Nevada
|
000-53676
|
N/A
|
(State or other jurisdiction of
incorporation)
|
(Commission File Number)
|
(I.R.S. Employer
Identification No.)
|
666 Burrard Street, Suite 600
Vancouver, British Columbia, Canada
|
V6C 3P6
|
(Address of principal executive offices)
|
(Zip Code)
|
·
|
the uncertainty of future revenue and profitability based upon our current financial condition and history of losses;
|
·
|
our lack of operating history;
|
·
|
risks relating to our liquidity;
|
·
|
risks related to the market for our common stock and our ability to dilute our current shareholders’ interest;
|
·
|
risks related to our ability to locate and proceed with a new project or business for which we can obtain funding;
|
·
|
risks related to our ability to obtain adequate financing on a timely basis and on acceptable terms; and
|
·
|
other risks and uncertainties related to our business strategy.
|
|
·
|
“Closing Date” means December 11, 2014;
|
|
·
|
“Exchange Act” means the
Securities Exchange Act of 1934
, as amended;
|
|
·
|
“LSG” means Lode Star Gold Inc., a Nevada corporation;
|
|
·
|
“NSR” means net smelter returns;
|
|
·
|
“Option Agreement” means our mineral option agreement with LSG dated October 4, 2014;
|
|
·
|
“Property” means those mineral claims owned by LSG and located in the State of Nevada known as the “Goldfield Bonanza Project”;
|
|
·
|
“SEC” means the Securities and Exchange Commission;
|
|
·
|
“Securities Act” means the
Securities Act of 1933
, as amended; and
|
|
·
|
“US GAAP” means generally accepted accounting principles in the United States.
|
·
|
consider, develop and submit work programs to the management committee for consideration and approval, and to implement work programs when approved;
|
·
|
carry out operations in a prudent and workmanlike manner and in accordance with all applicable laws and regulations, and all agreements, permits and licenses relating to the Property and LSG;
|
·
|
pay and discharge all wages and accounts for material and services and all other costs and expenses that may be incurred by the us in connection with our operations on the property;
|
·
|
maintain and keep in force and, upon request by LSG provide reasonable documentary verification of, levels of insurance as are reasonable in respect of our activities in connection with the Property;
|
·
|
maintain true and correct books, accounts and records of expenditures; and
|
·
|
deliver to the management committee quarterly and annual progress reports.
|
Claim Name
|
U.S. Survey No.
|
Combination No. 3
|
2375
|
August
|
2916
|
Great Western
|
2525
|
Gold Coin
|
2525
|
February
|
2941
|
Mohawk No. 1
|
2283
|
Side Line Fraction
|
2567
|
January
|
2941
|
Silver Pick
|
2203
|
Silver Pick Fraction
|
2203
|
Deserted
(1)
|
2203
|
Pipe Dream
|
2203
|
North End
(2)
|
2203
|
Hazel Queen
|
2375
|
Fraction
|
2844
|
White Horse
|
2844
|
White Rock
|
2844
|
Yellow Jacket
|
2844
|
Firelight
|
2749
|
Emma Fraction
|
2360
|
S.E. 2/3 Red King (more or less)
|
2361
|
S.E. 1/2 (Cornishman)
|
2750
|
Kewana #3
|
2565
|
Blue Jay
|
2375
|
Combination No. 1 Claim
(3)
|
2375
|
(1)
|
Excluding the upper 200 feet from surface of the north ½ of such claim (the “Deserted Excluded Zone”). We may, in our sole and unfettered discretion, by written notice to LSG at any time during the term of the Option Agreement, opt to include the Deserted Excluded Zone in the Property.
|
(2)
|
Excluding the upper 200 feet from surface of the east ½ of such claim (the “North End Excluded Zone”). We may, in our sole and unfettered discretion, by written notice to LSG at any time during the term of the Agreement, opt to include the North End Excluded Zone in the Property.
|
(3)
|
Includes all depths of the north ½ of such claim along with depths beneath 380 feet on the south ½ of such claim.
|
(4)
|
Includes all depths of the south ½ of such claim along with depths beneath 380 feet on the south ½ of such claim.
|
Claim Name
|
Nevada Mining Claim (NMC) No.
|
Troublemaker
|
1034313
|
|
1.
|
Development of the East Goldfield structural zone and subsequent development of a major northwest striking right lateral shear zone along the south edge of the present location of the Goldfield Main District.
|
|
2.
|
Eruption of the early rhyolite and latitic volcanic sequence and possible initial development of a ring fracture system (33-30 MA).
|
|
3.
|
Deposition of the sediments included in the Diamondfield Formation and the Sandstorm Rhyolite (28 MA).
|
|
4.
|
Resurgence, uplift and eruption of the Milltown Andesite, Main District Rhyodacite, and probably emplacement of a central intrusive complex in the deeper core of the district (23-20 MA).
|
|
5.
|
Continued development of the controlling right-lateral strike-slip fault system, including development of a right stepping releasing bend on the Columbia Mountain fault and the development of a zig-zag pattern of fractures and shears in the Main District area (20-21 MA).
|
6a.
|
Initiation of the hydrothermal system. This event produced intense silicification, formation of multiple silica ledge zones, and propylitically altered the adjacent rhyodacite, dacite and Milltown andesite wall rocks (20.5 MA).
|
6b.
|
Stage 2 structural development, continued intrusions, uplift and hydrothermal fracturing and local brecciation of silica ledge zones and adjacent wall rocks.
|
6c.
|
Pre-gold acid leach event.
|
6d.
|
Intense argillic alteration of wallrock/ledge contacts.
|
6e.
|
Main stage gold deposition.
|
6f.
|
Barren, open space filling translucent quartz vein emplacement.
|
7.
|
Post-mineral faulting, deposition of post-mineral volcanic and sedimentary units and erosion of the Goldfield volcanic center (20 MA to present).
|
Three Months Ended
September 30,
|
Change
|
|||||||||||||||
2014
|
2013
|
Amount
|
Percentage
|
|||||||||||||
Revenue
|
$ | - | $ | - | $ | - | - | |||||||||
Operating Expenses
|
$ | 30,111 | $ | 42,138 | $ | (12,027 | ) | (29 | %) | |||||||
Loss from Operations
|
$ | (30,111 | ) | $ | (42,138 | ) | $ | 12,027 | (29 | %) | ||||||
Other Income
|
$ | 19,599 | $ | - | $ | 19,599 | - | |||||||||
Net Loss For The Period
|
$ | (10,512 | ) | $ | (42,138 | ) | $ | 31,626 | (75 | %) |
Nine Months Ended
September 30,
|
Change
|
|||||||||||||||
2014
|
2013
|
Amount
|
Percentage
|
|||||||||||||
Revenue
|
$ | - | $ | - | $ | - | - | |||||||||
Operating Expenses
|
$ | 115,917 | $ | 136,915 | $ | (20,998 | ) | (15 | %) | |||||||
Loss from Operations
|
$ | (115,917 | ) | $ | (136,915 | ) | $ | 20,998 | (15 | %) | ||||||
Other Income
|
$ | 19,599 | $ | - | $ | 19,519 | - | |||||||||
Net Loss For The Period
|
$ | (96,318 | ) | $ | (136,915 | ) | $ | 40,597 | (30 | %) |
Three Months Ended September 30,
|
Change
|
|||||||||||||||
2014
|
2013
|
Amount
|
Percentage
|
|||||||||||||
Consulting services
|
$ | 9,789 | $ | 26,623 | $ | (16,834 | ) | (63 | %) | |||||||
Corporate support services
|
$ | - | $ | 1,838 | $ | (1,838 | ) | (100 | %) | |||||||
Office, foreign exchange and sundry
|
$ | (2,763 | ) | $ | 3,923 | $ | (6,686 | ) | (170 | %) | ||||||
Professional fees
|
$ | 16,769 | $ | 6,550 | $ | 10,219 | 156 | % | ||||||||
Transfer and filing fees
|
$ | 3,064 | $ | 1,046 | $ | 2,018 | 193 | % |
|
·
|
our consulting service expenses were lower than in 2013 since we paid the final installment to Woodburn under the Consulting Agreement in July 2014;
|
|
·
|
our corporate support service expenses decreased as a result of the agreement to supply those services being terminated by the service provider as of December 31, 2013;
|
|
·
|
our office, foreign exchange and sundry expenses were lower in 2014 primarily due to an increase in foreign exchange gain of approximately $8,000 offset by an increase in IT expenses of approximately $1,000;
|
|
·
|
our professional fees increased primarily due to timing of billings for audit and review services; and
|
|
·
|
our transfer and filing fees increased primarily due to 8-K filing requirements in the 2014 quarter, with none in the 2013 quarter.
|
Year Ended December 31,
|
Change
|
|||||||||||||||
2013
|
2012
|
Amount
|
Percentage
|
|||||||||||||
Revenue
|
$ | - | $ | - | $ | - | - | |||||||||
Operating Expenses
|
177,259 | 260,858 | (83,599 | ) | (32 | %) | ||||||||||
Net Loss
|
$ | 177,259 | $ | 260,858 | $ | (83,599 | ) | (32 | %) |
Year Ended December 31,
|
Change
|
|||||||||||||||
2013
|
2012
|
Amount
|
Percentage
|
|||||||||||||
Consulting services
|
$ | 110,581 | $ | 110,880 | $ | (299 | ) | - | ||||||||
Corporate support services
|
12,420 | 39,158 | (26,738 | ) | (68 | %) | ||||||||||
Interest, bank and finance charges
|
(858 | ) | 16,626 | (17,484 | ) | (105 | %) | |||||||||
Office, foreign exchange and sundry
|
3,737 | 13,096 | (9,359 | ) | (71 | %) | ||||||||||
Professional fees
|
38,075 | 67,039 | (28,964 | ) | (43 | %) | ||||||||||
Transfer and filing fees
|
13,304 | 14,059 | (755 | ) | (5 | %) | ||||||||||
Total Operating Expenses
|
$ | 177,259 | $ | 260,858 | $ | (83,599 | ) | (32 | %) |
|
·
|
our consulting services
expenses
relate to fees for services of our president under the terms of a contract which commenced January 1, 2012. The total includes monthly fees and reimbursed expenses. There was no significant change from 2012;
|
|
·
|
our corporate support services
expenses
In recognition of the Company’s continuing constrained financial condition, the service provider agreed to decrease the rate in 2014 to $1,000 monthly, plus applicable taxes;
|
|
·
|
interest, bank and finance charges
decreased in 2013 primarily due to a service provider’s agreement to reverse interest charges on overdue accounts payable;
|
|
·
|
our office, foreign exchange and sundry
increased in 2013 mainly due to higher foreign exchange cost (approximately $8,000) and license fees (approximately $1,000);
|
|
·
|
our professional fees
decreased primarily due to timing of billings for 2013 audit and review services, offset slightly by lower legal costs being incurred in 2012; and
|
|
·
|
our transfer and filing fees
remained consistent year over year.
|
September 30,
|
December 31,
|
Change
|
||||||||||||||
2014
|
2013
|
Amount
|
Percentage
|
|||||||||||||
Cash
|
$ | 16,192 | $ | 21 | $ | 16,171 | 77,005 | % | ||||||||
Prepaid fees and advances
|
$ | 8,300 | $ | - | $ | 8,300 | - | |||||||||
Accounts payable and accrued liabilities
|
$ | 108,066 | $ | 78,076 | $ | 29,990 | 38 | % | ||||||||
Loans payable
|
$ | 202,530 | $ | 111,731 | $ | 90,799 | 81 | % |
December 31
|
Change
|
|||||||||||||||
2013
|
2012
|
Amount
|
Percentage
|
|||||||||||||
Cash
|
$ | 21 | $ | 11,282 | $ | (11,261 | ) | (100 | %) | |||||||
Amounts receivable
|
$ | - | $ | 9,464 | $ | (9,464 | ) | (100 | %) | |||||||
Prepaid consulting fees to related parties
|
$ | - | $ | 43,022 | $ | (43,022 | ) | (100 | %) | |||||||
Accounts payable and accrued liabilities
|
$ | 78,076 | $ | 88,069 | $ | (9,993 | ) | (11 | %) | |||||||
Loans payable
|
$ | 111,731 | $ | 92,860 | $ | 18,871 | 20 | %) | ||||||||
Promissory notes due to related party
|
$ | - | $ | 7,116 | $ | (7,116 | ) | (100 | %) |
September 30,
|
December 31,
|
Change
|
||||||||||||||
2014
|
2013
|
Amount
|
Percentage
|
|||||||||||||
Current Assets
|
$ | 24,492 | 21 | $ | 24,471 | 116,529 | % | |||||||||
Current Liabilities
|
310,596 | 189,807 | 120,789 | 64 | % | |||||||||||
Working Capital (Deficiency)
|
$ | (286,104 | ) | (189,786 | ) | $ | (96,318 | ) | 51 | % |
Nine Months Ended September 30
|
Change
|
|||||||||||||||
2014
|
2013
|
Amount
|
Percentage
|
|||||||||||||
Cash Flows (Used In) Provided By:
|
||||||||||||||||
Operating Activities
|
$ | (68,457 | ) | $ | (121,882 | ) | $ | 53,425 | 44 | % | ||||||
Financing Activities
|
84,628 | 110,690 | (26,062 | ) | (24 | %) | ||||||||||
Net increase (decrease) in cash
|
$ | 16,171 | $ | (11,192 | ) | $ | 27,363 | 245 | % |
|
·
|
our operating expenses being lower by approximately $21,000 in the current nine month period than in the equivalent period in the prior year, together with other income of approximately $20,000 in the current period;
|
|
·
|
an increase in prepaid fees and advances of approximately $8,000 in 2014, compared to a decrease of approximately $34,000 in 2013, for a net year-over-year period difference of approximately $42,000;
|
|
·
|
a decrease in amounts receivable of $Nil in 2014, compared to approximately $9,000 in 2013, resulting in a year-over-year difference of approximately $9,000; and
|
|
·
|
in increase of approximately $30,000 in accounts payable in 2014 compared to a decrease of approximately $36,000 in 2013, for a net year-over-year difference of approximately $66,000.
|
|
·
|
loan advances in the first nine months of 2014 of approximately $85,000, compared to approximately $21,000 in the same period in 2013, for a net increase of approximately 64,000; and
|
|
·
|
the receipt of subscriptions for our common stock being $Nil in the first nine months of 2014, compared to $90,000 in the same period in 2013, for a net decrease of $90,000.
|
Year Ended December 31,
|
Increase/(Decrease)
|
|||||||||||||||
2013
|
2012
|
Amount
|
Percentage
|
|||||||||||||
Current Assets
|
$ | 21 | $ | 63,768 | $ | (63,747 | ) | 100 | % | |||||||
Current Liabilities
|
(189,807 | ) | (188,045 | ) | (1,762 | ) | 1 | % | ||||||||
Working Capital (Deficiency)
|
$ | (189,786 | ) | $ | (124,277 | ) | $ | (65,509 | ) | 53 | % |
Year Ended December 31
|
Increase/(Decrease)
|
|||||||||||||||
2013
|
2012
|
Amount
|
Percentage
|
|||||||||||||
Cash Flows Provided By (Used In):
|
||||||||||||||||
Operating Activities
|
$ | (133,632 | ) | $ | (281,181 | ) | $ | 147,549 | 52 | % | ||||||
Financing Activities
|
122,371 | 291,704 | (169,333 | ) | (58 | %) | ||||||||||
Net increase (decrease) in cash
|
$ | (11,261 | ) | $ | 10,523 | $ | (21,784 | ) | (207 | %) |
Description
|
Amount
($)
|
Underground access and workings retrofitting (Preliminary Work)
|
250,000
|
Completion of surface and underground drilling (Church Zone)
|
725,000
|
Preparation of feasibility study (Church Zone)
|
50,000
|
Follow-up surface and underground drilling (Stope Zone)
|
150,000
|
Laboratory work
|
60,000
|
Mine site security
|
60,000
|
Permitting application expenses
|
100,000
|
Management fees
|
120,000
|
Consulting fees
|
198,000
|
Marketing and investor relations expenses
|
60,000
|
Professional fees
|
60,000
|
Rent, travel and lodging expenses
|
60,000
|
Transfer and filing fees
|
13,000
|
Website development expenses
|
10,000
|
Total
|
1,856,000
|
|
·
|
monetary items at the exchange rate prevailing at the balance sheet date;
|
|
·
|
non-monetary items at the historical exchange rate; and
|
|
·
|
revenue and expense items at the rate in effect of the date of transactions.
|
Title of Class
|
Name and Address of
Beneficial Owner
|
Amount and
Nature of
Beneficial
Ownership
|
Percent of Class
(1)
|
Common Stock
|
Mark Walmesley (2)
666 Burrard Street, Suite 600
Vancouver, British Columbia
Canada V6E 4M3
|
2,450,000 (3)
|
5.3
|
Common Stock
|
Robert Baker (4)
666 Burrard Street, Suite 600
Vancouver, British Columbia
Canada V6E 4M3
|
2,538,410 (5)
|
5.5
|
All Officers and Directors as a Group
|
5,423,500
|
10.8
|
|
Common Stock
|
Lode Star Gold, Inc. (6)
13529 Skinner Road, Suite N
Cypress, Texas, USA 77429
|
35,000,000
|
75.3
|
(1)
|
Based on 46,509,000 shares of our common stock issued and outstanding as of the Closing Date after giving effect to the Acquisition.
|
(2)
|
Mark Walmesley was appointed as our Chief Financial Officer, Treasurer and director on September 22, 2014, and our President and Chief Executive Officer on the Closing Date. Mr. Walmesley has been LSG’s Director of Operations since 2005 and a director of the company since March 2009.
|
(3)
|
Includes 1,340,000 shares held by Lonnie Humphries, the sole shareholder of LSG and the spouse of Mr. Walmesley, and 1,110,000 shares held by Mr. Walmesley directly.
|
(4)
|
Robert Baker was appointed as our Secretary and director on December 9, 2004, acted as our Chief Financial Officer and Treasurer from May 31, 2007 until September 22, 2014, and acted as our President and Chief Executive Officer from May 31, 2007 until the Closing Date.
|
(5)
|
These shares are held by Woodburn Holdings Ltd., a corporation over which Mr. Baker has sole voting and investment power.
|
(6)
|
Lonnie Humphries, the spouse of Mr. Walmesley, has sole voting and investment power over the securities held by LSG.
|
Name
|
Age
|
Position
|
Mark Walmesley
|
57
|
President, Chief Executive Officer, Chief Financial Officer, Treasurer, Director
|
Robert Baker
|
60
|
Secretary, Director
|
|
·
|
any bankruptcy petition filed by or against any business of which such person was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time;
|
|
·
|
any conviction in a criminal proceeding or being subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);
|
|
·
|
being subject to any order, judgment or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining, barring, suspending or otherwise limiting his involvement in any type of business, securities or banking activities;
|
|
·
|
being found by a court of competent jurisdiction (in a civil action), the SEC or the Commodity Futures Trading Commission to have violated any federal or state securities or commodities law, and the judgment has not been reversed, suspended or vacated;
|
|
·
|
being the subject of, or a party to, any federal or state judicial or administrative order, judgment, decree or finding, not subsequently reversed, suspended or vacated, relating to an alleged violation of any law or regulation prohibiting mail or wire fraud or fraud in connection with any business activity;
|
|
·
|
being the subject of, or a party to, any judicial or administrative order, judgment, decree or finding, not subsequently reversed, suspended or vacated relating to an alleged violation of any federal or state securities or commodities law or regulation or any law or regulation respecting financial institutions or insurance companies; or
|
|
·
|
being the subject of, or a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any stock, commodities or derivatives exchange or other self-regulatory organization.
|
Name and Principal Position
|
Year Ended December 31,
|
Salary
($)
|
Total
($)
|
Mark Walmesley, President (1)
|
2013
|
-
|
-
|
2012
|
-
|
-
|
|
Robert Baker, former President (2)
|
2013
|
110,581 (3)
|
110,581
|
2012
|
110,880 (3)
|
110,880
|
(1)
|
Mark Walmesley was appointed as our Chief Financial Officer, Treasurer and director on September 22, 2014, and our President and Chief Executive Officer on the Closing Date. Mr. Walmesley has been LSG’s Director of Operations since 2005 and a director of the company since March 2009.
|
(2)
|
Robert Baker was appointed as our Secretary and director on December 9, 2004, acted as our Chief Financial Officer and Treasurer from May 31, 2007 until September 22, 2014, and acted as our President and Chief Executive Officer from May 31, 2007 until the Closing Date.
|
(3)
|
Represents amounts paid to Woodburn Holdings Ltd., a
corporation over which Mr. Baker has sole voting and investment power.
|
|
·
|
Pursuant to the Subscription Agreement and on the Closing Date, we issued 35,000,000 shares of our common stock to LSG. Upon the closing of the Acquisition, LSG became our principal stockholder and Mark Walmesley, the Director of Operations and a director of LSG, was appointed as our President and Chief Executive Officer.
|
·
|
As of September 30, 2014,
we owed Woodburn $70,819 in consulting fees which was included in our accounts payable. Pursuant to the Settlement Agreement, this amount is no longer due and owing.
|
|
·
|
the director is, or at any time during the past three years was, an employee of the company;
|
|
·
|
the director or a family member of the director accepted any compensation from the company in excess of $120,000 during any period of 12 consecutive months within the three years preceding the independence determination (subject to certain exclusions, including, among other things, compensation for board or board committee service);
|
|
·
|
a family member of the director is, or at any time during the past three years was, an executive officer of the company;
|
|
·
|
the director or a family member of the director is a partner in, controlling stockholder of, or an executive officer of an entity to which the company made, or from which the company received, payments in the current or any of the past three fiscal years that exceed 5% of the recipient’s consolidated gross revenue for that year or $200,000, whichever is greater (subject to certain exclusions);
|
|
·
|
the director or a family member of the director is employed as an executive officer of an entity where, at any time during the past three years, any of the executive officers of the company served on the compensation committee of such other entity; or
|
|
·
|
the director or a family member of the director is a current partner of the company’s outside auditor, or at any time during the past three years was a partner or employee of the company’s outside auditor, and who worked on the company’s audit.
|
OTCQB
|
||
Quarter Ended
|
High ($)
|
Low ($)
|
December 31, 2013
|
0.23
|
0.05
|
September 30, 2013
|
0.24
|
0.23
|
June 30, 2013
|
0.24
|
0.24
|
March 31, 2013
|
0.27
|
0.20
|
December 31, 2012
|
0.40
|
0.27
|
September 30, 2012
|
0.51
|
0.10
|
June 30, 2012
|
0.10
|
0.10
|
March 31, 2012
|
0.10
|
0.10
|
·
|
have equal ratable rights to dividends from funds legally available if and when declared by our Board of Directors;
|
·
|
are entitled to share ratably in all of our assets available for distribution to holders of common stock upon the liquidation, dissolution or winding up of our affairs;
|
·
|
do not have preemptive, subscription or conversion rights and there are no redemption or sinking fund provisions or rights; and
|
·
|
are entitled to one non-cumulative vote per share on all matters on which stockholders may vote.
|
|
·
|
Section 4 of our Articles of Incorporation;
|
|
·
|
Article IX of our Bylaws; and
|
|
·
|
Chapter 78 of the NRS.
|
|
(a)
|
The director’s or officer’s act or failure to act constituted a breach of his or her fiduciary duties as a director or officer; and
|
|
(b)
|
The breach of those duties involved intentional misconduct, fraud or a knowing violation of law.”
|
|
1.
|
A corporation may indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative, except an action by or in the right of the corporation, by reason of the fact that the person is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against expenses, including attorneys’ fees, judgments, fines and amounts paid in settlement actually and reasonably incurred by the person in connection with the action, suit or proceeding if he:
|
|
(a)
|
Is not liable pursuant to NRS 78.138; or
|
|
(b)
|
Acted in good faith and in a manner which he or she reasonably believed to be in or not opposed to the best interests of the corporation, and, with respect to any criminal action or proceeding, had no reasonable cause to believe his conduct was unlawful.
|
|
2.
|
A corporation may indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action or suit by or in the right of the corporation to procure a judgment in its favor by reason of the fact that the person is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against expenses, including amounts paid in settlement and attorneys’ fees actually and reasonably incurred by the person in connection with the defense or settlement of the action or suit if the person:
|
|
(c)
|
Is not liable pursuant to NRS 78.138; or
|
|
(d)
|
Acted in good faith and in a manner which he or she reasonably believed to be in or not opposed to the best interests of the corporationl.
|
|
3.
|
To the extent that a director, officer, employee or agent of a corporation has been successful on the merits or otherwise in defense of any action, suit or proceeding referred to in subsections 1 and 2, or in defense of any claim, issue or matter therein, the corporation shall indemnify him or her against expenses, including attorneys’ fees, actually and reasonably incurred by him or her in connection with the defense.
|
·
|
may have been qualified by disclosures that were made to the other party in connection with the negotiation of the Option Agreement, which disclosures are not necessarily reflected in such agreement;
|
|
·
|
may apply standards of materiality that differ from those of a reasonable investor; and
|
|
·
|
were made only as of specified dates contained in the Option Agreement and are subject to subsequent developments and changed circumstances.
|
(1)
|
Incorporated by reference from our registration statement on Form SB-2 filed with the SEC on March 4, 2005.
|
(2)
|
Incorporated by reference from our current report on Form 8-K filed with the SEC on October 9, 2014.
|
Dated: December 15, 2014
|
INTERNATIONAL GOLD CORP.
|
|
By:
|
/s/ Mark Walmesley
|
|
Mark Walmesley
|
||
President, Chief Executive Officer, Chief Financial Officer, Treasurer, Director
|
A.
|
The Corporation and Woodburn, a company of which Baker is the sole shareholder, are parties to a consulting agreement dated January 1, 2012 (the “
Consulting Agreement
”);
|
B.
|
On October 4, 2014, the Corporation and Lode Star Gold, Inc. (“
LSG
”) entered into a mineral option agreement pursuant to which LSG agreed to grant the Corporation the sole and exclusive option to acquire up to an 80% interest in LSG’s Goldfield Bonanza Property (the “
Option Agreement
”);
|
C.
|
Pursuant to the Option Agreement and in order for the Corporation to exercise the First Option (as defined in the Option Agreement), the Corporation and LSG have entered into a subscription agreement dated as of the date hereof (the “
Subscription Agreement
”), the closing of which is conditional upon the immediate termination of the Consulting Agreement and the settlement of any and all Claims (as defined below) between the Corporation, Woodburn and Baker; and
|
D.
|
In accordance with the terms of the Subscription Agreement, the Corporation, Woodburn and Baker desire to enter into this Agreement to fully, finally and irrevocably resolve all Claims between them of whatever kind or nature.
|
1.
|
Notwithstanding s. 2.7 thereof, the Consulting Agreement is hereby terminated, effective immediately.
|
2.
|
In full, final and irrevocable settlement of all Claims between Woodburn and Baker, on the one hand, and the Corporation on the other hand, Baker hereby accepts the following consideration from the Corporation:
|
|
(a)
|
a $10,000 cash payment on or before 30 days from the exercise by the Corporation of the First Option under the Option Agreement; and
|
|
(b)
|
a cash payment of a minimum of $2,400 per month until such time as Baker has received an aggregate of $34,000 in cash consideration from the Corporation pursuant to this Agreement.
|
3.
|
Woodburn and Baker hereby expressly acknowledge and agree that, notwithstanding s. 3.2 of the Consulting Agreement, Baker shall be responsible for paying any and all outstanding parking fees and taxes incurred by Woodburn or Baker at the Metropolitan Hotel, Vancouver from the date of the Consulting Agreement to the date of this Agreement, and shall not be entitled to any reimbursement by the Corporation in respect thereof. For clarity, Baker hereby accepts and assumes sole responsibility for paying such fees and taxes and covenants with the Corporation to do so on or before December 31, 2014 and to provide evidence thereof satisfactory to the Corporation promptly upon request.
|
4.
|
Woodburn and Baker hereby expressly acknowledge and agree that, upon the execution of this Agreement, neither Woodburn nor Baker will be entitled to receive any compensation from the Corporation or be reimbursed by the Corporation for any expenses incurred by Woodburn pursuant to the Consulting Agreement.
|
5.
|
Subject to the performance by the Corporation of all of its obligations contained in this Agreement, Woodburn, Baker and each of their respective affiliated companies, proprietorships, servants, agents, heirs, administrators, executors, successors and assigns (the “
Releasing Parties
”) hereby release, acquit and forever discharge the Corporation and its subsidiaries, predecessors, successors, parent companies, affiliated companies, servants, agents, officers, directors, successors and assigns (the “
Released Parties
”) of and from any and all actions, causes of action, claims, demands, debts, obligations, compensation and damages of whatever nature or kind and however arising, whether known or unknown (the “
Claims
”), which the Releasing Parties, or any of them, now has
or at any time hereafter can, shall or may have to the present date for or by reason of or arising out of any cause, act, deed, contract, matter, thing or omission whatsoever and without limiting the generality of the foregoing, any other matter arising between them.
|
6.
|
For the consideration expressed herein, the Releasing Parties agree not to solicit, encourage, fund or assist any third party to make and claim or take any action or proceedings against the Released Parties related to the matters herein.
|
7.
|
The Releasing Parties agree not to make any claim or take or continue any proceedings against any other person or corporation who might claim contribution or indemnity from any Released Party, either in the Province of British Columbia or elsewhere. If any such claim or proceeding against any such person or corporation has already been commenced, or is commenced at a subsequent date contrary to the provisions of this Agreement, and if such claim or proceeding results in a claim or proceeding against a Released Party, then the party commencing the proceeding will indemnify and save harmless the Released Party from all resulting liabilities, claims, losses, expenses, damages and costs (including solicitor’s fees and disbursements) of every nature and kind whatsoever and shall further consent to a dismissal of same.
|
8.
|
Each Party agrees to perform and instruct its agents to perform such further acts, to execute such further documents and to do such further and other things as may appropriate, necessary or desirable to carry out the full intent and meaning of this Agreement.
|
9.
|
This Agreement contains the entire agreement between the Parties with respect to the subject matter hereof, and the contents of this Agreement constitute a binding contract and nothing herein contained is a mere recital.
|
10.
|
The Parties acknowledge and agree that they have received independent legal advice concerning the terms and effect of this Agreement and fully understand its terms and effect.
|
11.
|
This Agreement is binding upon and shall inure to the benefit of the Parties and their respective predecessors in interest, officers, directors, employees, administrators, servants, successors, heirs and assigns.
|
12.
|
In the event that any provision of this Agreement is held to be void, voidable or unenforceable, the remaining provisions hereof shall remain in full force and effect.
|
13.
|
Each person executing this Agreement on behalf of each Party warrants that he is authorized to execute this Agreement on behalf of each respective Party and that the execution of this Agreement is the lawful act of each of those entities and therefore binds each of those entities.
|
14.
|
This Agreement may only be amended, assigned or transferred with the express written consent of each of the Parties.
|
15.
|
All references to currency in this Agreement are to Canadian dollars.
|
16.
|
This Agreement may be executed in counterparts and delivered by electronic transmission, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument.
|
17.
|
This Agreement shall be governed by and construed in accordance with the laws of the State of Nevada.
|
18.
|
Time shall be of the essence of this Agreement.
|
INTERNATIONAL GOLD CORP. | |
Per: /s/ Mark Walmesley | |
Authorized Signatory | |
WOODBURN HOLDINGS LTD. | |
Per: /s/ Robert M. Baker | |
Authorized Signatory | |
/s/ Robert M. Baker | |
ROBERT M. BAKER |
LODE STAR GOLD INC.
|
||
FINANCIAL STATEMENTS
|
||
At December 31, 2013 and 2012 and
for the Years Ended December 31, 2013 and 2012
(Stated in U.S. Dollars)
|
Vancouver, Canada | “Morgan & Company LLP” | |
November 5, 2014 | Chartered Accountants | |
|
PO Box 10007, 1488 – 700 West Georgia Street, Vancouver, British Columbia, Canada V7Y 1A1
Tel: (604) 687 – 5841 Fax: (604) 687 – 0075 Email: info@morgancollp.com
|
|
LODE STAR GOLD INC.
|
||||||||
STATEMENTS OF OPERATIONS
|
||||||||
(Stated in U.S. Dollars)
|
||||||||
For the Years Ended December 31
|
||||||||
2013
|
2012
|
|||||||
Revenue
|
$ | - | $ | - | ||||
Expenses
|
||||||||
Depreciation and amortization
|
4,968 | 3,833 | ||||||
Exploration and development
|
107,819 | 102,966 | ||||||
General and administrative
|
19,102 | 17,332 | ||||||
Professional fees
|
900 | 1,200 | ||||||
Loss from operations
|
(132,789 | ) | (125,331 | ) | ||||
Other income
|
80,820 | 184,235 | ||||||
Net (loss) income for the year
|
$ | (51,969 | ) | $ | 58,904 | |||
Basic and diluted (loss) earnings per common share
|
$ | (25.98 | ) | $ | 29.45 | |||
Weighted average common shares outstanding
|
2,000 | 2,000 |
LODE STAR GOLD INC.
|
STATEMENTS OF STOCKHOLDER’S DEFICIENCY
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
(Stated in U.S. Dollars)
|
|
Common Stock
|
|||||||||||||||||||
|
Number of Shares
|
Share Capital
|
Additional Paid-in
Capital
|
Accumulated Deficit
|
Total
Stockholder’s
Deficiency
|
|||||||||||||||
Balance at December 31, 2011
|
2,000 | $ | 200 | $ | 49,800 | $ | (4,413,566 | ) | $ | (4,363,566 | ) | |||||||||
Net income for the year
|
- | - | - | 58,904 | 58,904 | |||||||||||||||
Balance at December 31, 2012
|
2,000 | 200 | 49,800 | (4,354,662 | ) | (4,304,662 | ) | |||||||||||||
Net loss for the year
|
- | - | - | (51,969 | ) | (51,969 | ) | |||||||||||||
Balance at December 31, 2013
|
2,000 | $ | 200 | $ | 49,800 | $ | (4,406,631 | ) | $ | (4,356,631 | ) |
LODE STAR GOLD INC.
STATEMENTS OF CASH FLOWS
(Stated in U.S. Dollars)
|
||||||||
For the Years Ended December 31 | ||||||||
2013
|
2012
|
|||||||
Cash flows provided by (used in) operating activities
|
||||||||
Net (loss) income
for the year
|
$ | (51,969 | ) | $ | 58,904 | |||
Adjustments to reconcile net loss/income to net cash used in operating activities:
|
||||||||
Depreciation
|
4,968 | 3,833 | ||||||
Changes in operating assets and liabilities
|
||||||||
Decrease in accounts receivable
|
- | 13,984 | ||||||
(Decrease) in accounts payable and accrued liabilities
|
(4,046 | ) | (364 | ) | ||||
Decrease in amounts due to related parties
|
(34,512 | ) | (100,000 | ) | ||||
(85,559 | ) | (23,643 | ) | |||||
Cash flows used in investing activity
|
||||||||
Purchase of equipment
|
(4,980 | ) | - | |||||
Decrease in cash during the year
|
(90,539 | ) | (23,643 | ) | ||||
Cash, beginning of year
|
110,134 | 133,777 | ||||||
Cash, end of year
|
$ | 19,595 | $ | 110,134 | ||||
Supplemental disclosures
|
||||||||
Cash paid during the period for:
|
||||||||
Taxes
|
$ | - | $ | - | ||||
Interest
|
$ | - | $ | - |
2013
|
2012
|
|||||||||||||||||||||||
Cost
|
Accumulated Depreciation
|
Net Book Value
|
Cost
|
Accumulated Depreciation
|
Net Book Value
|
|||||||||||||||||||
Buildings
|
$ | 33,149 | $ | (17,143 | ) | $ | 16,006 | $ | 33,149 | $ | (15,590 | ) | $ | 17,559 | ||||||||||
Equipment
|
104,634 | (104,207 | ) | 427 | 104,634 | (103,351 | ) | 1,283 | ||||||||||||||||
Computer software
|
9,835 | (7,414 | ) | 2,421 | 4,855 | (4,855 | ) | - | ||||||||||||||||
$ | 147,618 | $ | (128,764 | ) | $ | 18,854 | $ | 142,638 | $ | (123,796 | ) | $ | 18,842 |
2013
|
2012
|
||||||||||||||||
Level
|
Carrying
Amount
|
Estimated Fair
Value
|
Carrying
Amount
|
Estimated Fair
Value
|
|||||||||||||
Cash
|
Level 1
|
$ | 19,595 | $ | 19,595 | $ | 110,134 | $ | 110,134 | ||||||||
Accounts payable and accrued liabilities
|
Level 2
|
$ | 654 | $ | 654 | $ | 4,700 | $ | 4,700 | ||||||||
Due to related parties
|
Level 2
|
$ | 4,754,865 | $ | 4,754,865 | $ | 4,789,377 | $ | 4,789,377 |
a)
|
On August 6, 2014, the Company renewed an agreement to lease 2,500 square feet of office premises for a further term of one year, from August 1, 2014 to July 31, 2015 at a rate of $1,550 per month.
|
b)
|
On August 29, 2014, the Company entered into a Letter of Intent (“the LOI”) with International Gold Corp. (“ITGC”), a Nevada registered public company, regarding a proposed reverse takeover of ITGC by the Company. Pursuant to the LOI, ITGC has agreed to issue shares of its common stock and make certain payments to the Company in consideration for an interest in the Company’s mineral property. The two companies have agreed to use their best efforts to negotiate and execute a definitive agreement setting out the full terms of the transaction within 30 days. The definitive agreement will be subject to a number of closing conditions including satisfactory completion of due diligence and the receipt of all necessary governmental and regulatory approvals.
|
|
On
October 4, 2014, the Company and ITGC entered into a definitive mineral option agreement (the "Definitive Agreement") for ITGC to acquire an interest in the Company’s Nevada Goldfield Bonanza property (the "Property"). Certain conditions to closing the proposed takeover remain outstanding, including the execution and delivery of settlement agreements between ITGC and certain of its creditors.
|
|
Pursuant to the Definitive Agreement, ITGC is required to issue to the Company 35,000,000 shares of common stock at a deemed price of $0.02 per share for a total value of $700,000 in order to earn a 20% undivided interest in the Property. In order to earn an additional 60% interest in the Property (for a total of 80%), ITGC is required to fund all expenditures on the Property and pay LSG an aggregate of $5 million in cash in the form of a net smelter returns (“NSR”) royalty.
|
SEPTEMBER 30
|
DECEMBER 31
|
|||||||
2014
|
2013
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current
|
||||||||
Cash
|
$
|
25,713
|
$
|
19,595
|
||||
Loans receivable
|
35,000
|
-
|
||||||
60,713
|
19,595
|
|||||||
Mineral property
|
360,439
|
360,439
|
||||||
Property and equipment, net
|
16,959
|
18,854
|
||||||
Total assets
|
$
|
438,111
|
$
|
398,888
|
||||
LIABILITIES
|
||||||||
Current
|
||||||||
Accounts payable and accrued liabilities
|
$
|
-
|
$
|
654
|
||||
Due to related parties
|
4,879,865
|
4,754,865
|
||||||
Total liabilities
|
4,879,865
|
4,755,519
|
||||||
STOCKHOLDER’S DEFICIENCY
|
||||||||
Capital Stock
|
||||||||
Authorized:
|
||||||||
250,000 voting common shares with a par value of $0.10 per share
|
||||||||
Issued:
|
||||||||
2,000 common shares at September 30, 2014 and December 31, 2013
|
200
|
200
|
||||||
Additional Paid-In Capital
|
49,800
|
49,800
|
||||||
Accumulated Deficit
|
(4,491,754
|
)
|
(4,406,631
|
)
|
||||
Total Stockholder’s Deficiency
|
(4,441,754
|
)
|
(4,356,631
|
)
|
||||
Total liabilities and stockholder’s deficiency
|
$
|
438,111
|
$
|
398,888
|
THREE MONTHS ENDED
|
NINE MONTHS ENDED
|
|||||||||||||||
SEPTEMBER 30
|
SEPTEMBER 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Expenses
|
||||||||||||||||
Depreciation and amortization
|
632
|
620
|
1,895
|
1,859
|
||||||||||||
Exploration and development
|
21,712
|
21,830
|
65,740
|
64,035
|
||||||||||||
General and administrative
|
3,759
|
1,318
|
24,697
|
10,540
|
||||||||||||
Professional fees
|
900
|
900
|
900
|
900
|
||||||||||||
27,003
|
24,668
|
93,232
|
77,334
|
|||||||||||||
Loss from operations
|
(27,003
|
)
|
(24,668
|
)
|
(93,232
|
)
|
(77,334
|
)
|
||||||||
Other income
|
-
|
-
|
8,109
|
80,820
|
||||||||||||
Net (Loss) Income For The Period
|
$
|
(27,003
|
)
|
$
|
(24,668
|
)
|
$
|
(85,123
|
)
|
$
|
3,486
|
|||||
Basic And Diluted (Loss) Earnings Per Common Share
|
$
|
(13.50
|
)
|
$
|
(12.33
|
)
|
$
|
(42.56
|
)
|
$
|
1.74
|
|||||
Weighted Average Common Shares Outstanding
|
2,000
|
2,000
|
2,000
|
2,000
|
NINE MONTHS ENDED
|
||||||||
SEPTEMBER 30
|
||||||||
2014
|
2013
|
|||||||
Cash Provided By (Used In) Operating Activities
|
||||||||
Net (loss) income for the period
|
$
|
(85,123
|
)
|
$
|
3,486
|
|||
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
||||||||
Depreciation
|
1,895
|
1,859
|
||||||
(83,228
|
)
|
5,345
|
||||||
Changes in operating assets and liabilities:
|
||||||||
(Decrease) increase in accounts payable and accrued liabilities
|
(654
|
)
|
179
|
|||||
Increase (decrease) in amounts due to related parties
|
125,000
|
(96,500
|
)
|
|||||
(Increase) in loans receivable
|
(35,000
|
)
|
-
|
|||||
Net Increase (Decrease) In Cash
|
6,118
|
(90,976
|
)
|
|||||
Cash, Beginning Of Period
|
19,595
|
110,134
|
||||||
Cash, End Of Period
|
$
|
25,713
|
$
|
19,158
|
||||
Supplemental Disclosure Of Cash Flow Information
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
$
|
-
|
$
|
-
|
||||
Income taxes
|
$
|
-
|
$
|
-
|
1.
|
BASIS OF PRESENTATION AND NATURE OF OPERATIONS
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
a) Cash and Cash Equivalents
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
|
b) Fair Value of Financial Instruments
|
||
ASC Topic 820-10 establishes a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy prioritizes the inputs into three levels based on the extent to which inputs used in measuring fair value are observable in the market. These tiers include:
|
|
°
|
Level 1 – defined as observable inputs such as quoted prices in active markets;
|
|
°
|
Level 2 – defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and
|
|
°
|
Level 3 – defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.
|
The Company’s financial instruments consist of cash, loans receivable, accounts payable and accrued liabilities, and amounts due to related parties. The Company is not exposed to significant interest, currency or credit risks arising from these financial instruments. The carrying values of cash (Level 1), loans receivable (Level 2), accounts payable and accrued liabilities (Level 2), and amounts due to related parties (Level 2) approximate their fair values due to the immediate or short term maturity of these financial instruments.
|
c) Use of Estimates and Assumptions
|
||
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying disclosures. By their nature, these estimates are subject to measurement uncertainty and the effect on the financial statements of changes in such estimates in future periods could be significant. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from the estimates.
|
d) Basic and Diluted Earnings (Loss) Per Share
|
||
The Company reports basic earnings or loss per share in accordance with ASC Topic 260, “Earnings Per Share”. Basic earnings or loss per share is calculated based on the weighted average number of common stock outstanding during the period. In periods with net income, the diluted per share amounts include the dilutive effect of common stock equivalents such as outstanding warrants or stock options. In periods with net losses, basic and diluted loss per share are the same, as including the effect of common stock equivalents would be anti-dilutive. The Company has no stock option plan, warrants or other dilutive securities.
|
e) Mineral Property
|
|
Mineral property acquisition costs are capitalized. Exploration costs are expensed as incurred. When it is determined that a mineral property can be economically developed as a result of establishing proven and probable reserves, the costs incurred to develop that property are capitalized. Such costs would then be amortized using the units-of-production method over the estimated life of the reserve.
|
f) Property and Equipment
|
|
Buildings are recorded at cost and depreciated using the straight line method over their estimated useful lives of 39 years. Software is depreciated 50% in the year of acquisition, with the balance of its cost depreciated on a straight line basis over its estimated useful life of 3 years. All other machinery and equipment is recorded at cost and depreciated using the double-declining balance method over the assets’ estimated useful life of 7 years, with security cameras and air conditioning equipment also subject to additional depreciation of 50% in the year of acquisition.
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
|
g) Reclamation Liabilities and Asset Retirement Obligations
|
||
Minimum standards for site reclamation and closure have been established by various government agencies that affect the Company’s operations. The Company calculates estimates of reclamation liabilities based on current laws and regulations. US GAAP requires that the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred. It further requires the recording of a liability for the present value of estimated environmental remediation costs and the related asset when a recoverable asset (long-lived asset) can be realized. To date, no asset retirement obligation exists due to the early stage of exploration. Accordingly, no liability has been recorded.
|
h) Income Taxes
|
||
The Company has elected to be treated as an “S Corporation” for U.S. federal and state tax purposes effective March 13, 1998. As such, the Company pays no federal income tax and as a Nevada corporation, is not subject to state income tax. The Company’s taxable income or loss is passed through to the shareholder where it is reported and taxed on the shareholder’s individual federal and state income tax returns. There are no differences between the Company’s financial and tax reporting and therefore it has no deferred income taxes.
|
i) Comprehensive Income (Loss)
|
||
US GAAP established standards for reporting of comprehensive income or loss and its components in financial statements. As of September 30, 2014 and December 31, 2013, the Company had no items that represent comprehensive income or loss.
|
j) Recent Accounting Pronouncements
|
||
The Company has implemented all new accounting pronouncements that are applicable to it and are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.
|
3.
|
CAPITAL STOCK
|
4.
|
RELATED PARTY TRANSACTIONS AND AMOUNTS DUE
|
Related Party Amounts Due
|
||
At September 30, 2014, the Company had received loans from its sole shareholder totaling $4,879,865 (December 31, 2013: $4,754,865). The loans are non-interest bearing and have no specific terms of repayment.
|
5.
|
MINERAL PROPERTY
|
5.
|
MINERAL PROPERTY
(Continued)
|
6.
|
CONTRACTUAL OBLIGATIONS, COMMITMENTS AND SUBSEQUENT EVENTS
|
|
a)
|
On August 6, 2014, the Company renewed an agreement to lease 2,500 square feet of office premises for a further term of one year, from August 1, 2014 to July 31, 2015 at a rate of $1,550 per month.
|
|
b)
|
On August 29, 2014, the Company entered into a Letter of Intent (“the LOI”) with International Gold Corp. (“ITGC”), a Nevada registered public company, regarding a proposed reverse takeover of ITGC by the Company. Pursuant to the LOI, ITGC has agreed to issue shares of its common stock and make certain payments to the Company in consideration for an interest in the Company’s mineral property. The two companies agreed to use their best efforts to negotiate and execute a definitive agreement setting out the full terms of the transaction within 30 days. The definitive agreement was to be subject to a number of closing conditions including satisfactory completion of due diligence and the receipt of all necessary governmental and regulatory approvals.
|
|
c)
|
In September, 2014, the Company loaned ITGC an aggregate of $35,000. The loan is currently non-interest bearing, with no specific terms of repayment.
|
INTERNATIONAL GOLD CORP. |
LODE STAR GOLD INC.
|
PRO FORMA ADJUSTMENTS
|
Note 4
|
PRO FORMA INTERNATIONAL GOLD CORP.
|
|||||||||||||||
Assets
|
|||||||||||||||||||
Current Assets
|
|||||||||||||||||||
Cash
|
$ | 16,192 | $ | 25,713 | $ | - | $ | 41,905 | |||||||||||
Prepaid fees and advances
|
8,300 | - | 8,300 | ||||||||||||||||
Loans receivable
|
- | 35,000 | (35,000 | ) | c | - | |||||||||||||
24,492 | 60,713 | (35,000 | ) | 50,205 | |||||||||||||||
Non-current Assets
|
|||||||||||||||||||
Mineral property
|
- | 360,439 | - | 360,439 | |||||||||||||||
Property and equipment, net
|
- | 16,959 | - | 16,959 | |||||||||||||||
Total Assets
|
$ | 24,492 | $ | 438,111 | $ | (35,000 | ) | $ | 427,603 | ||||||||||
Liabilities
|
|||||||||||||||||||
Current Liabilities
|
|||||||||||||||||||
Accounts payable and accrued liabilities
|
$ | 108,066 | $ | - | $ | - | $ | 108,066 | |||||||||||
Loans payable
|
202,530 | - | (35,000 | ) | c | 167,530 | |||||||||||||
Due to related parties
|
- | 4,879,865 | - | 4,879,865 | |||||||||||||||
Total Liabilities
|
310,596 | 4,879,865 | (35,000 | ) | 5,155,461 | ||||||||||||||
Stockholders’ Deficiency
|
|||||||||||||||||||
Capital Stock
|
|||||||||||||||||||
Shares issued and outstanding
|
115 | 200 | 150 | a, b | 465 | ||||||||||||||
Additional Paid-In Capital
|
692,385 | 49,800 | (462,470 | ) | a, b | 279,715 | |||||||||||||
Accumulated Deficit
|
(978,604 | ) | (4,491,754 | ) | 462,320 | a, b | (5,008,038 | ) | |||||||||||
Total Stockholders’ Deficiency
|
(286,104 | ) | (4,441,754 | ) | - | (4,727,858 | ) | ||||||||||||
Total Liabilities and Stockholders’ Deficiency
|
$ | 24,492 | $ | 438,111 | $ | (35,000 | ) | $ | 427,603 |
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014
|
|||||||||||||||||
INTERNATIONAL GOLD CORP.
|
LODE STAR GOLD INC.
|
PRO FORMA ADJUSTMENTS
|
Note 4
|
PRO FORMA INTERNATIONAL GOLD CORP.
|
|||||||||||||
Revenue
|
$ | - | $ | - | $ | - | $ | - | |||||||||
Expenses
|
|||||||||||||||||
Consulting services
|
61,590 | - | - | 61,590 | |||||||||||||
Depreciation and amortization
|
- | 1,895 | - | 1,895 | |||||||||||||
Exploration and development
|
- | 65,740 | - | 65,740 | |||||||||||||
General and administrative
|
- | 24,697 | - | 24,697 | |||||||||||||
Interest, bank and finance charges
|
7,970 | - | - | 7,970 | |||||||||||||
Office, foreign exchange and sundry
|
(2,723 | ) | - | - | (2,723 | ) | |||||||||||
Professional fees
|
38,800 | 900 | - | 39,700 | |||||||||||||
Transfer and filing fees
|
10,280 | - | - | 10,280 | |||||||||||||
115,917 | 93,232 | - | 209,149 | ||||||||||||||
Loss from Operations
|
(115,917 | ) | (93,232 | ) | - | (209,149 | ) | ||||||||||
Other Income
|
19,599 | 8,109 | - | 27,708 | |||||||||||||
Net Loss For The Period
|
$ | (96,318 | ) | $ | (85,123 | ) | $ | - | $ | (181,441 | ) | ||||||
Loss Per Share
|
$ | (0.01 | ) | $ | (42.56 | ) | $ | - | $ | (0.00 | ) | ||||||
Weighted Average Shares Outstanding
|
11,509,000 | 2,000 | 34,998,000 |
b
|
46,509,000 |
FOR THE YEAR ENDED DECEMBER 31, 2013
|
|||||||||||||||||
INTERNATIONAL GOLD CORP.
|
LODE STAR GOLD INC.
|
PRO FORMA ADJUSTMENTS
|
Note 4
|
PRO FORMA INTERNATIONAL GOLD CORP.
|
|||||||||||||
Revenue
|
$ | - | $ | - | $ | - | $ | - | |||||||||
Expenses
|
|||||||||||||||||
Consulting services
|
110,581 | - | - | 110,581 | |||||||||||||
Corporate support services
|
12,420 | - | - | 12,420 | |||||||||||||
Depreciation and amortization
|
- | 4,968 | - | 4,968 | |||||||||||||
Exploration and development
|
- | 107,819 | - | 107,819 | |||||||||||||
General and administrative
|
- | 19,102 | - | 19,102 | |||||||||||||
Interest, bank and finance charges
|
(858 | ) | - | - | (858 | ) | |||||||||||
Office, foreign exchange and sundry
|
3,737 | - | - | 3,737 | |||||||||||||
Professional fees
|
38,075 | 900 | - | 38,975 | |||||||||||||
Transfer and filing fees
|
13,304 | - | - | 13,304 | |||||||||||||
177,259 | 132,789 | - | 310,048 | ||||||||||||||
Loss from Operations
|
(177,259 | ) | (132,789 | ) | - | (310,048 | ) | ||||||||||
Other Income
|
- | 80,820 | - | 80,820 | |||||||||||||
Net Loss For The Year
|
$ | (177,259 | ) | $ | (51,969 | ) | $ | - | $ | (229,228 | ) | ||||||
Loss Per Share
|
$ | (0.02 | ) | $ | (25.98 | ) | $ | - | $ | (0.01 | ) | ||||||
Weighted Average Shares Outstanding
|
10,281,411 | 2,000 | 34,998,000 |
b
|
45,281,411 |
1.
|
BASIS OF PRESENTATION
|
|
·
|
The unaudited balance sheets of the Company and of LSG as at September 30, 2014;
|
|
·
|
The unaudited statements of operations of the Company and of LSG for the nine months ended September 30, 2014 and the audited statements of operations of the Company and of LSG for the year ended December 31, 2013;
|
2.
|
SIGNIFICANT ACCOUNTING POLICIES
|
3.
|
THE TRANSACTION
|
4.
|
PRO FORMA ADJUSTMENTS
|
|
a)
|
The acquisition of LSG by the Company constitutes a reverse asset acquisition as the Company does not meet the definition of a business. Accordingly, as a result of the Transaction, the pro forma combined interim balance sheet has been adjusted for the recapitalization of the Company’s capital stock in the amount of $692,500.
|
|
b)
|
As a result of this reverse asset acquisition, a net adjustment of $462,320 has been recorded. This reflects the difference between recapitalization of the Company’s capital stock in the amount of $692,500 and the fair value of the 35,000,000 shares issued to LSG in the amount of $230,180.
|
4.
|
PRO FORMA ADJUSTMENTS
(Continued)
|
|
b)
|
In accordance with reverse acquisition accounting:
|
|
i)
|
The assets and liabilities of LSG were included in the pro forma combined interim balance sheet at their carrying values;
|
|
ii)
|
The net liabilities of the Company were included at their fair value of $251,104 (equal to the carrying value);
|
|
iii)
|
The net liabilities are as follows:
|
Cash
|
$ | 16,192 | ||
Prepaid fees and advances
|
8,300 | |||
Accounts payable and accrued liabilities
|
(108,066 | ) | ||
Loans payable (net of $35,000 intercompany loan from LSG)
|
(167,530 | ) | ||
Fair value of net liabilities acquired
|
$ | (251,104 | ) |
|
c)
|
An intercompany loan of $35,000 to the Company from LSG has been eliminated.
|
5.
|
PRO FORMA SHARE CAPITAL
|
|
a)
|
Authorized
|
|
b)
|
The share capital of the combined entity will be as follows:
|
NUMBER OF SHARES
|
PAR VALUE
|
ADDITIONAL PAID-IN CAPITAL
|
||||||||||
Share capital of the Company
|
11,509,000 | $ | 115 | $ | 692,385 | |||||||
Share capital of LSG
|
- | 200 | 49,800 | |||||||||
Recapitalize equity of the Company
|
- | (115 | ) | (692,385 | ) | |||||||
Company shares issued to LSG
|
35,000,000 | 265 | 229,915 | |||||||||
46,509,000 | $ | 465 | $ | 279,715 |