known as the Cerusita Mine
operated by a private interest, that mines Pb-carbonate
(cerrusite). No silver production has been reported from this
operation.
Regional
Geology
The
Sunawayo Project is located in the Andean Cordillera of Bolivia,
which has been characterized as a classic example of a convergent
continental plate margin. The Andean Cordillera consists of three
segments, northern, central, and southern Andes; each of these
segments has some similarities but also have distinctly different
Mesozoic and Cenozoic geologic histories. The Sunawayo Project is
located in southwestern Bolivia, within the central portion of the
Andes and near a major westward oroclinal bend in the cordillera.
The central Andes in Bolivia consist of three distinct and
contiguous provinces: the Cordillera Occidental, Altiplano, and the
Cordillera Oriental, listed in order from west to east. These three
provinces are crosscut by the Central Volcanic Zone which is the
largest of the three active volcanic chains that comprise the
Andean Cordillera. The Sunawayo Project lies within the Cordillera
Oriental.
|
|
Sample ID
|
Area
|
Type
|
Ag (g/t)
|
Pb %
|
Zn %
|
AgEq (g/t)
|
|
93323
|
Caballo
Uma
|
CHIP
|
397
|
2.63
|
0.67
|
475
|
|
93329
|
Caballo
Uma
|
CHIP
|
293
|
4.26
|
2.04
|
448
|
|
93327
|
Caballo
Uma
|
GRAB
|
289
|
1.92
|
0.44
|
344
|
|
93324
|
Caballo
Uma
|
GRAB
|
288
|
0.27
|
0.01
|
294
|
|
93303
|
Caballo
Uma
|
CHIP
|
169
|
12.55
|
0.26
|
452
|
|
93321
|
Caballo
Uma
|
GRAB
|
158
|
20.00
|
0.01
|
597
|
|
93322
|
Caballo
Uma
|
GRAB
|
79
|
1.14
|
0.18
|
110
|
|
93328
|
Caballo
Uma
|
GRAB
|
77
|
0.61
|
0.24
|
97
|
|
93302
|
Caballo
Uma
|
CHIP
|
59
|
3.02
|
0.03
|
126
|
|
93325
|
Caballo
Uma
|
GRAB
|
48
|
0.07
|
0.44
|
63
|
|
93330
|
Caballo
Uma
|
GRAB
|
48
|
10.05
|
2.35
|
339
|
|
93305
|
Caballo
Uma
|
CHIP
|
28
|
4.08
|
0.02
|
118
|
|
93319
|
Caballo
Uma
|
CHIP
|
23
|
1.73
|
0.03
|
62
|
|
93320
|
Caballo
Uma
|
GRAB
|
22
|
1.40
|
0.02
|
53
|
|
93301
|
Caballo
Uma
|
CHIP
|
14
|
3.94
|
0.01
|
101
|
|
93306
|
Caballo
Uma
|
CHIP
|
12
|
1.43
|
0.01
|
44
|
|
93316
|
Caballo
Uma
|
GRAB
|
9
|
2.81
|
0.61
|
89
|
|
93326
|
Caballo
Uma
|
CHIP
|
9
|
0.02
|
0.03
|
10
|
|
93314
|
Caballo
Uma
|
CHIP
|
8
|
2.79
|
0.45
|
83
|
|
93317
|
Caballo
Uma
|
CHIP
|
7
|
0.59
|
0.01
|
20
|
|
93313
|
Caballo
Uma
|
CHIP
|
6
|
1.62
|
0.41
|
54
|
|
93307
|
Caballo
Uma
|
GRAB
|
5
|
3.43
|
0.01
|
81
|
|
93304
|
Caballo
Uma
|
GRAB
|
5
|
0.33
|
0.00
|
12
|
|
93315
|
Caballo
Uma
|
CHIP
|
3
|
0.50
|
0.03
|
15
|
|
93318
|
Caballo
Uma
|
CHIP
|
3
|
0.36
|
0.10
|
14
|
|
93308
|
Caballo
Uma
|
GRAB
|
2
|
0.87
|
0.08
|
23
|
|
93311
|
Caballo
Uma
|
GRAB
|
0
|
5.36
|
2.70
|
199
|
|
93312
|
Caballo
Uma
|
GRAB
|
0
|
0.20
|
2.24
|
72
|
|
Sample ID
|
Area
|
Type
|
Ag (g/t)
|
Pb %
|
Zn %
|
AgEq (g/t)
|
|
93337
|
Pijiuni
|
CHIP
|
477
|
>20
|
0.02
|
916
|
|
93334
|
Pijiuni
|
CHIP
|
37
|
4.28
|
0.03
|
132
|
|
93336
|
Pijiuni
|
CHIP
|
35
|
0.59
|
0.13
|
52
|
|
93338
|
Pijiuni
|
CHIP
|
22
|
0.63
|
0.16
|
41
|
|
93335
|
Pijiuni
|
GRAB
|
20
|
0.37
|
0.01
|
28
|
|
93339
|
Pijiuni
|
GRAB
|
15
|
0.32
|
0.25
|
29
|
|
93332
|
Pijiuni
|
CHIP
|
13
|
1.88
|
0.07
|
56
|
|
93342
|
Pijiuni
|
CHIP
|
12
|
0.96
|
0.02
|
34
|
|
93341
|
Pijiuni
|
CHIP
|
11
|
0.40
|
0.02
|
20
|
|
93331
|
Pijiuni
|
CHIP
|
9
|
1.11
|
0.11
|
37
|
|
93333
|
Pijiuni
|
CHIP
|
8
|
0.26
|
0.04
|
15
|
|
Sample ID
|
Area
|
Type
|
Ag (g/t)
|
Pb %
|
Zn %
|
AgEq (g/t)
|
|
93344
|
Mine
Area
|
GRAB
|
6
|
1.56
|
0.61
|
58
|
|
93343
|
Mine
Area
|
GRAB
|
4
|
0.24
|
0.02
|
10
|
|
93347
|
Mine
Area
|
GRAB
|
3
|
>20
|
0.01
|
442
|
|
93345
|
Mine
Area
|
GRAB
|
2
|
1.84
|
0.03
|
43
|
|
93346
|
Mine
Area
|
GRAB
|
1
|
14.20
|
0.25
|
320
|
|
93349
|
Mine
Area
|
CHIP
|
1
|
2.85
|
0.01
|
64
|
|
93348
|
Mine
Area
|
GRAB
|
0
|
1.83
|
0.66
|
60
|
|
Sample ID
|
Area
|
Type
|
Ag (g/t)
|
Pb %
|
Zn %
|
AgEq (g/t)
|
|
93310
|
MK
Border
|
GRAB
|
8
|
0.05
|
0.17
|
14
|
|
93309
|
MK
Border
|
GRAB
|
8
|
0.01
|
0.10
|
11
|
|
Hole
ID
|
From
|
To
|
Length
(m)
|
Ag
(g/t)
|
Pb
%
|
Zn
%
|
AgEq*
(g/t)
|
|
SWD001
|
0.0
|
137.0
|
137.0
|
36
|
0.12
|
0.02
|
39
|
|
SWD002
|
1.0
|
32.0
|
31.0
|
44
|
0.39
|
0.48
|
67
|
|
incl…
|
21.0
|
30.0
|
9.0
|
48
|
0.73
|
1.57
|
112
|
|
Hole ID
|
From
|
To
|
Length (m)
|
Au (g/t)
|
Ag (g/t)
|
Zn %
|
Pb %
|
AuEq* (g/t)
|
|
TR001
|
53.8
|
148.0
|
94.3
|
0.40
|
21.80
|
0.39
|
0.65
|
0.96
|
|
TR002
|
10.7
|
91.8
|
81.1
|
0.28
|
24.57
|
0.58
|
0.70
|
0.95
|
|
TR003
|
89.6
|
147.1
|
57.5
|
0.25
|
24.88
|
0.53
|
0.77
|
0.93
|
|
ID
|
BLOCK
|
TYPE
|
WIDTH (m)
|
Au (g/t)
|
Ag (g/t)
|
Pb (%)
|
Zn (%)
|
Au Equiv (g/t)
|
Ag Equiv (g/t)
|
|
46506
|
A
|
chip
channel
|
3.90
|
2.22
|
113.00
|
3.46
|
0.12
|
8.30
|
813.94
|
|
46505
|
A
|
chip
channel
|
2.00
|
3.70
|
29.30
|
1.34
|
0.06
|
8.22
|
805.86
|
|
46504
|
A
|
chip
channel
|
2.10
|
0.89
|
68.70
|
2.52
|
1.82
|
5.58
|
547.21
|
|
46503
|
A
|
chip
channel
|
2.20
|
1.27
|
64.00
|
1.93
|
0.13
|
4.74
|
465.03
|
|
46502
|
A
|
chip
channel
|
3.80
|
0.62
|
55.20
|
2.34
|
1.08
|
4.23
|
414.86
|
|
46501
|
A
|
chip
channel
|
2.30
|
0.21
|
75.10
|
2.61
|
1.29
|
4.14
|
406.07
|
|
46299
|
A
|
chip
channel
|
2.80
|
1.86
|
24.60
|
0.00
|
0.02
|
3.93
|
385.39
|
|
46298
|
A
|
chip
channel
|
2.30
|
0.59
|
35.40
|
1.42
|
1.76
|
3.73
|
365.50
|
|
46297
|
A
|
chip
channel
|
2.00
|
1.56
|
39.50
|
0.00
|
0.01
|
3.65
|
357.77
|
|
46296
|
A
|
chip
channel
|
2.40
|
0.69
|
95.80
|
0.00
|
0.01
|
3.10
|
303.82
|
|
46295
|
A
|
chip
channel
|
2.10
|
1.55
|
5.50
|
0.00
|
0.00
|
2.98
|
292.64
|
|
46294
|
A
|
chip
channel
|
3.00
|
0.19
|
45.70
|
2.88
|
0.14
|
2.94
|
288.56
|
|
46293
|
A
|
chip
channel
|
1.30
|
1.29
|
15.10
|
0.34
|
0.03
|
2.89
|
283.91
|
|
46292
|
A
|
chip
channel
|
2.60
|
0.70
|
75.40
|
0.00
|
0.04
|
2.75
|
269.70
|
|
ID
|
BLOCK
|
TYPE
|
WIDTH (m)
|
Au (g/t)
|
Ag (g/t)
|
Pb (%)
|
Zn (%)
|
Au Equiv (g/t)
|
Ag Equiv (g/t)
|
|
46291
|
A
|
chip
channel
|
2.00
|
0.29
|
42.00
|
1.88
|
0.45
|
2.70
|
264.59
|
|
46290
|
A
|
chip
channel
|
2.00
|
0.33
|
46.60
|
1.76
|
0.10
|
2.56
|
250.73
|
|
46289
|
A
|
chip
channel
|
1.00
|
0.82
|
30.80
|
0.54
|
0.02
|
2.42
|
237.84
|
|
46288
|
A
|
chip
channel
|
1.70
|
0.04
|
20.00
|
0.53
|
2.23
|
2.22
|
217.89
|
|
46287
|
A
|
chip
channel
|
1.00
|
0.70
|
30.00
|
0.35
|
0.11
|
2.14
|
209.93
|
|
46286
|
A
|
chip
channel
|
3.40
|
1.00
|
14.20
|
0.00
|
0.00
|
2.13
|
208.64
|
|
46285
|
A
|
chip
channel
|
3.00
|
1.08
|
5.40
|
0.00
|
0.00
|
2.11
|
206.82
|
|
46284
|
A
|
chip
channel
|
2.00
|
0.43
|
25.20
|
1.02
|
0.37
|
2.10
|
205.63
|
|
46283
|
A
|
chip
channel
|
2.20
|
0.92
|
5.90
|
0.00
|
0.00
|
1.82
|
178.46
|
|
46282
|
A
|
chip
channel
|
1.30
|
0.94
|
1.90
|
0.00
|
0.00
|
1.78
|
174.77
|
|
46281
|
A
|
chip
channel
|
1.50
|
0.49
|
42.10
|
0.00
|
0.01
|
1.71
|
167.73
|
|
46279
|
A
|
chip
channel
|
2.40
|
0.76
|
13.70
|
0.00
|
0.00
|
1.67
|
164.16
|
|
46278
|
B
|
chip
channel
|
2.00
|
0.33
|
17.00
|
0.59
|
0.41
|
1.54
|
151.10
|
|
46277
|
B
|
chip
channel
|
2.10
|
0.55
|
26.40
|
0.00
|
0.00
|
1.52
|
149.28
|
|
46276
|
B
|
chip
channel
|
2.00
|
0.29
|
15.50
|
0.54
|
0.23
|
1.29
|
126.13
|
|
46275
|
B
|
chip
channel
|
2.00
|
0.47
|
6.20
|
0.25
|
0.23
|
1.28
|
125.73
|
|
46274
|
B
|
chip
channel
|
4.00
|
0.63
|
1.50
|
0.00
|
0.00
|
1.20
|
117.52
|
|
46273
|
B
|
chip
channel
|
2.30
|
0.59
|
3.70
|
0.00
|
0.00
|
1.17
|
114.48
|
|
46272
|
B
|
chip
channel
|
2.90
|
0.55
|
4.10
|
0.00
|
0.01
|
1.11
|
108.53
|
|
46271
|
B
|
chip
channel
|
2.00
|
0.23
|
10.70
|
0.30
|
0.36
|
1.04
|
101.91
|
|
46270
|
B
|
chip
channel
|
2.40
|
0.43
|
9.00
|
0.02
|
0.02
|
0.99
|
96.87
|
|
46269
|
B
|
chip
channel
|
2.50
|
0.05
|
22.70
|
0.25
|
0.46
|
0.97
|
94.82
|
|
Hole ID
|
From
|
To
|
Length (m)
|
Au (g/t)
|
Ag (g/t)
|
Zn %
|
Pb %
|
AuEq* (g/t)
|
|
TR006
|
40.0
|
76.0
|
36.0
|
0.49
|
15.46
|
0.54
|
0.44
|
0.97
|
|
including…
|
58.0
|
72.0
|
14.0
|
0.48
|
20.23
|
0.76
|
0.66
|
1.16
|
|
TR007
|
13.0
|
111.9
|
98.9
|
0.37
|
22.71
|
0.74
|
0.58
|
1.04
|
|
including…
|
63.0
|
111.9
|
48.9
|
0.42
|
35.49
|
1.17
|
0.83
|
1.45
|
|
TR008
|
6.8
|
84.0
|
77.3
|
0.31
|
17.65
|
0.57
|
0.53
|
0.85
|
|
including…
|
45.0
|
51.4
|
6.4
|
1.60
|
56.49
|
1.66
|
0.94
|
3.05
|
|
Hole ID
|
From
|
To
|
Length (m)
|
Au (g/t)
|
Ag (g/t)
|
Zn %
|
Pb %
|
AuEq* (g/t)
|
|
TR004
|
14.0
|
15.0
|
1.0
|
0.24
|
18.85
|
0.21
|
0.65
|
0.70
|
|
17.0
|
18.0
|
1.0
|
0.74
|
2.21
|
0.03
|
0.04
|
0.78
|
|
|
71.0
|
74.0
|
3.0
|
1.11
|
5.01
|
0.00
|
0.00
|
1.16
|
|
|
TR005
|
61.0
|
62.0
|
1.0
|
0.59
|
8.00
|
0.00
|
0.01
|
0.67
|
|
122.0
|
124.0
|
2.0
|
0.50
|
2.29
|
0.01
|
0.02
|
0.53
|
|
|
TR006
|
5.0
|
6.0
|
1.0
|
0.73
|
3.19
|
0.10
|
0.13
|
0.84
|
|
20.0
|
21.0
|
1.0
|
0.15
|
11.10
|
0.35
|
0.29
|
0.48
|
|
|
40.0
|
76.0
|
36.0
|
0.49
|
15.46
|
0.54
|
0.44
|
0.97
|
|
|
including…
|
58.0
|
72.0
|
14.0
|
0.48
|
20.23
|
0.76
|
0.66
|
1.16
|
|
TR006
|
94.5
|
101.5
|
7.0
|
0.56
|
23.21
|
0.82
|
0.56
|
1.26
|
|
106.5
|
107.4
|
0.8
|
0.32
|
12.70
|
0.25
|
0.01
|
0.54
|
|
|
120.0
|
121.0
|
1.0
|
0.07
|
15.90
|
0.50
|
0.67
|
0.62
|
|
|
142.8
|
143.3
|
0.5
|
0.60
|
0.43
|
0.00
|
0.00
|
0.61
|
|
|
190.0
|
191.3
|
1.3
|
0.72
|
89.58
|
2.07
|
0.16
|
2.42
|
|
|
TR007
|
13.0
|
111.9
|
98.9
|
0.37
|
22.71
|
0.74
|
0.58
|
1.04
|
|
including…
|
63.0
|
111.9
|
48.9
|
0.42
|
35.49
|
1.17
|
0.83
|
1.45
|
|
TR007
|
118.5
|
119.5
|
1.0
|
0.03
|
4.55
|
0.17
|
0.53
|
0.30
|
|
121.5
|
122.5
|
1.0
|
0.30
|
3.69
|
0.07
|
0.46
|
0.50
|
|
|
125.5
|
126.3
|
0.8
|
0.56
|
3.18
|
0.09
|
0.03
|
0.63
|
|
|
179.0
|
181.0
|
2.0
|
1.05
|
1.38
|
0.01
|
0.01
|
1.07
|
|
|
185.6
|
186.2
|
0.6
|
0.44
|
5.69
|
0.02
|
0.01
|
0.51
|
|
|
196.0
|
197.0
|
1.0
|
0.74
|
1.46
|
0.00
|
0.00
|
0.76
|
|
|
TR008
|
6.8
|
84.0
|
77.3
|
0.31
|
17.65
|
0.57
|
0.53
|
0.85
|
|
including…
|
45.0
|
51.4
|
6.4
|
1.60
|
56.49
|
1.66
|
0.94
|
3.05
|
|
TR008
|
138.1
|
139.1
|
1.0
|
0.71
|
0.90
|
0.01
|
0.00
|
0.72
|
|
149.0
|
151.0
|
2.0
|
0.10
|
22.73
|
0.78
|
0.03
|
0.61
|
|
|
156.0
|
157.0
|
1.0
|
0.74
|
1.33
|
0.02
|
0.01
|
0.76
|
|
|
183.0
|
183.6
|
0.6
|
1.65
|
2.62
|
0.02
|
0.01
|
1.69
|
|
|
231.6
|
232.6
|
1.0
|
0.41
|
4.50
|
0.00
|
0.00
|
0.46
|
|
|
247.5
|
250.0
|
2.5
|
1.64
|
35.99
|
0.00
|
0.00
|
2.01
|
|
|
257.0
|
258.0
|
1.0
|
0.78
|
2.15
|
0.00
|
0.00
|
0.80
|
|
History
Geophysical
Reservation 34 (GR 34), covering an area of 19.2 by 38.4 km, was
granted to Amax Potash Ltd. (Amax) on November 1, 1966 for a period
of two years, extended to April 30, 1969 in 1968. In March of 1969,
Amax converted the most favourable prospective area of GR 34 to 844
contiguous claims and in April of 1969 an additional 18 claims were
staked.
In
1973, the claims covering ground deemed to have the most potential
for economically viable nickel mineralization were taken to lease
status as Explored Area Lease 3 (North Block) and Explored Area
Lease 4 (South Block). A subsequent agreement, dated December 12,
1973, granted Granges Exploration Aktiebolag (Granges) an option on
the Explored Area Leases.
●
On May 18, 1989,
Black Hawk Mining Inc. (Black Hawk) purchased the Amax interest in
the Explored Area Leases and on August 2, 1989 purchased the
Granges interest and Net Smelter Return (NSR) royalty in the
Explored Area Leases.
●
On April 1, 1992,
Explored Area Lease 3 and Explored Area Lease 4 were converted to
Mineral Lease 002 and Mineral Lease 003 respectively.
●
On March 18, 1994,
a portion of Mineral Lease 002 was converted to mineral claims KON
1, KON 2, and KON 3.
●
On March 18, 1994,
a portion of Mineral Lease 003 was converted to mineral claim KON
4.
●
On November 3,
1999, Nuinsco Resources Limited (Nuinsco) purchased the Black Hawk
interest, subject to a graduated NSR royalty based on nickel
prices.
|
|
|
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
|
$20,533
|
$20,533
|
$Nil
|
$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
|
$20,533
|
$20,533
|
$Nil
|
$Nil
|
$Nil
|
|
Name and Age
|
Current Office Held
with the Company
|
Current director and/or
Executive Office Since
|
Principal Occupation During Last Five Years (3)
|
John
Lee
Age:47
|
Chief
Executive Officer (4)
Executive
Chairman
Non-Independent
Director
|
July
17, 2020
January
1, 2013
October
21, 2009
|
Present
:
President of Mau Capital Management
LLC (private investor relations firm) from July 2004 to present;
Executive Chairman and a Director of the Company from January 2013
to present; and Chief Executive Officer from July 17, 2020 to
present.
Former:
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.
|
Greg
Hall (1)(2)(5)
Age:
63
|
Independent
Director
|
October
21, 2009
|
Present:
Co-Founder
and Director of the Company from October 21, 2009 to present;
President and Director of Water Street
Assets; Director of CanX CBD Processing and a Member of the
Institute of Corporate Directors.
Former:
Founding Partner & Director of PI Financial;
Partner and Director of Haywood Securities; VP of Canaccord
Genuity; Sr. VP of Leede Jones Gable; Director and Audit Chairman
of Silvercorp Metals (NYSE); and Co-Founding Shareholder and
Director of Numinus Wellness.
|
Marc
Leduc (1)(2)
Age:
59
|
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, and Director of South Atlantic Gold from April 8, 2020 to
present.
Former:
President, Chief Executive and a
Director of Luna Gold Corp. from January 30, 2015 to August 14,
2016; COO and Interim President and CEO of NewCastle Gold from
October 1, 2016 to December 31,2017, EVP of US Operations for
Equinox Gold January 1, 2018 to March 31, 2019 and Director of
Rupert Resources Ltd. from April 10, 2013 to December 7,
2016.
|
|
Name and Age
|
Current Office Held
with the Company
|
Current director and/or
Executive Office Since
|
Principal Occupation During Last Five Years (3)
|
Masa
Igata (1)(2)
Age:
60
|
Independent
Director
|
April
23, 2014
|
Present:
Director of the Company from
April 23, 2014 to present; Founder and Chief 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.
|
David
H. Smith (6)
Age:
73
|
Independent
Director
|
August
3, 2020
|
Present:
Director of
the Company from August 2020 to present; Senior Analyst for The
Morgan Report.com; regular contributor to Money Metals Exchange;
regular Contributor by Invitation to The Prospector News; and a
ghostwriter.
|
Ronald
Espell
Age:
60
|
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:
48
|
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:
53
|
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.
|
|
Name and Age
|
Current Office Held
with the Company
|
Current director and/or
Executive Office Since
|
Principal Occupation During Last Five Years (3)
|
Irina
Plavutska
Age:
63
|
Chief
Financial Officer
|
September
11, 2013
|
Present:
Chief Financial Officer of the
Company from September 13, 2013 to present.
|
Brigitte
McArthur
Age:
57
|
Corporate
Secretary
|
November
15, 2019
|
Present
:
Corporate Secretary of the Company
from November 15, 2019 to present.
President and Director
of RJL Consultant Ltd. from November 2006 to
present.
Former:
Corporate Secretary of
Nevsun Resources Ltd. from March 2018 to January 2019; and Admin,
Officer I Corp. Secretary Dept. of HSBC Bank Canada from August
2015 to March 2018.
|
|
|
|
|
|
|
Non-equity incentive
plan compensation
($)
|
|
|
|
|
|
Name and Position
|
Year
|
Salary
($)
|
Share based awards
($)
|
Option-based awards
(1)
($)
|
Annual
incentive
plans
|
Long-term
incentive
plans
|
Pension
value
($)
|
All other
compensation
($)
(4)
|
Total
compensation
($)
|
|
John Lee
(2)(10)
Executive
Chairman, Chief Executive Officer & Director
|
2020
2019
2018
|
Nil
Nil
Nil
|
Nil
320,000
(11)
Nil
|
174,476
21,908
(3)
(6)
80,064
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
426,792
(5)
377,370
(5)
406,468
(5)
|
601,268
719,278
486,532
|
|
Irina Plavutska
CFO
|
2020
2019
2018
|
145,200
143,152
118,500
|
Nil
40,000
(11)
Nil
|
43,619
7,303
(3)
17,617
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
6,792
6,370
5,424
|
195,611
196,825
141,541
|
|
Danniel Oosterman
(6)
Vice-President
Exploration
|
2020
2019
2018
|
151,800
138,000
108,015
|
Nil
40,000
(11)
Nil
|
43,619
12,342
(3)
42,192
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
195,419
190,342
150,207
|
|
Ronald Espell
(7)
VP,
Environment and Sustainability
|
2020
2019
2018
|
335,317
331,674
Nil
|
Nil
60,000
(11)
Nil
|
95,213
7,303
(3)
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
19,603
29,548
Nil
|
450,134
428.525
Nil
|
|
Joaquin Merino-Marquez
(8)
VP,
South American Operation
|
2020
2019
2018
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
96,124
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
208,728
Nil
Nil
|
304,852
Nil
Nil
|
|
Michael Doolin
(2) (9)
Former CEO & COO
|
2020
2019
2018
|
259,021
298,469
Nil
|
Nil
265,000
(11)
Nil
|
75,676
74,387
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
6,526
10,672
Nil
|
341,224
648,528
Nil
|
|
|
|
|
|
Year ended December 31,
|
||
|
|
|
|
|
2020
|
2019
|
2018
|
|
Risk-free
interest rate
|
|
|
|
1.46%
|
1.54%
|
1.77%
|
|
Expected
life of options in years
|
|
|
4.06
|
4.45
|
4.40
|
|
|
Expected
volatility
|
|
|
|
132.47%
|
132.75%
|
135.71%
|
|
Expected
dividend yield
|
|
|
|
Nil
|
Nil
|
Nil
|
|
Expected
forfeiture rate
|
|
|
|
12%
|
12%
|
12%
|
|
Weighted
average fair value of options granted during the
period
|
$0.30
|
$0.31
|
$0.32
|
|||
|
Name
|
Fees Earned ($)
|
Share-Based
Awards
($)
|
Option-Based
Awards
($)
(4)
|
Non-equity Incentive
Plan Compensation
|
Pension
Value
|
All other
Compensation ($)
|
Total ($)
|
|
Greg
Hall
|
26,800
|
Nil
|
21,810
|
Nil
|
Nil
|
Nil
|
48,610
|
|
Masa
Igata
|
20,100
|
Nil
|
21,810
|
Nil
|
Nil
|
Nil
|
41,910
|
|
Marc
Leduc
|
19,100
|
Nil
|
21,810
|
Nil
|
Nil
|
Nil
|
40,910
|
|
Ronald
Clayton
(1)
|
11,100
|
Nil
|
45,406
|
Nil
|
Nil
|
Nil
|
56,506
|
|
David
H. Smith
(2)
|
7,500
|
Nil
|
20,638
|
Nil
|
Nil
|
Nil
|
28,138
|
|
Name and Title
|
Common
Shares
Held
|
Percentage of Common Shares as at March 12, 2021 (%)
|
Stock Options Granted
|
Exercise Price of Stock Options ($)
|
Date of Expiration (Stock Options)
|
|
John
Lee,
Chief
Executive Officer and Executive Chairman
|
9,610,211
(1)
|
4.8
|
500,000
|
0.20
|
2-Jun-21
|
|
|
|
|
300,000
|
0.49
|
12-Jan-22
|
|
|
|
|
550,000
|
0.33
|
12-Jun-22
|
|
|
|
|
680,000
|
0.35
|
1-Sep-22
|
|
|
|
|
400,000
|
0.28
|
6-Apr-23
|
|
|
|
|
350,000
|
0.33
|
17-Oct-23
|
|
|
|
|
700,000
|
0.20
|
29-Jul-24
|
|
|
|
|
300,000
|
0.44
|
1-Nov-24
|
|
|
|
|
800,000
|
0.22
|
4-May-25
|
|
Greg
Hall, Director
|
183,092
|
*
|
120,000
|
0.20
|
2-Jun-21
|
|
|
|
|
50,000
|
0.49
|
12-Jan-22
|
|
|
|
|
50,000
|
0.33
|
12-Jun-22
|
|
|
|
|
50,000
|
0.35
|
1-Sep-22
|
|
|
|
|
40,000
|
0.28
|
6-Apr-23
|
|
|
|
|
50,000
|
0.33
|
17-Oct-23
|
|
|
|
|
120,000
|
0.20
|
29-Jul-24
|
|
|
|
|
80,000
|
0.44
|
1-Nov-24
|
|
|
|
|
100,000
|
0.22
|
4-May-25
|
|
Marc
Leduc, Director
|
23,585
|
*
|
150,000
|
0.20
|
29-Jul-24
|
|
|
|
|
80,000
|
0.44
|
1-Nov-24
|
|
|
|
|
100,000
|
0.22
|
4-May-25
|
|
Masa
Igata, Director
|
826,348
(2)
|
*
|
120,000
|
0.20
|
2-Jun-21
|
|
|
|
|
70,000
|
0.49
|
12-Jan-22
|
|
|
|
|
50,000
|
0.33
|
12-Jun-22
|
|
|
|
|
50,000
|
0.35
|
1-Sep-22
|
|
|
|
|
40,000
|
0.28
|
6-Apr-23
|
|
|
|
|
50,000
|
0.33
|
17-Oct-23
|
|
|
|
|
100,000
|
0.20
|
29-Jul-24
|
|
|
|
|
80,000
|
0.44
|
1-Nov-24
|
|
|
|
|
100,000
|
0.22
|
4-May-25
|
|
David
H. Smith, Director
|
0
|
*
|
50,000
|
0.20
|
2-Jun-21
|
|
|
|
|
120,000
|
0.50
|
17-Aug-25
|
|
Ronald
Espell, Vice-President,
Environment
and Sustainability
|
150,000
|
*
|
200,000
|
0.20
|
29-Jul-24
|
|
|
|
|
100,000
|
0.44
|
1-Nov-24
|
|
|
|
|
200,000
|
0.22
|
4-May-25
|
|
|
|
|
300,000
|
0.50
|
17-Aug-25
|
|
Name and Title
|
Common
Shares
Held
|
Percentage of Common Shares as at March 12, 2021 (%)
|
Stock Options Granted
|
Exercise Price of Stock Options ($)
|
Date of Expiration (Stock Options)
|
|
Danniel
Oosterman, Vice-President, Exploration
|
101,531
|
*
|
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
|
|
|
|
|
200,000
|
0.22
|
4-May-25
|
|
Joaquin Merino-Marquez, Vice-Président,
South American Operations
|
10,000
|
*
|
200,000
|
0.44
|
1-Nov-24
|
|
|
|
|
250,000
|
0.22
|
4-May-25
|
|
|
|
|
300,000
|
0.50
|
17-Aug-25
|
|
Irina
Plavutska, Chief Financial Officer
|
0
|
*
|
70,000
|
0.49
|
12-Jan-22
|
|
|
|
|
37,500
|
0.28
|
6-Apr-23
|
|
|
|
|
50,000
|
0.33
|
17-Oct-23
|
|
|
|
|
50,000
|
0.20
|
29-Jul-24
|
|
|
|
|
100,000
|
0.44
|
1-Nov-24
|
|
|
|
|
200,000
|
0.22
|
4-May-25
|
|
Brigitte
McArthur, Corporate Secretary
|
6,000
|
*
|
100,000
|
0.33
|
15-Nov-24
|
|
TOTAL
|
10,084,419
|
5.04%
|
9.227.500
|
|
|
|
|
Year
Ended
December
31,
2020
|
Year
Ended
December
31,
2019
|
Year
Ended
December
31,
2018
|
|
Directors and
officers
|
$
1,536,167
|
$
1,685,242
|
$
1,265,152
|
|
Linx Partners
Ltd.
|
740,000
|
371,000
|
401,044
|
|
MaKevCo Consulting
Inc.
|
32,800
|
21,400
|
21,200
|
|
Sophir Asia
Ltd.
|
26,100
|
19,600
|
19,100
|
|
TOTAL
|
$
2,335,067
|
$
2,097,242
|
$
1,706,496
|
|
|
Year
Ended
December
31,
2020
|
Year
Ended
December
31,
2019
|
Year
Ended
December
31,
2018
|
|
Consulting and
management fees
|
$
370,000
|
$
218,500
|
$
268,456
|
|
Directors’
fees
|
108,600
|
103,805
|
70,378
|
|
Mineral
properties
|
1,387,067
|
1,171,585
|
631,610
|
|
Salaries
|
469,400
|
603,352
|
736,052
|
|
TOTAL
|
$
2,335,067
|
$
2,097,242
|
$
1,706,496
|
|
YEAR
|
TSX
($) HIGH
|
TSX
($) LOW
|
|
December
31, 2020
|
0.55
|
0.10
|
|
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
|
|
|
Year
Ended
December
31,
2020
(4)
|
Year
Ended
December
31,
2019
|
Year
Ended
December
31,
2018
|
|
Audit Fees
(1)
|
$
86,037
|
$
100,000
|
$
100,000
|
|
Audit-Related Fees
(2)
|
21,000
|
Nil
|
52,340
|
|
Tax Fees
(3)
|
15,950
|
20,000
|
13,000
|
|
All Other
Fees
|
20,000
|
Nil
|
Nil
|
|
TOTAL
|
$
146,787
|
$
120,000
|
$
165,340
|
|
|
|
SILVER ELEPHANT MINING CORP.
|
|
Date:
March 12, 2021
|
By:
|
/s/
John Lee
|
|
|
|
John
Lee
|
|
|
|
Chief
Executive 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
|
16
|
|
7
|
SEGMENTED INFORMATION
|
21
|
|
8
|
CASH AND CASH EQUIVALENTS
|
21
|
|
9
|
RECEIVABLES
|
22
|
|
10
|
PREPAID EXPENSES
|
22
|
|
11
|
MARKETABLE SECURITIES
|
22
|
|
12
|
RIGHT-OF-USE ASSET
|
22
|
|
13
|
EQUIPMENT
|
23
|
|
14
|
MINERAL PROPERTIES
|
25
|
|
15
|
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
|
30
|
|
16
|
LEASE LIABILITY
|
31
|
|
17
|
PROVISION FOR CLOSURE AND RECLAMATION
|
31
|
|
18
|
TAX PROVISION
|
32
|
|
19
|
SHARE CAPITAL
|
33
|
|
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
|
CONTINGENCIES
|
42
|
|
27
|
EVENTS AFTER THE REPORTING DATE
|
43
|
|
“John Lee”
|
“
Irina
Plavutska
”
|
|
----------------------------------------------------
|
---------------------------------------------------
|
|
John
Lee, Chief Executive Officer
|
Irina
Plavutska, Chief Financial Officer
|
|
|
|
|
Vancouver,
Canada
|
Chartered
Professional Accountants
|
|
As at
|
|
December
31,
|
December
31,
|
December
31,
|
|
|
Notes
|
2020
|
2019
|
2018
|
|
Assets
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
Cash
|
8
|
$
7,608,149
|
$
3,017,704
|
$
5,304,097
|
|
Receivables
|
9
|
75,765
|
246,671
|
36,399
|
|
Prepaid
expenses
|
10
|
114,717
|
135,767
|
123,272
|
|
|
|
7,798,631
|
3,400,142
|
5,463,768
|
|
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
|
18,430
|
50,023
|
-
|
|
Equipment
|
13
|
153,800
|
159,484
|
101,162
|
|
Mineral
properties
|
14
|
31,806,594
|
23,782,884
|
3,643,720
|
|
|
|
$
39,833,010
|
$
27,448,088
|
$
9,264,205
|
|
Liabilities
and Equity (Deficiency)
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
Accounts payable
and accrued liabilities
|
15
|
$
1,759,163
|
$
2,420,392
|
$
1,636,786
|
|
Lease
liability
|
16
|
20,533
|
32,285
|
-
|
|
|
|
1,779,696
|
2,452,677
|
1,636,786
|
|
Non-current
liabilities
|
|
|
|
|
|
Lease
liability
|
16
|
-
|
20,533
|
-
|
|
Provision for
closure and reclamation
|
17
|
695,257
|
266,790
|
265,239
|
|
Tax
provision
|
18
|
-
|
-
|
8,121,918
|
|
|
|
2,474,953
|
2,740,000
|
10,023,943
|
|
Equity
(Deficiency)
|
|
|
|
|
|
Share
capital
|
19
|
197,612,182
|
181,129,012
|
173,819,546
|
|
Reserves
|
19
|
24,852,022
|
24,058,336
|
23,413,830
|
|
Deficit
|
|
(185,106,147
)
|
(180,479,260
)
|
(197,993,114
)
|
|
|
|
37,358,057
|
24,708,088
|
(759,738
)
|
|
|
|
$
39,833,010
|
$
27,448,088
|
$
9,264,205
|
|
Approved
on behalf of the Board:
|
|||||
|
"John Lee"
|
|
|
|
|
"Greg Hall"
|
|
John
Lee, Director
|
|
|
|
|
Greg
Hall, Director
|
|
|
|
Years
Ended December 31,
|
||
|
|
Notes
|
2020
|
2019
|
2018
|
|
General
and Administrative Expenses
|
|
|
|
|
|
Advertising and
promotion
|
|
$
541,029
|
$
794,182
|
$
471,230
|
|
Consulting and
management fees
|
22
|
570,356
|
251,552
|
255,610
|
|
Depreciation and
accretion
|
|
41,116
|
65,157
|
28,024
|
|
Director
fees
|
22
|
108,600
|
103,805
|
70,378
|
|
Insurance
|
|
100,948
|
93,661
|
55,546
|
|
Office and
administration
|
|
136,274
|
123,904
|
137,289
|
|
Professional
fees
|
|
321,355
|
228,594
|
428,884
|
|
Salaries and
benefits
|
23
|
530,065
|
760,182
|
827,168
|
|
Share-based
payments
|
19
|
770,617
|
707,802
|
553,430
|
|
Stock exchange and
shareholder services
|
|
180,433
|
139,908
|
239,319
|
|
Travel and
accommodation
|
|
93,323
|
236,815
|
231,505
|
|
|
|
(3,394,116
)
|
(3,505,562
)
|
(3,298,383
)
|
|
Other
Items
|
|
|
|
|
|
Costs in excess of
recovered coal
|
13
|
(590,204
)
|
(120,354
)
|
(94,335
)
|
|
Foreign exchange
loss
|
|
(64,841
)
|
(443,203
)
|
(412,663
)
|
|
(Impairment)/recovery
of mineral property
|
14
|
-
|
13,708,200
|
(13,994,970
)
|
|
Impairment of
prepaid expenses
|
10
|
(121,125
)
|
(51,828
)
|
(26,234
)
|
|
Impairment of
equipment
|
13
|
-
|
-
|
(425,925
)
|
|
Impairment of
receivables
|
9
|
(470,278
)
|
(16,304
)
|
(21,004
)
|
|
Loss on sale of
marketable securities
|
|
-
|
-
|
(91,890
)
|
|
(Loss)/gain on sale
of equipment
|
|
13,677
|
(9,795
)
|
-
|
|
Gain on debt
settlement
|
23, 26
|
-
|
7,952,700
|
50,000
|
|
Other
income
|
|
-
|
-
|
130,936.00
|
|
|
|
(1,232,771
)
|
21,019,416
|
(14,886,085
)
|
|
Gain/(Loss)
for Year
|
|
(4,626,887
)
|
17,513,854
|
(18,184,468
)
|
|
Fair value loss on
marketable securities
|
|
-
|
-
|
(81,000
)
|
|
Reclassification
adjustment for realized loss
|
|
|
|
|
|
marketable
securities
|
|
-
|
-
|
68,840
|
|
Comprehensive
Gain/(Loss) for Year
|
|
$
(4,626,887
)
|
$
17,513,854
|
$
(18,196,628
)
|
|
Gain/(Loss)
Per Common Share,
|
|
|
|
|
|
basic
|
|
$
(0.03
)
|
$
0.17
|
$
(0.23
)
|
|
diluted
|
|
$
(0.03
)
|
$
0.17
|
$
(0.23
)
|
|
Weighted
Average Number of Common Shares Outstanding,
|
|
|
|
|
|
basic
|
|
137,901,802
|
102,208,111
|
78,445,396
|
|
diluted
|
|
137,901,802
|
102,398,145
|
78,443,396
|
|
|
Number of
Shares
|
Share
Capital
|
Reserves
|
Accumulated Other
Comprehensive Income (loss)
|
Deficit
|
Total Equity
(Deficiency)
|
|
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
|
|
Private placements,
net of share issue costs
|
38,200,000
|
10,247,206
|
-
|
-
|
-
|
10,247,206
|
|
Finders
units
|
156,900
|
(24,000
)
|
24,000
|
-
|
-
|
-
|
|
Broker
warrants
|
-
|
(226,917
)
|
226,917
|
-
|
-
|
-
|
|
Shares issued for
property acquisition
|
4,000,000
|
2,000,000
|
-
|
-
|
-
|
2,000,000
|
|
Exercise of stock
options
|
1,233,750
|
572,659
|
(272,847
)
|
-
|
-
|
299,812
|
|
Exercise of
warrants
|
14,027,670
|
3,273,822
|
(166,628
)
|
-
|
-
|
3,107,194
|
|
Bonus
shares
|
1,601,000
|
640,400
|
-
|
-
|
-
|
640,400
|
|
Share-based
payments
|
-
|
-
|
982,244
|
-
|
-
|
982,244
|
|
Loss for the
year
|
-
|
-
|
-
|
-
|
(4,626,887
)
|
(4,626,887
)
|
|
Balance,
December 31, 2020
|
180,518,828
|
$
197,612,182
|
$
24,852,022
|
-
|
$
(185,106,147
)
|
$
37,358,057
|
|
|
Years
Ended December 31,
|
||
|
|
2020
|
2019
|
2018
|
|
|
|
|
|
|
Operating
Activities
|
|
|
|
|
Net gain/(loss) for
year
|
$
(4,626,887
)
|
$
17,513,854
|
$
(18,184,468
)
|
|
Adjustments to
reconcile net loss to net cash flows:
|
|
|
|
|
Depreciation and
accretion
|
64,387
|
65,157
|
28,024
|
|
Share-based
payments
|
770,617
|
707,802
|
553,430
|
|
Unrealized foreign
exchange (gain)/loss
|
-
|
(169,218
)
|
580,902
|
|
Share compensation
for services
|
720,900
|
356,003
|
350,000
|
|
(Impairment)/recovery
of mineral property
|
-
|
(13,708,200
)
|
13,994,970
|
|
Impairment of
prepaid expenses
|
121,125
|
51,828
|
26,234
|
|
Impairment of
equipment
|
-
|
-
|
425,925
|
|
Impairment of
receivables
|
470,278
|
16,304
|
21,004
|
|
Loss on sale of
marketable securities
|
-
|
-
|
91,890
|
|
(Loss)/gain on sale
of equipment
|
13,677
|
9,795
|
-
|
|
Change in estimate
reclamation provision
|
405,196
|
-
|
-
|
|
Gain on debt
settlement
|
-
|
(7,952,700
)
|
-
|
|
|
(2,060,707
)
|
(3,109,375
)
|
(2,112,089
)
|
|
Changes to working
capital items
|
|
|
|
|
Receivables
|
(299,372
)
|
(196,079
)
|
(22,750
)
|
|
Prepaid expenses
and reclamation deposits
|
(100,075
)
|
(29,323
)
|
(8,896
)
|
|
Accounts payable
and accrued liabilities
|
(88,888
)
|
659,264
|
(482,952
)
|
|
|
(488,335
)
|
433,862
|
(514,598
)
|
|
Cash
Used in Operating Activities
|
(2,549,042
)
|
(2,675,513
)
|
(2,626,687
)
|
|
|
|
|
|
|
Investing
Activities
|
|
|
|
|
Net
(purchases)/proceeds from marketable securities
|
-
|
-
|
101,550
|
|
Proceeds
on sale of equipment
|
50,695
|
-
|
-
|
|
Purchase of
equipment
|
(111,592
)
|
(113,564
)
|
(120,416
)
|
|
Mineral property
expenditures
|
(6,336,166
)
|
(6,123,401
)
|
(3,609,896
)
|
|
Cash
Used in Investing Activities
|
(6,397,063
)
|
(6,236,965
)
|
(3,628,762
)
|
|
|
|
|
|
|
Financing
Activities
|
|
|
|
|
Proceeds from share
issuance, net of share issue costs
|
10,201,706
|
6,237,791
|
6,096,621
|
|
Proceeds from
exercise of stock options
|
299,812
|
174,250
|
24,150
|
|
Proceeds from
exercise of warrants
|
3,072,194
|
250,572
|
1,338,167
|
|
Lease
payments
|
(37,162
)
|
(36,528
)
|
-
|
|
Cash
Provided by Financing Activities
|
13,536,550
|
6,626,085
|
7,458,938
|
|
Net Decrease in
Cash
|
4,590,445
|
(2,286,393
)
|
1,203,489
|
|
Cash - beginning of
year
|
3,017,704
|
5,304,097
|
4,100,608
|
|
Cash - end of
year
|
$
7,608,149
|
$
3,017,704
|
$
5,304,097
|
|
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, 2020
|
||||
|
|
Canada
|
USA
|
Mongolia
|
Bolivia
|
Total
|
|
Reclamation
deposits
|
$
-
|
$
-
|
$
21,055
|
$
-
|
$
21,055
|
|
Equipment
|
9,729
|
80,401
|
2,790
|
60,880
|
153,800
|
|
Mineral
properties
|
-
|
13,290,081
|
-
|
18,516,513
|
31,806,594
|
|
|
$
9,729
|
$
13,370,482
|
$
23,845
|
$
18,577,393
|
$
31,981,449
|
|
|
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, 2020
|
December
31, 2019
|
December
31, 2018
|
|
Cash
|
$
7,608,149
|
$
3,017,704
|
$
5,304,097
|
|
Restricted
cash equivalents
|
34,500
|
34,500
|
34,500
|
|
|
$
7,642,649
|
$
3,052,204
|
$
5,338,597
|
|
|
December
31, 2020
|
December
31, 2019
|
December
31, 2018
|
|
Input
tax recoverable
|
$
73,804
|
$
20,741
|
$
36,399
|
|
Trade
receivable
|
1,961
|
195,433
|
-
|
|
Subscriptions
receivable
|
-
|
30,497
|
-
|
|
|
$
75,765
|
$
246,671
|
$
36,399
|
|
|
December
31, 2020
|
December
31, 2019
|
December
31, 2018
|
|
General
|
$
26,759
|
$
44,613
|
$
47,215
|
|
Insurance
|
69,096
|
59,815
|
57,883
|
|
Environmental
and taxes
|
6,850
|
6,850
|
8,789
|
|
Rent
|
12,012
|
24,489
|
9,385
|
|
|
$
114,717
|
$
135,767
|
$
123,272
|
|
Marketable
securities
|
2020
|
2019
|
2018
|
|
Balance,
beginning of year
|
$
-
|
$
-
|
205600
|
|
Additions
|
-
|
-
|
60940
|
|
Disposals
|
-
|
-
|
(162,490
)
|
|
Realized
loss on disposal
|
-
|
-
|
(91,890
)
|
|
Unrealized
gain/(loss) on market-to-market
|
-
|
-
|
(12,160
)
|
|
Balance,
end of year
|
$
-
|
$
-
|
$
-
|
|
Initial
recognition, January 1, 2019
|
$
81,617
|
|
Additions
|
-
|
|
Depreciation
|
(31,594
)
|
|
Balance
at December 31, 2019
|
$
50,023
|
|
Depreciation
|
(31,593
)
|
|
Balance
at December 31, 2020
|
$
18,430
|
|
|
Computer
|
Furniture
&
|
|
Mining
|
|
|
|
Equipment
|
Equipment
|
Vehicles
|
Equipment
|
Total
|
|
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/(Disposals)
|
-
|
-
|
46,914
|
-
|
46,914
|
|
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
|
|
Cost
|
|
|
|
|
|
|
Balance,
December 31, 2019
|
$
103,254
|
$
278,845
|
$
219,606
|
$
24,476
|
$
626,181
|
|
Additions
|
-
|
-
|
111,592
|
-
|
111,592
|
|
Disposals
|
(1,326
)
|
-
|
(76,803
)
|
-
|
(78,129
)
|
|
Balance,
December 31, 2020
|
$
101,928
|
$
278,845
|
$
254,395
|
$
24,476
|
$
659,644
|
|
Accumulated depreciation
|
|
|
|
|
|
|
Balance,
December 31, 2019
|
$
98,803
|
$
245,869
|
$
114,642
|
$
7,383
|
$
466,697
|
|
Disposals
|
-
|
-
|
(12,431
)
|
-
|
(12,431
)
|
|
Depreciation
for year
|
2,003
|
6,243
|
40,161
|
3,171
|
51,578
|
|
Balance,
December 31, 2020
|
$
100,806
|
$
252,112
|
$
142,372
|
$
10,554
|
$
505,844
|
|
Carrying amount at December 31, 2020
|
$
1,122
|
$
26,733
|
$
112,023
|
$
13,922
|
$
153,800
|
|
|
Pulacayo
|
Gibellini
|
Sunawayo
|
Triunfo
|
Chandgana
Tal
|
Khavtgai
Uul
|
Total
|
|
Balance, December 31, 2017
|
$
12,809,550
|
$
490,356
|
$
-
|
$
-
|
$
-
|
$
-
|
$
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
|
51,112
|
1,509,587
|
-
|
-
|
-
|
-
|
1,560,699
|
|
Personnel,
camp and general
|
847,538
|
831,023
|
-
|
-
|
20,590
|
3,741
|
1,702,892
|
|
|
898,650
|
2,727,759
|
-
|
-
|
21,861
|
264,909
|
3,913,179
|
|
Impairment
|
(13,708,200
)
|
-
|
-
|
-
|
(21,861
)
|
(264,909
)
|
(13,994,970
)
|
|
Balance, December 31, 2018
|
$
-
|
$
3,643,720
|
$
-
|
$
-
|
$
-
|
$
-
|
$
3,643,720
|
|
Additions:
|
|
|
|
|
|
|
|
|
Acquisition
cost
|
$
-
|
$
-
|
$
-
|
$
-
|
$
-
|
$
-
|
$
-
|
|
Deferred
exploration costs:
|
|
|
|
|
|
|
|
|
Licenses,
tax, and permits
|
6,239
|
286,158
|
-
|
-
|
-
|
-
|
292,397
|
|
Geological
and consulting
|
964,716
|
3,200,773
|
-
|
-
|
-
|
-
|
4,165,489
|
|
Personnel,
camp and general
|
503,071
|
1,470,007
|
-
|
-
|
-
|
-
|
1,973,078
|
|
|
1,474,026
|
4,956,939
|
-
|
-
|
-
|
-
|
6,430,965
|
|
Impairment
Recovery
|
13,708,200
|
-
|
-
|
-
|
-
|
-
|
13,708,200
|
|
Balance, December 31, 2019
|
$
15,182,226
|
$
8,600,658
|
$
-
|
$
-
|
$
-
|
$
-
|
$
23,782,885
|
|
Additions:
|
|
|
|
|
|
|
|
|
Acquisition
cost
|
$
-
|
$
2,253,566
|
$
396,936
|
$
135,676
|
$
-
|
$
-
|
$
2,786,178
|
|
Deferred
exploration costs:
|
|
|
|
|
|
|
|
|
Licenses,
tax, and permits
|
5,733
|
348,165
|
-
|
-
|
-
|
-
|
353,898
|
|
Geological
and consulting
|
1,767,089
|
897,085
|
116,152
|
327,989
|
-
|
-
|
3,108,315
|
|
Personnel,
camp and general
|
584,712
|
1,190,607
|
-
|
-
|
-
|
-
|
1,775,319
|
|
|
2,357,534
|
2,435,857
|
116,152
|
327,989
|
-
|
-
|
5,237,531
|
|
Balance, December 31, 2020
|
$
17,539,760
|
$
13,290,081
|
$
513,088
|
$
463,665
|
$
-
|
$
-
|
$
31,806,594
|
|
|
Year
Ended December 31,
|
||
|
|
2020
|
2019
|
2018
|
|
Trade
accounts payable
|
$
1,717,977
|
$
2,420,392
|
$
1,636,786
|
|
Accrued
liabilities
|
41,186
|
-
|
-
|
|
|
$
1,759,163
|
$
2,420,392
|
$
1,636,786
|
|
Lease
liability
|
|
|
Initial
recognition, January 1, 2019
|
$
81,617
|
|
Cash
flows:
|
|
|
Lease
payments for year
|
(36,528
)
|
|
Non-cash
changes:
|
|
|
Accretion
expenses for year
|
7,729
|
|
Balance
at December 31, 2019
|
$
52,818
|
|
|
|
|
Cash
flows:
|
|
|
Lease
payments for year
|
(37,162
)
|
|
Non-cash
changes:
|
|
|
Accretion
expenses for year
|
4,877
|
|
Balance
at December 31, 2020
|
20,533
|
|
|
December 31,
2020
|
December 31,
2019
|
December 31,
2018
|
|
Balance, beginning
of year
|
$
266,790
|
$
265,239
|
$
244,323
|
|
Change in
estimate
|
405,196
|
-
|
-
|
|
Accretion
|
23,271
|
1,551
|
20,916
|
|
Balance, end of
year
|
$
695,257
|
$
266,790
|
$
265,239
|
|
|
2020
|
2019
|
2018
|
|
|
|
|
|
|
Income (loss) for
the year
|
$
(4,626,887
)
|
$
17,513,854
|
$
(18,184,469
)
|
|
|
|
|
|
|
Expected income tax
(recovery)
|
$
(1,249,000
)
|
$
4,729,000
|
$
(4,910,000
)
|
|
Change in
statutory, foreign tax, foreign exchange rates and
other
|
117,000
|
(529,000
)
|
389,000
|
|
Permanent
differences
|
269,000
|
(4,861,000
)
|
3,833,000
|
|
Share issue
cost
|
(250,000
)
|
(103,000
)
|
(151,000
)
|
|
Adjustment to prior
years provision versus statutory tax returns and expiry of
non-capital losses
|
404,000
|
1,205,000
|
12,000
|
|
Change in
unrecognized deductible temporary differences
|
709,000
|
(441,000
)
|
827,000
|
|
Total
income tax expense (recovery)
|
$
-
|
$
-
|
$
-
|
|
|
2020
|
Expiry
Date Range
|
2019
|
Expiry
Date Range
|
2018
|
Expiry
Date Range
|
|
Temporary
Differences
|
|
|
|
|
|
|
|
Exploration and
evaluation assets
|
$
6,284,000
|
No expiry
date
|
$
6,135,000
|
No expiry
date
|
$
19,625,000
|
No expiry
date
|
|
Investment tax
credit
|
23,000
|
2029
|
23,000
|
2029
|
23,000
|
2029
|
|
Property
and equipment
|
1,547,000
|
No expiry
date
|
1,242,000
|
No expiry
date
|
1,138,000
|
No expiry
date
|
|
Share issue
costs
|
1,212,000
|
2041 to
2044
|
747,000
|
2040 to
2043
|
644,000
|
2039 to
2042
|
|
Asset retirement
obligation
|
695,000
|
No expiry
date
|
267,000
|
No expiry
date
|
265,000
|
No expiry
date
|
|
Allowable capital
losses
|
4,150,000
|
No expiry
date
|
5,864,000
|
No expiry
date
|
6,607,000
|
No expiry
date
|
|
Non-capital
losses available for future periods
|
30,569,000
|
2023 to
2040
|
27,024,000
|
2023 to
2039
|
24,109,000
|
2030 to
2038
|
|
Canada
|
30,015,000
|
2029 to
2040
|
26,980,000
|
2029 to
2039
|
21,402,000
|
2029 to
2038
|
|
Mongolia
|
554,000
|
2023 to
2028
|
44,000
|
2023 to
2027
|
-
|
2023 to
2026
|
|
|
Number
of Options
|
Weighted
Average Exercise Price
|
|
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,
December 31, 2019
|
9,577,500
|
$
0.31
|
|
Granted
|
3,820,000
|
$
0.28
|
|
Expired
|
(90,000
)
|
$
0.50
|
|
Cancelled
|
(1,801,250
)
|
$
0.30
|
|
Exercised
|
(1,233,750
)
|
$
0.24
|
|
Outstanding,
December 31, 2020
|
10,272,500
|
$
0.31
|
|
Exercise
|
Expiry
|
Options
Outstanding
|
Exercisable
|
Unvested
|
|
Price
|
Date
|
December
31, 2020
|
||
|
$
0.50
|
August
17, 2025
|
720,000
|
90,000
|
630,000
|
|
$
0.22
|
May
4, 2025
|
2,200,000
|
825,000
|
1,375,000
|
|
$
0.33
|
November
15, 2024
|
100,000
|
62,500
|
37,500
|
|
$
0.50
|
November
1, 2024
|
1,100,000
|
687,500
|
412,500
|
|
$
0.20
|
July
29, 2024
|
1,475,000
|
1,106,250
|
368,750
|
|
$
0.33
|
October
17, 2023
|
620,000
|
620,000
|
-
|
|
$
0.28
|
April
6, 2023
|
612,500
|
612,500
|
-
|
|
$
0.31
|
February
20, 2023
|
200,000
|
200,000
|
-
|
|
$
0.35
|
September
1, 2022
|
880,000
|
880,000
|
-
|
|
$
0.33
|
June
12, 2022
|
805,000
|
805,000
|
-
|
|
$
0.49
|
January
12, 2022
|
620,000
|
620,000
|
-
|
|
$
0.20
|
June
2, 2021
|
940,000
|
940,000
|
-
|
|
|
10,272,500
|
7,448,750
|
2,823,750
|
|
|
|
Year
ended December 31,
|
||
|
|
2020
|
2019
|
2018
|
|
Risk-free
interest rate
|
1.46
%
|
1.54
%
|
1.77
%
|
|
Expected
life of options in years
|
4.06
|
4.45
|
4.4
|
|
Expected
volatility
|
132.47
%
|
132.75
%
|
135.71
%
|
|
Expected
dividend yield
|
Nil
|
Nil
|
Nil
|
|
Expected
forfeiture rate
|
12
%
|
|
12
%
|
|
Weighted
average fair value of options granted during the year
|
$
0.30
|
$
0.31
|
$
0.32
|
|
|
Year
Ended December 31,
|
||
|
|
2020
|
2019
|
2018
|
|
Consolidated
Statement of Operations
|
|
|
|
|
Share
based payments
|
770,617
|
707,802
|
553,430
|
|
|
$
770,617
|
$
707,802
|
$
553,430
|
|
Consolidated
Statement of Financial Position
|
|
|
|
|
Gibellini
exploration
|
124,855
|
79,888
|
87,186
|
|
Pulacayo
exploration
|
86,772
|
39,139
|
117,871
|
|
|
211,627
|
119,027
|
205,057
|
|
Total
share-based payments
|
$
982,244
|
$
826,829
|
$
758,487
|
|
|
Number
of Warrants
|
Weighted
Average Exercise Price
|
|
Outstanding,
December 31, 2018
|
27,318,027
|
$
0.15
|
|
Exercised
|
(651,430
)
|
$
0.38
|
|
Outstanding,
December 31, 2019
|
26,666,597
|
$
0.15
|
|
Issued
|
16,691,900
|
$
0.18
|
|
Expired
|
(2,759,760
)
|
$
0.48
|
|
Exercised
|
(14,027,670
)
|
$
0.21
|
|
Outstanding,
December 31, 2020
|
26,571,067
|
$
0.21
|
|
Exercise
Price
|
Expiry
Date
|
Number
of warrants at December 31, 2020
|
|
$
0.40
|
November
24, 2021
|
1,335,000
|
|
$
0.16
|
May
20, 2023
|
4,962,000
|
|
$
0.16
|
May
1, 2023
|
4,994,900
|
|
$
0.26
|
June
13, 2022
|
521,590
|
|
$
0.26
|
April
12, 2022
|
1,032,500
|
|
$
0.26
|
January
13, 2022
|
499,990
|
|
$
0.26
|
August
29, 2021
|
1,013,670
|
|
$
0.26
|
August
13, 2021
|
198,237
|
|
$
0.26
|
July
6, 2021
|
3,863,180
|
|
$
0.26
|
June
2, 2021
|
7,500,000
|
|
$
0.26
|
January
25, 2021
|
650,000
|
|
|
26,571,067
|
|
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
Financial
assets
|
|
|
|
|
|
Cash,
December 31, 2020
|
$
7,608,149
|
$
-
|
$
-
|
$
7,608,149
|
|
Cash,
December 31, 2019
|
$
3,017,704
|
$
-
|
$
-
|
$
3,017,704
|
|
Cash,
December 31, 2018
|
$
5,304,097
|
$
-
|
$
-
|
$
5,304,097
|
|
|
December
31, 2020
|
December
31, 2019
|
December
31, 2018
|
|
Fair
value through profit or loss
|
|
|
|
|
Cash
|
$
7,608,149
|
$
3,017,704
|
$
5,304,097
|
|
Amortized
cost
|
|
|
|
|
Receivables
|
$
75,765
|
$
246,671
|
$
36,399
|
|
Restricted
cash equivalents
|
$
34,500
|
$
34,500
|
$
34,500
|
|
|
$
7,718,414
|
$
3,298,875
|
$
5,374,996
|
|
Amortized
cost
|
|
|
|
|
Accounts
payable
|
$
1,717,977
|
$
2,420,392
|
$
1,636,786
|
|
|
0 to 6
months
|
6 to 12
months
|
Total
|
|
Accounts
payable and accrued liabilities
|
|
|
|
|
As
at December 31, 2020
|
$
1,759,163
|
$
-
|
$
1,759,163
|
|
As
at December 31, 2019
|
$
2,420,392
|
$
-
|
$
2,420,392
|
|
As
at December 31, 2018
|
$
1,636,786
|
$
-
|
$
1,636,786
|
|
|
Year
Ended December 31,
|
||
|
Related
parties
|
2020
|
2019
|
2018
|
|
Directors
and officers
|
$
1,536,167
|
$
1,685,242
|
$
1,265,152
|
|
Linx
Partners Ltd.
|
740,000
|
371,000
|
401,044
|
|
MaKevCo
Consulting Inc.
|
32,800
|
21,400
|
21,200
|
|
Sophir
Asia Ltd.
|
26,100
|
19,600
|
19,100
|
|
|
$
2,335,067
|
$
2,097,242
|
$
1,706,496
|
|
|
Year
Ended December 31,
|
||
|
Related
parties
|
2020
|
2019
|
2018
|
|
Consulting
and management fees
|
$
370,000
|
$
218,500
|
$
268,456
|
|
Directors'
fees
|
108,600
|
103,805
|
70,378
|
|
Mineral
properties
|
1,387,067
|
1,171,585
|
631,610
|
|
Salaries
|
469,400
|
603,352
|
736,052
|
|
|
$
2,335,067
|
$
2,097,242
|
$
1,706,496
|
|
|
Year
Ended December 31,
|
||
|
Key
Management Personnel
|
2020
|
2019
|
2018
|
|
Salaries
and short term benefits
|
$
522,359
|
$
696,751
|
$
775,064
|
|
Directors'
fees
|
108,600
|
103,805
|
70,378
|
|
Share-based
payments
|
1,054,812
|
431,037
|
621,339
|
|
|
$
1,685,771
|
$
1,231,593
|
$
1,466,781
|
|
|
Year
Ended December 31,
|
||
|
|
2020
|
2019
|
2018
|
|
Supplementary
information
|
|
|
|
|
Non-Cash Financing
and Investing Activities
|
|
|
|
|
Shares
issued on acquisition of mineral property
|
$
2,000,000
|
$
-
|
$
-
|
|
Bonus
shares
|
$
640,400
|
$
115,000
|
$
-
|
|
Shares
for services
|
$
80,500
|
$
241,003
|
$
-
|
|
Shares
issued to settle debt
|
$
-
|
$
43,030
|
$
-
|
|
Share
issued recorded as prepaid expenses
|
$
-
|
$
35,000
|
$
-
|
|
Subscription
receivable
|
$
-
|
$
30,497
|
$
-
|
|
Warrants
issued for mineral property
|
$
-
|
$
-
|
$
181,944
|
|
Finders
units
|
$
24,000
|
$
-
|
$
-
|
|
Broker
warrants
|
$
226,917
|
$
-
|
$
-
|
|
Depreciation
included in mineral property
|
$
46,932
|
$
3,487
|
$
27,387
|
|
Equipment
expenditures included in accounts payable
|
$
-
|
$
472,213
|
$
489,890
|
|
Fair value
loss/gain on marketable securities
|
$
-
|
$
-
|
$
12,160
|
|
Mineral property
expenditures included in accounts payable
|
$
681,781
|
$
1,252,796
|
$
1,067,747
|
|
Share-based
payments capitalized in mineral properties
|
$
211,627
|
$
119,028
|
$
205,057
|
|
Reclassification of
contributed surplus on exercise of options
|
$
272,848
|
$
153,845
|
$
15,350
|
|
Reclassification of
contributed surplus on exercise of warrants
|
$
166,628
|
$
28,478
|
$
10,650
|
|
1
|
INTRODUCTION
|
3
|
|
2
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
5
|
|
3
|
YEAR 2018 HIGHLIGHTS AND SIGNIFICANT EVENTS
|
6
|
|
4
|
PROPERTY SUMMARY
|
11
|
|
5
|
SELECTED ANNUAL FINANCIAL INFORMATION
|
54
|
|
6
|
SUMMARY OF QUARTERLY RESULTS
|
55
|
|
7
|
RESULTS OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31,
2018
|
55
|
|
8
|
RESULTS OF OPERATIONS FOR THE FOURTH QUARTER 2018
|
57
|
|
9
|
PROPOSED TRANSACTIONS
|
58
|
|
10
|
LIQUIDITY AND CAPITAL RESOURCES
|
59
|
|
11
|
CONTINGENCIES
|
62
|
|
12
|
ENVIRONMENTAL REGULATIONS
|
63
|
|
13
|
RELATED PARTY DISCLOSURES
|
63
|
|
14
|
CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS
|
64
|
|
15
|
ACCOUNTING CHANGES AND RECENT ACCOUNTING
PRONOUNCEMENTS
|
68
|
|
16
|
FINANCIAL INSTRUMENTS AND RELATED RISKS
|
69
|
|
17
|
RISKS AND UNCERTAINTIES
|
71
|
|
18
|
DISCLOSURE CONTROLS AND PROCEDURES
|
72
|
|
19
|
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
|
73
|
|
20
|
DISCLOSURE OF OUTSTANDING SHARE DATA
|
73
|
|
21
|
OFF-BALANCE SHEET ARRANGEMENTS
|
73
|
|
At
December 31, 2020 and March 12
,
2021,
the Company had: (i) 180,518,828 and 200,542,449 Common Shares
issued and outstanding, respectively; (ii) 10,272,500 and
10,167,500 stock options, each exercisable for the purchase of one
Common Share, outstanding, respectively; (iii) 26,571,067 and
25,016,077 Common Share purchase warrants, each exercisable for the
purchase of one Common Share, outstanding,
respectively.
|
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 (Chief Executive Officer and Executive Chairman)
|
Ronald
Espell, Vice-President, Environment and Sustainability
Danniel
Oosterman, Vice-President, Exploration
|
|
Greg
Hall
|
Joaquin
Merino-Marquez, Vice-President, South American
Operations
|
|
Masa
Igata
|
Irina
Plavutska, Chief Financial Officer
|
|
Marc
Leduc
David
H. Smith
|
Brigitte
McArthur, Corporate Secretary
|
|
|
|
|
Audit Committee
|
Corporate Governance and Compensation Committee
|
|
Greg
Hall (Chair)
|
Greg
Hall (Chair)
|
|
Masa
Igata
|
Masa
Igata
|
|
Marc
Leduc
|
Marc
Leduc
|
|
Zone
|
Category
|
Rounded Tonnes
|
Ag Moz
|
Zn Mlbs
|
Pb Mlbs
|
*AgEq Moz
|
|
Open
Pit Constrained
|
Indicated
|
47,380,000
|
101.0
|
1,365.0
|
687.5
|
202.0
|
|
Inferred
|
4,165,000
|
8.0
|
80.3
|
53.5
|
14.3
|
|
|
Out-of-Pit
|
Indicated
|
660,000
|
5.7
|
19.6
|
6.4
|
6.5
|
|
Inferred
|
900,000
|
5.2
|
42.4
|
8.3
|
7.4
|
|
|
Total:
|
Indicated
|
48,040,000
|
106.7
|
1,384.7
|
693.9
|
208.5
|
|
Inferred
|
5,065,000
|
13.1
|
122.8
|
61.9
|
21.7
|
|
Cut -off Grade
|
Zone
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Zn %
|
Pb %
|
Ag Moz
|
Zn Mlbs
|
Pb Mlbs
|
*AgEq
Moz
|
*AgEq g/t
|
|
50 Ag
g/t
|
Oxide
In-Pit
|
Indicated
|
1,090,000
|
125
|
|
|
4.4
|
|
|
|
|
|
Inferred
|
25,000
|
60
|
|
|
0.0
|
|
|
|
|
||
|
30
*AgEq g/t
|
Sulfide
In-Pit
|
Indicated
|
24,600,000
|
76
|
1.63
|
0.70
|
60.1
|
884.0
|
379.6
|
123.4
|
156
|
|
Inferred
|
745,000
|
82
|
1.79
|
0.61
|
2.0
|
29.4
|
10.0
|
3.9
|
164
|
||
|
100
*AgEq g/t
|
Sulfide
Out-of-Pit
|
Indicated
|
660,000
|
268
|
1.35
|
0.44
|
5.7
|
19.6
|
6.4
|
6.5
|
307
|
|
Inferred
|
900,000
|
179
|
2.14
|
0.42
|
5.2
|
42.4
|
8.3
|
7.4
|
257
|
||
|
Total:
|
Indicated
|
26,350,000
|
|
|
|
70.2
|
903.7
|
386.0
|
133.4
|
|
|
|
Inferred
|
1,670,000
|
|
|
|
7.2
|
71.8
|
18.4
|
11.4
|
|
||
|
Cut -off Grade
|
Zone
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Zn %
|
Pb %
|
Ag Moz
|
Zn Mlbs
|
Pb Mlbs
|
*AgEq Moz
|
*AgEq g/t
|
|
50 Ag
g/t
|
Oxide
In-Pit
|
Indicated
|
1,095,000
|
185
|
|
|
6.5
|
|
|
|
|
|
Inferred
|
345,000
|
131
|
|
|
1.5
|
|
|
|
|
||
|
30
*AgEq g/t
|
Sulfide
In-Pit
|
Indicated
|
20,595,000
|
46
|
1.07
|
0.67
|
30.5
|
485.8
|
304.2
|
70.2
|
106
|
|
Inferred
|
3,050,000
|
46
|
0.76
|
0.65
|
4.5
|
51.1
|
43.7
|
9.2
|
94
|
||
|
Total:
|
Indicated
|
21,690,000
|
|
|
|
37
|
485.8
|
304.2
|
70.2
|
|
|
|
Inferred
|
3,395,000
|
|
|
|
6
|
51.1
|
43.7
|
9.2
|
|
||
|
Cut -off Grade
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Zn %
|
Pb %
|
Ag Moz
|
Zn Mlbs
|
Pb Mlbs
|
*AgEq Moz
|
AgEq g/t
|
|
30 Ag
g/t
|
Indicated
|
1,760,000
|
92
|
|
|
5.2
|
|
|
|
|
|
Inferred
|
35,000
|
55
|
|
|
0.1
|
|
|
|
|
|
|
45 Ag
g/t
|
Indicated
|
1,220,000
|
116
|
|
|
4.6
|
|
|
|
|
|
Inferred
|
30,000
|
58
|
|
|
0.1
|
|
|
|
|
|
|
90 Ag
g/t
|
Indicated
|
615,000
|
171
|
|
|
3.4
|
|
|
|
|
|
Inferred
|
|
|
|
|
0
|
|
|
|
|
|
|
200 Ag
g/t
|
Indicated
|
185,000
|
250
|
|
|
1.5
|
|
|
|
|
|
Inferred
|
|
|
|
|
0
|
|
|
|
|
|
Cut -off Grade
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Zn %
|
Pb %
|
Ag Moz
|
|
Pb Mlbs
|
*AgEq Moz
|
AgEq g/t
|
|
30 AgEq g/t
|
Indicated
|
24,600,000
|
76
|
1.63
|
0.7
|
60.1
|
|
379.6
|
123.4
|
156
|
|
Inferred
|
745,000
|
82
|
1.79
|
0.61
|
2
|
29.4
|
10
|
3.9
|
164
|
|
|
45 AgEq
g/t
|
Indicated
|
23,715,000
|
78
|
1.67
|
0.72
|
59.5
|
|
376.4
|
122
|
160
|
|
Inferred
|
735,000
|
83
|
1.81
|
0.61
|
2
|
29.3
|
9.9
|
3.9
|
166
|
|
|
90 AgEq
g/t
|
Indicated
|
13,700,000
|
121
|
2.17
|
0.99
|
53.3
|
|
299
|
100
|
227
|
|
Inferred
|
290,000
|
154
|
3.62
|
0.97
|
1.4
|
23.1
|
6.2
|
2.9
|
312
|
|
|
200
AgEq g/t
|
Indicated
|
5,385,000
|
249
|
2.75
|
1.54
|
43.1
|
|
182.8
|
66.3
|
383
|
|
Inferred
|
180,000
|
230
|
4.57
|
1.22
|
1.3
|
18.1
|
4.8
|
2.5
|
426
|
|
|
400
AgEq g/t
|
Indicated
|
1,860,000
|
387
|
3.62
|
2.25
|
23.1
|
|
92.3
|
33.8
|
565
|
|
Inferred
|
105,000
|
297
|
5.29
|
1.46
|
1
|
12.2
|
3.4
|
1.8
|
521
|
|
Cut -off Grade
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Zn %
|
Pb %
|
Ag Moz
|
Zn Mlbs
|
Pb Mlbs
|
*AgEq Moz
|
AgEq g/t
|
|
100 AgEq g/t
|
Indicated
|
660,000
|
268
|
1.35
|
0.44
|
5.7
|
19.6
|
6.4
|
6.5
|
307
|
|
Inferred
|
900,000
|
179
|
2.14
|
0.42
|
5.2
|
42.4
|
8.3
|
7.4
|
257
|
|
|
150
AgEq g/t
|
Indicated
|
530,000
|
321
|
1.3
|
0.49
|
5.5
|
15.2
|
5.7
|
6
|
354
|
|
Inferred
|
680,000
|
220
|
2.25
|
0.46
|
4.8
|
33.7
|
6.9
|
6.6
|
300
|
|
|
200
AgEq g/t
|
Indicated
|
435,000
|
359
|
1.41
|
0.53
|
5
|
13.5
|
5.1
|
5.5
|
394
|
|
Inferred
|
505,000
|
260
|
2.37
|
0.54
|
4.2
|
26.4
|
6
|
5.6
|
343
|
|
|
250
AgEq g/t
|
Indicated
|
350,000
|
397
|
1.53
|
0.59
|
4.5
|
11.8
|
4.6
|
4.9
|
435
|
|
Inferred
|
375,000
|
309
|
2.14
|
0.64
|
3.7
|
17.7
|
5.3
|
4.6
|
381
|
|
|
300 Ag
Eq g/t
|
Indicated
|
290,000
|
429
|
1.63
|
0.64
|
4
|
10.4
|
4.1
|
4.4
|
468
|
|
Inferred
|
310,000
|
327
|
2.23
|
0.72
|
3.3
|
15.2
|
4.9
|
4
|
403
|
|
|
350 Ag
Eq g/t
|
Indicated
|
230,000
|
462
|
1.74
|
0.7
|
3.4
|
8.8
|
3.5
|
3.7
|
504
|
|
Inferred
|
225,000
|
358
|
2.18
|
0.85
|
2.6
|
10.8
|
4.2
|
3.1
|
434
|
|
|
400 Ag
Eq g/t
|
Indicated
|
180,000
|
490
|
1.93
|
0.74
|
2.8
|
7.7
|
2.9
|
3.1
|
538
|
|
Inferred
|
165,000
|
384
|
2.01
|
0.99
|
2
|
7.3
|
3.6
|
2.4
|
455
|
|
Cut -off Grade
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Zn %
|
Pb %
|
Ag Moz
|
Zn Mlbs
|
Pb Mlbs
|
*AgEq Moz
|
AgEq g/t
|
|
30 Ag
g/t
|
Indicated
|
1,805,000
|
128
|
|
|
7.4
|
|
|
|
|
|
Inferred
|
500,000
|
102
|
|
|
1.6
|
|
|
|
|
|
|
45 Ag
g/t
|
Indicated
|
1,225,000
|
170
|
|
|
6.7
|
|
|
|
|
|
Inferred
|
375,000
|
124
|
|
|
1.5
|
|
|
|
|
|
|
90 Ag
g/t
|
Indicated
|
800,000
|
231
|
|
|
5.9
|
|
|
|
|
|
Inferred
|
235,000
|
159
|
|
|
1.2
|
|
|
|
|
|
|
200 Ag
g/t
|
Indicated
|
420,000
|
311
|
|
|
4.2
|
|
|
|
|
|
Inferred
|
55,000
|
285
|
|
|
0.5
|
|
|
|
|
|
|
400 Ag
g/t
|
Indicated
|
80,000
|
493
|
|
|
1.3
|
|
|
|
|
|
Inferred
|
5,000
|
459
|
|
|
0.1
|
|
|
|
|
|
Cut -off Grade
|
Category
|
Rounded Tonnes
|
Ag g/t
|
Zn %
|
Pb %
|
Ag Moz
|
Zn Mlbs
|
Pb Mlbs
|
*AgEq Moz
|
AgEq g/t
|
|
30 AgEq g/t
|
Indicated
|
20,595,000
|
46
|
1.07
|
0.67
|
30.5
|
485.8
|
304.2
|
70.2
|
106
|
|
Inferred
|
3,050,000
|
46
|
0.76
|
0.65
|
4.5
|
51.1
|
43.7
|
9.2
|
94
|
|
|
45 AgEq
g/t
|
Indicated
|
19,315,000
|
48
|
1.11
|
0.69
|
29.8
|
472.7
|
293.8
|
68.3
|
110
|
|
Inferred
|
2,650,000
|
51
|
0.81
|
0.7
|
4.4
|
47.3
|
40.9
|
8.7
|
102
|
|
|
90 AgEq
g/t
|
Indicated
|
8,600,000
|
87
|
1.38
|
0.95
|
24.1
|
261.6
|
180.1
|
45.4
|
164
|
|
Inferred
|
950,000
|
114
|
0.94
|
0.95
|
3.5
|
19.7
|
19.9
|
5.2
|
171
|
|
|
200
AgEq g/t
|
Indicated
|
1,810,000
|
256
|
1.22
|
1.22
|
14.9
|
48.7
|
48.7
|
18.5
|
318
|
|
Inferred
|
190,000
|
338
|
0.61
|
0.98
|
2.1
|
2.6
|
4.1
|
2.2
|
360
|
|
|
400
AgEq g/t
|
Indicated
|
300,000
|
490
|
1.38
|
1.47
|
4.7
|
9.1
|
9.7
|
5.2
|
542
|
|
Inferred
|
50,000
|
545
|
0.39
|
0.82
|
0.9
|
0.4
|
0.9
|
0.9
|
530
|
|
Hole
|
From(m)
|
To (m)
|
Length
|
Ag (g/t)
|
Zn %
|
Pb %
|
AgEq
|
|
(m)
|
|||||||
|
PND107
|
|||||||
|
Interval:
|
55
|
109
|
54
|
151
|
1.01
|
1.17
|
238
|
|
including …
|
70
|
77
|
7
|
178
|
0.97
|
1.37
|
271
|
|
and …
|
70
|
109
|
39
|
180
|
1.2
|
1.34
|
283
|
|
and …
|
87
|
109
|
22
|
240
|
1.23
|
1.65
|
355
|
|
PND108
|
|||||||
|
|
15
|
65
|
50
|
135
|
0.4
|
1.42
|
208
|
|
including …
|
33
|
57
|
24
|
200
|
0.6
|
2.12
|
307
|
|
and …
|
33
|
43
|
10
|
257
|
0.41
|
1.49
|
333
|
|
Interval:
|
94
|
96
|
2
|
160
|
0.94
|
0.52
|
220
|
|
PND109
|
|||||||
|
Interval:
|
15
|
43
|
28
|
242
|
0.27
|
0.69
|
281
|
|
including …
|
20
|
29
|
9
|
391
|
0.26
|
1.1
|
445
|
|
and …
|
24
|
26
|
2
|
1223
|
0.42
|
3.2
|
1365
|
|
and …
|
37
|
43
|
6
|
282
|
0.31
|
0.52
|
315
|
|
|
75
|
173
|
98
|
15
|
2.47
|
1.28
|
168
|
|
including …
|
93
|
94
|
1
|
167
|
3.64
|
1.24
|
367
|
|
PND110
|
|||||||
|
Interval:
|
9
|
182
|
173
|
95
|
1.63
|
1.4
|
273
|
|
including…
|
9
|
98
|
89
|
279
|
1.28
|
1.17
|
378
|
|
and…
|
9
|
28
|
19
|
718
|
0.05
|
0.74
|
749
|
|
and…
|
9
|
12
|
3
|
145
|
0.07
|
0.9
|
183
|
|
and…
|
16
|
28
|
12
|
1085
|
0.04
|
0.71
|
1115
|
|
and…
|
44
|
180
|
138
|
87
|
1.59
|
2.01
|
233
|
|
and…
|
44
|
46.5
|
2.5
|
111
|
0.61
|
1.09
|
179
|
|
and…
|
44
|
98
|
54
|
98
|
2.03
|
1.52
|
343
|
|
and…
|
52
|
54
|
2
|
115
|
1.61
|
1.33
|
234
|
|
and…
|
60
|
82
|
22
|
328
|
1.98
|
1.43
|
466
|
|
and…
|
61
|
65
|
4
|
1248
|
1.93
|
2.88
|
1441
|
|
and…
|
86
|
94
|
8
|
270
|
2.83
|
2.74
|
495
|
|
and…
|
97
|
98
|
1
|
155
|
3.26
|
3.03
|
409
|
|
PND111
|
|||||||
|
Interval:
|
0
|
2.4
|
2.4
|
110
|
0.16
|
0.58
|
139
|
|
PND112
|
|||||||
|
Interval:
|
12
|
28
|
16
|
154
|
0.08
|
0.39
|
173
|
|
including…
|
21
|
22
|
1
|
890
|
0.05
|
0.31
|
904
|
|
Interval:
|
33
|
36
|
3
|
120
|
0.07
|
2.4
|
216
|
|
Interval:
|
43
|
44.6
|
1.6
|
100
|
0.23
|
1.58
|
171
|
|
PND113
|
|||||||
|
Interval:
|
3
|
28
|
25
|
196
|
0.04
|
0.29
|
209
|
|
including…
|
3
|
17
|
14
|
185
|
0.04
|
0.38
|
202
|
|
and…
|
21
|
28
|
7
|
310
|
0.04
|
0.19
|
320
|
|
Hole ID
|
From (m)
|
To (m)
|
Interval (m)
|
Ag (g/t)
|
Zn (%)
|
Pb (%)
|
AgEq
|
|
PUD267*
|
31.5
|
67
|
35.5
|
54.3
|
4.31
|
0.92
|
229.6
|
|
including…
|
117
|
123
|
6
|
47.8
|
1.11
|
0.25
|
89.7
|
|
PUD268
|
21
|
23
|
2
|
20
|
1.34
|
0.77
|
92.6
|
|
PUD274
|
75
|
77
|
2
|
93.5
|
|
0.42
|
98.8
|
|
PUD274
|
82
|
83
|
1
|
83
|
|
0.09
|
77.4
|
|
PUD283
|
248
|
350
|
102
|
145
|
2.56
|
1.05
|
255
|
|
including..
|
248
|
282
|
34
|
9
|
1.05
|
0.22
|
52
|
|
and…
|
282
|
297
|
15
|
35
|
2.99
|
0.4
|
148
|
|
and…
|
297
|
310
|
13
|
157
|
5.15
|
1.47
|
370
|
|
and…
|
310
|
317
|
7
|
225
|
3.74
|
1.15
|
371
|
|
and…
|
317
|
322
|
5
|
1565
|
3.85
|
8.25
|
1825
|
|
and…
|
322
|
329
|
7
|
134
|
1.73
|
1.18
|
222
|
|
and…
|
329
|
350
|
21
|
76
|
2.65
|
0.82
|
188
|
|
PUD284
|
30.5
|
204.2
|
173.7
|
15
|
0.67
|
0.28
|
46
|
|
including…
|
30.5
|
55
|
24.5
|
3
|
2.45
|
0.1
|
20
|
|
and…
|
55
|
65
|
10
|
113
|
2.11
|
1.93
|
243
|
|
and…
|
65
|
79
|
14
|
13
|
1.2
|
0.44
|
69
|
|
and…
|
79
|
101
|
22
|
4
|
0.36
|
0.11
|
20
|
|
and…
|
101
|
204.2
|
103.2
|
10
|
0.59
|
0.18
|
36
|
|
PUD284
|
206.3
|
273
|
66.7
|
112
|
1.94
|
0.46
|
182
|
|
Interval:
|
206.3
|
240
|
33.7
|
46
|
2.12
|
0.41
|
129
|
|
Interval:
|
240
|
256
|
16
|
79
|
2.7
|
0.72
|
189
|
|
Interval:
|
256
|
273
|
17
|
274
|
1.13
|
0.33
|
295
|
|
PUD284
|
282
|
318
|
36
|
26
|
1.01
|
0.34
|
70
|
|
including…
|
282
|
288
|
6
|
13
|
0.94
|
0.27
|
54
|
|
and…
|
288
|
300
|
12
|
60
|
1.48
|
0.61
|
127
|
|
and…
|
300
|
318
|
18
|
7
|
0.72
|
0.18
|
38
|
|
Hole ID
|
From
|
To
|
Length (m)
|
Ag g/t
|
Zn %
|
Pb %
|
AgEq*
|
|
PND114
|
1.5
|
18.0
|
16.5
|
43
|
0.11
|
0.36
|
55
|
|
PND115
|
3.0
|
69.0
|
66.0
|
48
|
0.10
|
0.80
|
75
|
|
PND116
|
7.0
|
37.0
|
30.0
|
23
|
0.15
|
0.42
|
41
|
|
PND117
|
51.0
|
82.0
|
31.0
|
3
|
0.45
|
0.31
|
31
|
|
PND118
|
18.0
|
38.0
|
20.0
|
25
|
0.09
|
0.09
|
29
|
|
PND118
|
67.0
|
179.0
|
112.0
|
15
|
0.50
|
0.48
|
50
|
|
including…
|
133.0
|
143.0
|
10.0
|
61
|
0.65
|
0.37
|
93
|
|
Sample ID
|
TYPE
|
Azimuth
|
WIDTH (m)
|
Ag ppm
|
Pb %
|
Zn %
|
Ag Eq. ppm
|
Structure
|
DIP_DIR
|
DIP
|
|
3879
|
Chip
|
350
|
1.5
|
400
|
0.876
|
0.929
|
420
|
Breccia
|
20
|
80
|
|
3883
|
Chip
|
350
|
0.9
|
77
|
0.342
|
0.287
|
91
|
Fault
|
0
|
72
|
|
3881
|
Chip
|
7
|
1.8
|
25
|
0.137
|
0.127
|
32
|
Contact
|
345
|
78
|
|
3878
|
Chip
|
13
|
0.9
|
5
|
0.306
|
0.399
|
29
|
Veinlets
|
0
|
85
|
|
3882
|
Chip
|
338
|
1.8
|
17
|
0.18
|
0.074
|
24
|
Veinlets
|
350
|
65
|
|
3880
|
Chip
|
5
|
1.9
|
6
|
0.132
|
0.102
|
14
|
Veinlets
|
345
|
65
|
|
Sample ID
|
Type
|
Azimuth
|
Width (m)
|
Ag (g/t)
|
Zn%
|
Pb%
|
|
1313
|
Chip
|
210
|
3
|
200
|
0.1
|
0.1
|
|
1314
|
Chip
|
195
|
1.2
|
200
|
0.1
|
0.01
|
|
1295
|
Chip
|
340
|
3
|
164
|
0.0164
|
0.0164
|
|
1297
|
Chip
|
320
|
1.4
|
132
|
0.0132
|
0.0132
|
|
1315
|
Chip
|
200
|
2.9
|
100
|
0.01
|
0.01
|
|
1301
|
Chip
|
240
|
4
|
72
|
0.0072
|
0.0072
|
|
1303
|
Chip
|
200
|
6.4
|
67
|
0.0067
|
0.0067
|
|
1323
|
Chip
|
20
|
4
|
50
|
0.005
|
0.005
|
|
1304
|
Chip
|
150
|
3.7
|
46
|
0.0046
|
0.0046
|
|
BHID
|
From
(m)
|
To
(m)
|
Length
(m)
|
Ag
(g/t)
|
Pb
%
|
Zn
%
|
AgEq*
(g/t)
|
|
PUD285
|
30.6
|
44.6
|
14.0
|
43
|
0.19
|
0.02
|
46
|
|
PUD
285
|
143.0
|
191.0
|
48.0
|
10
|
0.11
|
0.17
|
23
|
|
PUD
286
|
99.0
|
124.0
|
25.0
|
18
|
0.33
|
0.09
|
32
|
|
PUD
286
|
148.0
|
152.0
|
4.0
|
393
|
3.79
|
0.88
|
518
|
|
PUD
286
|
174.0
|
183.0
|
9.0
|
20
|
0.13
|
0.05
|
25
|
|
PUD
287
|
56.0
|
78.0
|
22.0
|
43
|
0.23
|
0.02
|
48
|
|
PUD
287
|
127.0
|
139.0
|
12.0
|
15
|
0.01
|
0.01
|
15
|
|
On
September 8, 2020, the Company announced that it has entered into
the Sunawayo SPA, a binding sales and purchase agreement with the
Sunawayo Vendor to acquire the Sunawayo Project, a silver-lead
mining project located immediately adjacent to the Malku Khota
silver project in Bolivia.
The
Sunawayo Project is patented land which the Company has secured
rights to explore through the Sunawayo SPA, whereas Malku Khota is
unpatented land administered by COMIBOL. In January of 2020, the
Company applied for a mining production contract with COMIBOL that
would give it the rights to mine and explore Malku Khota. The
application was received by COMIBOL and is currently under review.
While the Company is engaging with COMIBOL to advance this process,
the Company has not been provided with any timelines for any
eventual approval.
|
|
Sample
ID
|
Area
|
Type
|
Ag
(g/t)
|
Pb
%
|
Zn
%
|
AgEq
(g/t)
|
|
93323
|
Caballo
Uma
|
CHIP
|
397
|
2.63
|
0.67
|
475
|
|
93329
|
Caballo
Uma
|
CHIP
|
293
|
4.26
|
2.04
|
448
|
|
93327
|
Caballo
Uma
|
GRAB
|
289
|
1.92
|
0.44
|
344
|
|
93324
|
Caballo
Uma
|
GRAB
|
288
|
0.27
|
0.01
|
294
|
|
93303
|
Caballo
Uma
|
CHIP
|
169
|
12.55
|
0.26
|
452
|
|
93321
|
Caballo
Uma
|
GRAB
|
158
|
20
|
0.01
|
597
|
|
93337
|
Pijiuni
|
CHIP
|
477
|
>20
|
0.02
|
916
|
|
93334
|
Pijiuni
|
CHIP
|
37
|
4.28
|
0.03
|
132
|
|
93336
|
Pijiuni
|
CHIP
|
35
|
0.59
|
0.13
|
52
|
|
93347
|
Mine
Area
|
GRAB
|
3
|
>20
|
0.01
|
442
|
|
93346
|
Mine
Area
|
GRAB
|
1
|
14.2
|
0.25
|
320
|
|
93310
|
MK
Border
|
GRAB
|
8
|
0.05
|
0.17
|
14
|
|
93309
|
MK
Border
|
GRAB
|
8
|
0.01
|
0.1
|
11
|
|
Hole ID
|
From
|
To
|
Length (m)
|
Ag (g/t)
|
Pb %
|
Zn %
|
AgEq* (g/t)
|
|
SWD001
|
0.0
|
137.0
|
137.0
|
36
|
0.12
|
0.02
|
39
|
|
SWD002
|
1.0
|
32.0
|
31.0
|
44
|
0.39
|
0.48
|
67
|
|
incl…
|
21.0
|
30.0
|
9.0
|
48
|
0.73
|
1.57
|
112
|
|
ID
|
BLOCK
|
Type
|
WIDTH
|
Au
|
Ag
|
Pb
|
Zn
|
AuEq
|
AgEq
|
|
(m)
|
(g/t)
|
(g/t)
|
(%)
|
(%)
|
(g/t)
|
(g/t)
|
|||
|
46506
|
A
|
chip
channel
|
3.9
|
2
|
113
|
3.46
|
0.12
|
8
|
814
|
|
46505
|
A
|
chip
channel
|
2
|
4
|
29
|
1.34
|
0.06
|
8
|
806
|
|
46504
|
A
|
chip
channel
|
2.1
|
1
|
69
|
2.52
|
1.82
|
6
|
547
|
|
46503
|
A
|
chip
channel
|
2.2
|
1
|
64
|
1.93
|
0.13
|
5
|
465
|
|
46502
|
A
|
chip
channel
|
3.8
|
1
|
55
|
2.34
|
1.08
|
4
|
415
|
|
46501
|
A
|
chip
channel
|
2.3
|
0
|
75
|
2.61
|
1.29
|
4
|
406
|
|
46299
|
A
|
chip
channel
|
2.8
|
2
|
25
|
0
|
0.02
|
4
|
385
|
|
46298
|
A
|
chip
channel
|
2.3
|
1
|
35
|
1.42
|
1.76
|
4
|
366
|
|
46297
|
A
|
chip
channel
|
2
|
2
|
40
|
0
|
0.01
|
4
|
358
|
|
46296
|
A
|
chip
channel
|
2.4
|
1
|
96
|
0
|
0.01
|
3
|
304
|
|
46295
|
A
|
chip
channel
|
2.1
|
2
|
6
|
0
|
0
|
3
|
293
|
|
46294
|
A
|
chip
channel
|
3
|
0
|
46
|
2.88
|
0.14
|
3
|
289
|
|
46293
|
A
|
chip
channel
|
1.3
|
1
|
15
|
0.34
|
0.03
|
3
|
284
|
|
46292
|
A
|
chip
channel
|
2.6
|
1
|
75
|
0
|
0.04
|
3
|
270
|
|
46291
|
A
|
chip
channel
|
2
|
0
|
42
|
1.88
|
0.45
|
3
|
265
|
|
46290
|
A
|
chip
channel
|
2
|
0
|
47
|
1.76
|
0.1
|
3
|
251
|
|
46289
|
A
|
chip
channel
|
1
|
1
|
31
|
0.54
|
0.02
|
2
|
238
|
|
46288
|
A
|
chip
channel
|
1.7
|
0
|
20
|
0.53
|
2.23
|
2
|
218
|
|
46287
|
A
|
chip
channel
|
1
|
1
|
30
|
0.35
|
0.11
|
2
|
210
|
|
46286
|
A
|
chip
channel
|
3.4
|
1
|
14
|
0
|
0
|
2
|
209
|
|
46285
|
A
|
chip
channel
|
3
|
1
|
5
|
0
|
0
|
2
|
207
|
|
46284
|
A
|
chip
channel
|
2
|
0
|
25
|
1.02
|
0.37
|
2
|
206
|
|
46283
|
A
|
chip
channel
|
2.2
|
1
|
6
|
0
|
0
|
2
|
178
|
|
46282
|
A
|
chip
channel
|
1.3
|
1
|
2
|
0
|
0
|
2
|
175
|
|
46281
|
A
|
chip
channel
|
1.5
|
0
|
42
|
0
|
0.01
|
2
|
168
|
|
46279
|
A
|
chip
channel
|
2.4
|
1
|
14
|
0
|
0
|
2
|
164
|
|
46278
|
A
|
chip
channel
|
2
|
0
|
17
|
0.59
|
0.41
|
2
|
151
|
|
46277
|
A
|
chip
channel
|
2.1
|
1
|
26
|
0
|
0
|
2
|
149
|
|
46276
|
A
|
chip
channel
|
2
|
0
|
16
|
0.54
|
0.23
|
1
|
126
|
|
46275
|
A
|
chip
channel
|
2
|
0
|
6
|
0.25
|
0.23
|
1
|
126
|
|
46274
|
A
|
chip
channel
|
4
|
1
|
2
|
0
|
0
|
1
|
118
|
|
46273
|
A
|
chip
channel
|
2.3
|
1
|
4
|
0
|
0
|
1
|
114
|
|
46272
|
A
|
chip
channel
|
2.9
|
1
|
4
|
0
|
0.01
|
1
|
109
|
|
46271
|
A
|
chip
channel
|
2
|
0
|
11
|
0.3
|
0.36
|
1
|
102
|
|
46270
|
A
|
chip
channel
|
2.4
|
0
|
9
|
0.02
|
0.02
|
1
|
97
|
|
46269
|
A
|
chip
channel
|
2.5
|
0
|
23
|
0.25
|
0.46
|
1
|
95
|
|
Hole ID
|
From
|
To
|
Length (m)
|
Au (g/t)
|
Ag (g/t)
|
Zn %
|
Pb %
|
AuEq* (g/t)
|
|
TR006
|
40.0
|
76.0
|
36.0
|
0.49
|
15.46
|
0.54
|
0.44
|
0.97
|
|
including…
|
58.0
|
72.0
|
14.0
|
0.48
|
20.23
|
0.76
|
0.66
|
1.16
|
|
TR007
|
13.0
|
111.9
|
98.9
|
0.37
|
22.71
|
0.74
|
0.58
|
1.04
|
|
including…
|
63.0
|
111.9
|
48.9
|
0.42
|
35.49
|
1.17
|
0.83
|
1.45
|
|
TR008
|
6.8
|
84.0
|
77.3
|
0.31
|
17.65
|
0.57
|
0.53
|
0.85
|
|
including…
|
45.0
|
51.4
|
6.4
|
1.60
|
56.49
|
1.66
|
0.94
|
3.05
|
|
Hole ID
|
From
|
To
|
Length (m)
|
Au (g/t)
|
Ag (g/t)
|
Zn %
|
Pb %
|
AuEq* (g/t)
|
|
TR004
|
14.0
|
15.0
|
1.0
|
0.24
|
18.85
|
0.21
|
0.65
|
0.70
|
|
17.0
|
18.0
|
1.0
|
0.74
|
2.21
|
0.03
|
0.04
|
0.78
|
|
|
71.0
|
74.0
|
3.0
|
1.11
|
5.01
|
0.00
|
0.00
|
1.16
|
|
Hole ID
|
From
|
To
|
Length (m)
|
Au (g/t)
|
Ag (g/t)
|
Zn %
|
Pb %
|
AuEq* (g/t)
|
|
TR005
|
61.0
|
62.0
|
1.0
|
0.59
|
8.00
|
0.00
|
0.01
|
0.67
|
|
122.0
|
124.0
|
2.0
|
0.50
|
2.29
|
0.01
|
0.02
|
0.53
|
|
|
TR006
|
5.0
|
6.0
|
1.0
|
0.73
|
3.19
|
0.10
|
0.13
|
0.84
|
|
20.0
|
21.0
|
1.0
|
0.15
|
11.10
|
0.35
|
0.29
|
0.48
|
|
|
40.0
|
76.0
|
36.0
|
0.49
|
15.46
|
0.54
|
0.44
|
0.97
|
|
|
including…
|
58.0
|
72.0
|
14.0
|
0.48
|
20.23
|
0.76
|
0.66
|
1.16
|
|
TR006
|
94.5
|
101.5
|
7.0
|
0.56
|
23.21
|
0.82
|
0.56
|
1.26
|
|
106.5
|
107.4
|
0.8
|
0.32
|
12.70
|
0.25
|
0.01
|
0.54
|
|
|
120.0
|
121.0
|
1.0
|
0.07
|
15.90
|
0.50
|
0.67
|
0.62
|
|
|
142.8
|
143.3
|
0.5
|
0.60
|
0.43
|
0.00
|
0.00
|
0.61
|
|
|
190.0
|
191.3
|
1.3
|
0.72
|
89.58
|
2.07
|
0.16
|
2.42
|
|
|
TR007
|
13.0
|
111.9
|
98.9
|
0.37
|
22.71
|
0.74
|
0.58
|
1.04
|
|
including…
|
63.0
|
111.9
|
48.9
|
0.42
|
35.49
|
1.17
|
0.83
|
1.45
|
|
TR007
|
118.5
|
119.5
|
1.0
|
0.03
|
4.55
|
0.17
|
0.53
|
0.30
|
|
121.5
|
122.5
|
1.0
|
0.30
|
3.69
|
0.07
|
0.46
|
0.50
|
|
|
125.5
|
126.3
|
0.8
|
0.56
|
3.18
|
0.09
|
0.03
|
0.63
|
|
|
179.0
|
181.0
|
2.0
|
1.05
|
1.38
|
0.01
|
0.01
|
1.07
|
|
|
185.6
|
186.2
|
0.6
|
0.44
|
5.69
|
0.02
|
0.01
|
0.51
|
|
|
196.0
|
197.0
|
1.0
|
0.74
|
1.46
|
0.00
|
0.00
|
0.76
|
|
|
TR008
|
6.8
|
84.0
|
77.3
|
0.31
|
17.65
|
0.57
|
0.53
|
0.85
|
|
including…
|
45.0
|
51.4
|
6.4
|
1.60
|
56.49
|
1.66
|
0.94
|
3.05
|
|
TR008
|
138.1
|
139.1
|
1.0
|
0.71
|
0.90
|
0.01
|
0.00
|
0.72
|
|
149.0
|
151.0
|
2.0
|
0.10
|
22.73
|
0.78
|
0.03
|
0.61
|
|
|
156.0
|
157.0
|
1.0
|
0.74
|
1.33
|
0.02
|
0.01
|
0.76
|
|
|
183.0
|
183.6
|
0.6
|
1.65
|
2.62
|
0.02
|
0.01
|
1.69
|
|
|
231.6
|
232.6
|
1.0
|
0.41
|
4.50
|
0.00
|
0.00
|
0.46
|
|
|
247.5
|
250.0
|
2.5
|
1.64
|
35.99
|
0.00
|
0.00
|
2.01
|
|
|
257.0
|
258.0
|
1.0
|
0.78
|
2.15
|
0.00
|
0.00
|
0.80
|
|
The
Gibellini group of claims were acquired on June 22, 2017, through
leasehold assignments from the claimant and then-holder of the
Gibellini mineral claims (the “
Gibellini Lessor
”) and includes an
area of approximately 771 acres. Under the Gibellini mineral lease
agreement (the “
Gibellini
MLA
”), the Company leased this core group of claims,
which originally constituted the entire Gibellini Project, by,
among other things, agreeing to pay to the Gibellini Lessor annual
advance royalty payments. These payments are tied, based on an
agreed formula not to exceed US$120,000 per year, to the average
vanadium pentoxide price of the prior year (each an "
Advance Royalty Payment
"). Upon
commencement of production, the obligation to make Advance Royalty
Payments will cease and the Company will instead maintain its
acquisition through lease of the Gibellini group of claims by
paying to the Gibellini Lessor, a 2.5% net smelter return royalty
(the “
Gibellini
NSR Payments
”) until a
total of US$3 million is paid. Thereafter, the Gibellini NSR will
be reduced to 2% over the remaining life of the mine (and referred
to thereafter, as “
Production
Royalty Payments
”). Upon commencement of production,
any Advance Royalty Payments that have been made will be deducted
as credits against the Gibellini NSR Payments or Production Royalty
Payments, as applicable. The lease is for a term of 10 years,
expiring on June 22, 2027, 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
”)
|
US$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
|
US$12.73 per
lb
|
|
Operating cash
cost
|
US$4.77
per lb V
2
O
5
|
|
All-in
sustaining costs
*
|
US$6.28
per lb V
2
O
5
|
|
Breakeven
price
**
|
US$7.76
per lb V
2
O
5
|
|
Initial
capital cost including 25% contingency
|
US$116.76
million
|
|
Average
grade
|
0.26%
V
2
O
5
|
|
Strip
ratio
|
0.17
waste to leach material
|
|
Mining
operating rate
|
3.4
million tons (leach material and waste) per year
|
|
Average
V
2
O
5
recovery
through Direct Heap Leaching
|
62%
|
|
Life of
mine
|
13.5
years
|
|
V
2
O
5
price
change
|
V
2
O
5
price
US$/lb
|
After-taxIRR
|
After-tax
NPVUS$M @ 7%
|
After-taxcashflowUS$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
NPVUS$M @ 7%
|
After-taxcashflowUS$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
|
CapexUS$M
|
After-taxIRR
|
After-tax
NPVUS$M @ 7%
|
After-taxcashflowUS$M
|
|
30%
|
151.8
|
40%
|
307.2
|
564.3
|
|
20%
|
140.1
|
43%
|
317.6
|
576.3
|
|
10%
|
128.4
|
47%
|
328.0
|
588.4
|
|
Base
Capex
|
116.8
|
51%
|
338.3
|
600.4
|
|
-10%
|
105.1
|
55%
|
348.6
|
612.5
|
|
-20%
|
93.4
|
61%
|
358.9
|
624.6
|
|
-30%
|
81.7
|
67%
|
369.3
|
636.8
|
|
Opexchange
|
OpexUS$M
|
After-taxIRR
|
After-tax
NPVUS$M @ 7%
|
After-taxcashflowUS$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%
|
|
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
(US$000s)
|
|
Open Pit Mine
|
|
|
Open
pit mine development
|
1,412
|
|
Gibellini
incremental WRSF
|
212
|
|
Mobile
equipment
|
111
|
|
Infrastructure-On Site
|
|
|
Site
prep
|
2,431
|
|
Roads
|
1,391
|
|
Water
supply
|
2,007
|
|
Sanitary
system
|
61
|
|
Electrical –
on site
|
2,052
|
|
Communications
|
165
|
|
Contact
water ponds
|
174
|
|
Non-process
facilities – buildings
|
7,583
|
|
Process Facilities
|
|
|
Mill
feed handling
|
15,380
|
|
Heap
leach system
|
20,037
|
|
Process
plant
|
14,441
|
|
Off-Site Infrastructure
|
|
|
Water
system
|
4,495
|
|
Electrical supply
system
|
3,227
|
|
First
fills
|
860
|
|
Subtotal Total Direct Cost
|
76,039
|
|
Construction
indirect costs
|
4,254
|
|
Sales
tax / OH&P
|
4,236
|
|
EPCM
|
8,879
|
|
Total
Before Contingency
|
93,409
|
|
Contingency
(25%)
|
23,352
|
|
Total
Project Cost
|
116,761
|
|
Total
Cash Operating Cost
|
US$ per
Ton Leached
|
US$ 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
|
0.56
|
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
|
0.5
|
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
|
|
Bisoni-McKay Deposit Historic Category
|
V2O5 Mt
|
V2O5 Grade %
|
Mlbs Contained V2O5
|
|
|
|||
|
Indicated
|
11.88
|
0.397
|
94.41
|
|
Inferred
|
7.05
|
0.427
|
60.12
|
|
From (m)
|
To (m)
|
Downhole Interval
|
Approx. true width
|
V(ppm)
|
V2O5(ppm)
|
V2O5 (%)
|
|
Hole
No. DDH BMK 05-01
|
Total
depth 98.5m
|
|||||
|
0.0
|
22.9
|
22.9
|
79.2
|
1,395
|
2,491
|
0.25
|
|
22.9
|
62.5
|
39.6
|
1,693
|
3,023
|
0.3
|
|
|
62.5
|
98.5
|
36.0
|
4,623
|
7,610
|
0.76
|
|
|
0.0
|
98.5
|
98.5
|
2,563
|
4,575
|
0.46
|
|
|
Hole
No. DDH BMK 05-02
|
Total
depth: 105.0m
|
|||||
|
7.0
|
36.3
|
29.3
|
n/a
|
1,630
|
2,909
|
0.29
|
|
36.3
|
64.9
|
28.7
|
1,635
|
2,919
|
0.29
|
|
|
64.9
|
105.2
|
40.2
|
4,944
|
8,825
|
0.88
|
|
|
7.0
|
105.2
|
98.1
|
2990
|
5337
|
0.53
|
|
|
Hole
No. DDH BMK 05-03
|
Total
depth: 105.2m
|
|||||
|
4.0
|
25.3
|
21.3
|
n/a
|
1,501
|
2,680
|
0.27
|
|
25.3
|
69.2
|
43.9
|
2,771
|
4,952
|
0.5
|
|
|
69.2
|
130.5
|
62.3
|
2,761
|
4,929
|
0.49
|
|
|
25.3
|
130.5
|
105.2
|
2,766
|
4,938
|
0.49
|
|
|
Permits and Authorizations
|
Regulatory Agency
|
|
Plan of
Operations/Record of Decision
|
Bureau
of Land Management
|
|
Explosives
Permit
|
U.S.
Department of the Treasury, Bureau of Alcohol, Tobacco, and
Firearms
|
|
Surface
Disturbance Permit and Class II Air Quality Operating
Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Air Quality
|
|
Water
Pollution Control Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Mining Regulation and
Reclamation
|
|
Mining
Reclamation Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Mining Regulation and
Reclamation
|
|
Industrial
Artificial Pond Permit
|
Nevada
Department of Conservation and Natural Resources, Nevada Department
of Wildlife (NDOW)
|
|
Class
III Waiver Landfill Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Solid Waste
|
|
General
Discharge Permit (Stormwater)
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Water Pollution
Control
|
|
Hazardous
Materials Storage Permit
|
State
of Nevada, Fire Marshall Division
|
|
Hazardous
Waste Identification Number
|
United
States Environmental Protection Agency
|
|
Septic
Treatment Permit
Sewage
Disposal System Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Water Pollution
Control
|
|
Potable
Water System Permit
|
Nevada
Department of Conservation and Natural Resources, Division of
Environmental Protection, Bureau of Safe Drinking
Water
|
|
Radioactive
Materials License
|
Nevada
Department of Health and Human Services, Nevada State Health
Division, Radiological Health Section
|
|
Dam
Safety Permit
|
State
of Nevada Division of Water Resources
|
|
Local Permits
|
|
|
County
Road Use and Maintenance Permit/Agreement
|
Eureka
County Building Planning Department
|
|
|
|
Years ended December 31,
|
|
|
|
2020
|
2019
|
2018
|
|
|
|
|
|
|
Operating
expense
|
$
(3,394,116
)
|
$
(3,505,562
)
|
$
(3,298,383
)
|
|
Other
items
|
(1,232,771
)
|
21,019,416
|
(14,886,085
)
|
|
Net
gain/(loss)
|
(4,626,887
)
|
17,513,854
|
(18,184,468
)
|
|
Comprehensive
gain/(loss)
|
(4,626,887
)
|
17,513,854
|
(18,196,628
)
|
|
|
|
|
|
|
Share
Information:
|
|
|
|
|
Gain/(loss)
per share, basic
|
$
(0.03
)
|
$
0.17
|
$
(0.23
)
|
|
Gain/(loss)
per share, diluted
|
$
(0.03
)
|
$
0.17
|
$
(0.23
)
|
|
Weighted
average number of common shares outstanding, basic
|
137,901,802
|
102,208,111
|
78,445,396
|
|
diluted
|
137,901,802
|
102,398,145
|
78,443,396
|
|
Financial
Position:
|
|
|
|
|
Current
assets
|
7,798,631
|
3,400,142
|
5,463,768
|
|
Equipment
|
153,800
|
159,484
|
101,162
|
|
Mineral
properties
|
31,806,594
|
23,782,884
|
3,643,720
|
|
Total
assets
|
39,833,010
|
27,448,088
|
9,264,205
|
|
Total
liabilities
|
2,474,953
|
2,740,000
|
10,023,943
|
|
Dividends
|
$
-
|
$
-
|
$
-
|
|
|
2020
|
2020
|
2020
|
2020
|
|
|
Q4
|
Q3
|
Q2
|
Q1
|
|
|
|
|
|
|
|
Operating
expense
|
$
(809,912
)
|
$
(853,332
)
|
$
(592,874
)
|
$
(1,137,998
)
|
|
Net
gain/(loss)
|
(2,259,661
)
|
(1,037,332
)
|
(389,770
)
|
(940,124
)
|
|
Net
loss per share, basic and diluted
|
$
(0.01
)
|
$
(0.01
)
|
$
(0.01
)
|
$
(0.01
)
|
|
Comprehensive
gain/(loss )
|
(2,259,661
)
|
(1,037,332
)
|
(389,770
)
|
(940,124
)
|
|
Comprehensive
gain/(loss)per share, basic and diluted
|
$
(0.01
)
|
$
(0.01
)
|
$
(0.01
)
|
$
(0.01
)
|
|
|
2019
|
2019
|
2019
|
2019
|
|
|
Q4
|
Q3
|
Q2
|
Q1
|
|
|
|
|
|
|
|
Operating
expense
|
$
(1,175,096
)
|
$
(715,475
)
|
$
(820,893
)
|
$
(794,098
)
|
|
Net
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
loss
|
12,475,952
|
(1,019,268
)
|
6,966,029
|
(908,859
)
|
|
Comprehensive
loss per share, basic and diluted
|
$
0.11
|
$
(0.01
)
|
$
0.07
|
$
(0.01
)
|
|
Operating Expenses
|
Years Ended December 31,
|
||
|
|
2020
|
2019
|
2018
|
|
Advertising
and promotion
|
$
541,029
|
$
794,182
|
$
471,230
|
|
Consulting
and management fees
|
570,356
|
251,552
|
255,610
|
|
General
and administrative expenses
|
1,097,436
|
1,286,617
|
1,357,724
|
|
Professional
fees
|
321,355
|
228,594
|
428,884
|
|
Share-based
payments
|
770,617
|
707,802
|
553,430
|
|
Travel
and accommodation
|
93,323
|
236,815
|
231,505
|
|
|
$
3,394,116
|
$
3,505,562
|
$
3,298,383
|
|
|
Years Ended December 31,
|
||
|
Other Items
|
2,020
|
2,019
|
2,018
|
|
Costs
in excess of recovered coal
|
$
590,204
|
$
120,354
|
$
94,335
|
|
Foreign
exchange loss
|
64,841
|
443,203
|
412,663
|
|
Impairment/(recovery)
of mineral property
|
-
|
(13,708,200
)
|
13,994,970
|
|
Impairment
of prepaid expenses
|
121,125
|
51,828
|
26,234
|
|
Impairment
of equipment
|
-
|
-
|
425,925
|
|
Impairment
of receivables
|
470,278
|
16,304
|
21,004
|
|
Loss
on sale of marketable securities
|
-
|
-
|
91,890
|
|
Loss/(gain)
on sale of equipment
|
(13,677
)
|
9,795
|
-
|
|
Gain
on debt settlement
|
-
|
(7,952,700
)
|
(50,000
)
|
|
Other
income
|
-
|
-
|
(130,936
)
|
|
|
$
1,232,771
|
$
(21,019,416
)
|
$
14,886,085
|
|
Operating Expenses
|
Three Months Ended December31,
|
||
|
|
2020
|
2019
|
2018
|
|
Advertising
and promotion
|
$
184,175
|
$
237,556
|
$
107,296
|
|
Consulting
and management fees
|
77,856
|
85,500
|
63,455
|
|
General
and administrative expenses
|
258,092
|
256,452
|
726,257
|
|
Professional
fees
|
103,008
|
46,443
|
204,162
|
|
Share-based
payments
|
176,224
|
475,200
|
135,848
|
|
Travel
and accommodation
|
10,557
|
73,945
|
81,457
|
|
|
$
809,912
|
$
1,175,096
|
$
1,318,475
|
|
Other Items
|
Years Ended December 31,
|
||
|
|
2020
|
2019
|
2018
|
|
Costs
in excess of recovered coal
|
$
590,204
|
$
120,354
|
$
94,335
|
|
Foreign
exchange loss
|
64,841
|
443,203
|
412,663
|
|
Impairment/(recovery)
of mineral property
|
-
|
(13,708,200
)
|
13,994,970
|
|
Impairment
of prepaid expenses
|
121,125
|
51,828
|
26,234
|
|
Impairment
of equipment
|
-
|
-
|
425,925
|
|
Impairment
of receivables
|
470,278
|
16,304
|
21,004
|
|
Loss
on sale of marketable securities
|
-
|
-
|
91,890
|
|
Loss/(gain)
on sale of equipment
|
(13,677
)
|
9,795
|
-
|
|
Gain
on debt settlement
|
-
|
(7,952,700
)
|
(50,000
)
|
|
Other
income
|
-
|
-
|
(130,936
)
|
|
|
$
1,232,771
|
$
(21,019,416
)
|
$
14,886,085
|
|
Description of expenditure
|
Originally proposed
use of proceeds
|
Actual use of proceeds
as of December 31, 2020
|
|
Development
of mineral properties
|
$
1,676,838
|
$
1,629,546
|
|
General
and administrative expenses
|
$
250,412
|
$
297,704
|
|
|
$
1,927,250
|
$
1,927,250
|
|
Description of expenditure
|
Originally proposed
use of proceeds
|
Actual use of proceeds
as of December 31, 2020
|
|
Expoloration
- Phase 1 of Pulacayo Project
|
$
3,240,000
|
$
663,100
|
|
Expoloration
- Triunfo Project
|
$
980,000
|
$
48,741
|
|
Expoloration
- Sunawayo Project
|
$
1,700,000
|
$
51,604
|
|
Working
capital and general corporate purposes
|
$
1,300,000
|
$
190,568
|
|
Total
|
$
7,220,000
|
$
954,013
|
|
|
Years Ended December 31,
|
||
|
|
2020
|
2019
|
2018
|
|
Cash
Used in Operating Activities
|
$
(2,549,042
)
|
$
(2,675,513
)
|
$
(2,626,687
)
|
|
Cash
Used in Investing Activities
|
(6,397,063
)
|
(6,236,965
)
|
(3,628,762
)
|
|
Cash
Provided by Financing Activities
|
13,536,550
|
6,626,085
|
7,458,938
|
|
Net
Decrease in Cash
|
4,590,445
|
(2,286,393
)
|
1,203,489
|
|
Cash
- beginning of year
|
3,017,704
|
5,304,097
|
4,100,608
|
|
Cash
- end of year
|
$
7,608,149
|
$
3,017,704
|
$
5,304,097
|
|
|
Year
Ended December 31,
|
||
|
Related
parties
|
2020
|
2019
|
2018
|
|
Directors
and officers
|
$
1,536,167
|
$
1,685,242
|
$
1,265,152
|
|
Linx
Partners Ltd.
|
740,000
|
371,000
|
401,044
|
|
MaKevCo
Consulting Inc.
|
32,800
|
21,400
|
21,200
|
|
Sophir
Asia Ltd.
|
26,100
|
19,600
|
19,100
|
|
|
$
2,335,067
|
$
2,097,242
|
$
1,706,496
|
|
|
Year
Ended December 31,
|
||
|
Related
parties
|
2020
|
2019
|
2018
|
|
Consulting
and management fees
|
$
370,000
|
$
218,500
|
$
268,456
|
|
Directors'
fees
|
108,600
|
103,805
|
70,378
|
|
Mineral
properties
|
1,387,067
|
1,171,585
|
631,610
|
|
Salaries
|
469,400
|
603,352
|
736,052
|
|
|
$
2,335,067
|
$
2,097,242
|
$
1,706,496
|
|
|
Year
Ended December 31,
|
||
|
Key
Management Personnel
|
2020
|
2019
|
2018
|
|
Salaries
and short term benefits
|
$
522,359
|
$
696,751
|
$
775,064
|
|
Directors'
fees
|
108,600
|
103,805
|
70,378
|
|
Share-based
payments
|
1,054,812
|
431,037
|
621,339
|
|
|
$
1,685,771
|
$
1,231,593
|
$
1,466,781
|
|
Subsidy
|
Location
|
Ownership interest
|
Projects Owned
|
|
Nevada Vandium LLC
|
USA
|
100%
|
Gibellini project
|
|
VC Exploration (US) Inc.
|
USA
|
100%
|
Gibellini project
|
|
Apogee Minerals Bolivia S.A.
|
Bolivia
|
98%
|
Pulacayo project
|
|
ASC Holdings Limited
|
Bolivia
|
100%
|
Pulacayo project
|
|
Red Hill Mongolia LLC
|
Mongolia
|
100%
|
Ulaan Ovoo mine
|
|
Chandgana Coal LLC
|
Mongolia
|
100%
|
Chandgana project
|
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
Financial
assets
|
|
|
|
|
|
Cash,
December 31, 2020
|
$
7,608,149
|
$
-
|
$
-
|
$
7,608,149
|
|
Cash,
December 31, 2019
|
$
3,017,704
|
$
-
|
$
-
|
$
3,017,704
|
|
Cash,
December 31, 2018
|
$
5,304,097
|
$
-
|
$
-
|
$
5,304,097
|
|
|
December
31, 2020
|
December
31, 2019
|
December
31, 2018
|
|
Fair
value through profit or loss
|
|
|
|
|
Cash
|
$
7,608,149
|
$
3,017,704
|
$
5,304,097
|
|
Amortized
cost
|
|
|
|
|
Receivables
|
$
75,765
|
$
246,671
|
$
36,399
|
|
Restricted
cash equivalents
|
$
34,500
|
$
34,500
|
$
34,500
|
|
|
$
7,718,414
|
$
3,298,875
|
$
5,374,996
|
|
Amortized
cost
|
|
|
|
|
Accounts
payable
|
$
1,717,977
|
$
2,420,392
|
$
1,636,786
|
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 |
|---|